FLORIDAFIRST BANCORP
424B3, 1999-02-17
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FT 328, S-6, 1999-02-17
Next: PW TECHNOLOGY PARTNERS LP, N-2/A, 1999-02-17







PROSPECTUS


                                2,351,175 Shares
                                       of
                                  Common Stock
                                       of
                              FloridaFirst Bancorp

                             205 East Orange Street
                          Lakeland, Florida 33801-4611
                                 (941) 688-6811


- --------------------------------------------------------------------------------
   
         ^ We are offering 47% of our common stock at $10.00 per share ^ as part
of First  Federal  Florida's ^ conversion to stock  ownership.  The deadline for
ordering  stock is 4:00 p.m.  on March 18,  1999 and may be  extended  to May 2,
1999. All funds  submitted shall be placed in a deposit account at First Federal
until the shares are issued or the funds are returned.  No stock will be sold if
FloridaFirst does not receive orders for at least the minimum number of shares.

         There is  currently  no public  market for the  stock.  ^ We expect the
stock ^ to be quoted on The Nasdaq Stock Market under the symbol "FFBK."
    

         Sandler  O'Neill & Partners,  L.P. is not required to sell any specific
number or dollar  amount of stock but will use their  best  efforts  to sell the
stock offered.

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


                                                --------------------------------
                                                    MINIMUM          MAXIMUM
- --------------------------------------------------------------------------------
Number of Shares                                    1,737,825        2,351,175
- --------------------------------------------------------------------------------
Total Underwriting Commissions and Expenses        $1,003,000       $1,046,000
- --------------------------------------------------------------------------------
Net Proceeds                                      $16,375,000      $22,466,000
- --------------------------------------------------------------------------------
Net Proceeds Per Share                                  $9.42            $9.56
- --------------------------------------------------------------------------------



   
Based  upon  market  conditions  and  the  approval  of  the  Office  of  Thrift
Supervision,  FloridaFirst  may  increase  the  offering  by up to  15%  of  the
2,351,175 shares to be sold.

Please refer to Risk Factors beginning on page ^ 8 of this document.
    

These  securities  are not  deposits or savings  accounts and are not insured or
guaranteed  by  the  Federal   Deposit   Insurance   Corporation  or  any  other
governmental agency.

Neither  the   Securities  and  Exchange   Commission,   the  Office  of  Thrift
Supervision,  nor any state  securities  regulator  has approved or  disapproved
these  securities or determined if this prospectus is accurate or complete.  Any
representation to the contrary is a criminal offense.


                        Sandler O'Neill & Partners, L.P.


   
               The Date of this Prospectus is ^ February 12, 1999
    




<PAGE>

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
















                                 [MAP GOES HERE]


















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



                                        2

<PAGE>

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

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read this entire document carefully,  including
the financial statements and the notes to the financial statements.

FloridaFirst Bancorp.

   
         FloridaFirst is not an operating company and has not yet engaged in any
business.  Its primary  activity will be owning all the stock of First  Federal.
See ^ page 32.
    

FloridaFirst Bancorp MHC.

   
         FloridaFirst  Bancorp MHC will own a majority of  FloridaFirst's  stock
for as long as FloridaFirst  Bancorp MHC remains a mutual holding company. See ^
page 32.
    

First Federal Florida.

   
         First Federal is a federally chartered mutual savings  institution.  It
is  converting  from  the  mutual  to  stock  form of  ownership  as part of its
reorganization. See ^ pages 31 and 32.
    

How First Federal's ownership structure will change after the reorganization.

         As a mutual savings association,  First Federal depositors and eligible
borrowers are members and have voting rights. The ownership  structure following
the reorganization is shown in the chart below.

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

Members of FloridaFirst Bancorp MHC

- ------------------------------------
          |
          | 100% of voting rights
          |
- ------------------------------------     ---------------------------------------

     FloridaFirst Bancorp MHC            Public Stockholders

- ------------------------------------     ---------------------------------------
             |                                     |
             |   53% of FloridaFirst               | 47% of FloridaFirst ^
             |   Common Stock                      | Common Stock
         -----------------------------------------------------------------------

                                 FloridaFirst

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



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

                                 First Federal
                                 (stock form)
     -------------------------------------------------------------------


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

                                                         3

<PAGE>
- --------------------------------------------------------------------------------

Although we anticipate paying cash dividends,  we have not determined the amount
or frequency at which we will pay cash dividends after the offering.

   
     After our stock offering,  we expect to have adequate  capital and earnings
to pay  cash  dividends.  The  amount  and  frequency  at which we will pay cash
dividends after the offering have not been determined. There are restrictions on
our ability to pay dividends. See ^ "Regulation --Regulation of First Federal --
Dividend and Other Capital Distribution Limitations."
    

Our use of the proceeds raised from the sale of stock.

   
         FloridaFirst  will use  approximately  50% of the cash  received in the
offering to purchase all of First Federal's stock.  FloridaFirst  will also lend
First Federal's  employee stock ownership plan enough cash to enable the plan to
buy 8% of the  shares  sold  in the  offering.  The  balance  will  be  held  as
FloridaFirst's initial capitalization. See pages ^ 32 and 33.
    

How we determined the price per share and the number of shares we are offering.

         The number of shares  offered is based on an  independent  appraisal of
the pro forma estimated market value of the stock by Feldman Financial Advisors,
Inc. divided by the purchase price of $10.00 and multiplied by the percentage of
shares being offered to the public.  The $10.00 per share was  determined by the
board of directors.  According to the appraisal,  which was based on information
at December 14, 1998,  the ratio of our $10.00  purchase  price to pro forma net
income per share  represented a modest  discount to the average ratio of trading
price to earnings per share of all publicly  traded savings  association  mutual
holding companies. Also, at that date, the ratio of our $10.00 purchase price to
pro  forma  book  value,  or  stockholders'  equity,  per  share  represented  a
significant  discount  to the average  ratio of trading  price to book value per
share of all publicly traded savings association mutual holding companies.

         Based on various assumptions about the offering and the reinvestment of
the amount of cash  raised in the  offering,  FloridaFirst's  ratio of  offering
price to pro forma net income per share measured:

o        13.75x at the minimum;
o        15.91x at the midpoint;
o        18.01x at the maximum; and
o        20.33x at the adjusted maximum,

of the estimated valuation range.

         Based on market price  information  as of December  14, 1998,  the mean
ratio of trading  price to earnings  per share for all publicly  traded  savings
association  mutual  holding  companies was 22.51x.  The median ratio of trading
price to earnings per share for all publicly traded savings  association  mutual
holding companies was 22.50x as of December 14, 1998.

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

                                        4

<PAGE>

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

         FloridaFirst's  ratio  of  offering  price to pro  forma  stockholders'
equity per share measured:

   
o        73.66% at the minimum;
o        ^ 82.27% at the midpoint;
o        90.05% at the maximum; and
o        98.12% at the adjusted maximum,
    

of the estimated valuation range.

         Based on market price  information  as of December  14, 1998,  the mean
ratio of trading price to book value per share for all publicly  traded  savings
association  mutual holding  companies was 150.88%.  The median ratio of trading
price to book value per share for all publicly traded savings association mutual
holding companies was 140.47% as of December 14, 1998.

   
         Because of possible  differences in important factors such as operating
characteristics,  financial  performance,  asset size,  capital  structure,  and
business  prospects between  FloridaFirst and other savings  association  mutual
holding companies,  you should not rely on these comparative valuation ratios as
an indication as to whether or not the stock is a good  investment  for you. See
- -- "Risk  Factors  -- There is ^ no  guarantee  that the price of our stock will
increase  to  a  level  comparable  to  other  publicly  traded  mutual  holding
companies"  and "Pro Forma  Data" and "The  Offering  -- Stock  Pricing  and the
Number of Shares to be Offered."
    

The amount of stock you may purchase.
<TABLE>
<CAPTION>
<S>                       <C>
Minimum purchase           = 25 shares
Maximum purchase           = 20,000 shares in the subscription, community or other offerings
                           = 24,000 shares in the offerings combined
                           = 24,000 shares for any person or persons acting together
</TABLE>

How we will  prioritize  orders if we receive  orders for more  shares  than are
available.

         You might  not  receive  any or all of the stock you want to  purchase.
Orders  received  in the  subscription  offering  will be  filled  first  in the
following order of priority:

          o    Priority 1 - Depositors of First Federal at the close of business
               on June 30, 1997 with deposits of at least $50.00.

          o    Priority 2 - The employee stock benefit plans of First Federal.

          o    Priority 3 - Depositors of First Federal at the close of business
               on December 31, 1998 with deposits of at least $50.00.
   
          o    Priority 4 - Other  depositors  and  certain  borrowers  of First
               Federal as of ^ the close of business on February 2, 1999 who are
               entitled to vote on the reorganization.
    

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

                                        5

<PAGE>
- --------------------------------------------------------------------------------

         If these  persons  do not  submit  orders  for all of the  shares,  the
remaining  shares  may  be  offered  in a  community  offering.  In a  community
offering,  first  preference  will be given to  persons  who  reside  in Polk or
Manatee  Counties,  Florida and second  preference  will be given to persons who
reside in other counties in Florida.  Any remaining shares may be offered to the
general public through a group of brokers/dealers  organized by Sandler O'Neill.
FloridaFirst and First Federal have the right to reject any stock order received
in the community offering or offering through broker/dealers.

Our officers, directors and employees will receive benefits from the offering or
within one year of the offering.

         In order to tie our employees' and directors'  interests  closer to our
stockholders'  interests,  we intend to establish certain benefit plans that use
our  stock as  compensation.  Officers,  directors,  and  employees  will not be
required to pay cash in exchange for their stock benefits.

   
         The following table presents information  regarding the participants in
each plan, total amount, the percentage,  and the dollar value of the stock that
we intend to set aside for our employee  stock  ownership  plan and  stock-based
incentive plans. The stock-based incentive plans may not be adopted for at least
six months  after the  offering  and must be approved by a majority  vote of the
public stockholders. The table below assumes the sale of 2,351,175 shares in the
offering.  It is assumed  that the value of the stock is $10 per share.  Options
are given no value because their exercise price will be equal to the fair market
value of the stock on the day the options are granted.  As a result,  anyone who
receives an option will only  benefit  from the option if the price of the stock
rises above the exercise  price.  See pages ^ 100 and 101 for more  information,
including regulatory restrictions on the maximum amount of benefits participants
may receive and the rate at which  benefits  may be earned  under the  incentive
plans.
    
<TABLE>
<CAPTION>
<S>                                   <C>                            <C>
                                                                                                  Percentage of
                                                                         Estimated              Total Shares Sold
                                       Participants                   Value of Shares            in the Offering
                                       ------------                   ---------------            ---------------

Employee Stock Ownership Plan.......   Employees                            $1,880,940                 8.0%

Stock-Based Incentive Plans:

         Stock Awards...............   Officers and Directors                  940,470                 4.0

         Stock Options..............   Officers and Directors                       --                10.0
                                                                            ----------                ----

              Total.................                                        $2,821,410                22.0%
                                                                             =========                ====

</TABLE>
         As a public company,  it is important for us to reassure our management
of our commitment to their  employment  with First  Federal.  With this in mind,
some of our employees will receive employment agreements. The agreements provide
that if FloridaFirst or First Federal is acquired and the employee is terminated
the  employee  will  receive a cash  payment.  Participants  in our  stock-based
benefit  plans may also receive  benefits if  FloridaFirst  or First  Federal is
acquired.

Deadlines for purchasing stock.

   
         The subscription  offering will terminate at ^ 4:00 p.m., Eastern time,
on ^ March 18,  1999.  The  community  offering and the other  offering  through
broker/dealers,  if any, may  terminate at any time without  notice but no later
than ^ May 2, 1999.
    

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

                                        6

<PAGE>
- --------------------------------------------------------------------------------

Subscription rights are not transferable.

         Selling or  transferring  your  right to buy stock in the  subscription
offering is illegal.  If you exercise this right you must tell FloridaFirst that
you are purchasing  stock for your own account.  If  FloridaFirst  believes your
order violates this restriction,  your order will not be filled. You also may be
subject to penalties imposed by the Office of Thrift Supervision.

There are conditions that must be satisfied  before we can complete the offering
and issue the stock.

         The following  must occur before we can complete the offering and issue
our stock:

o    we must receive all the required  approvals  from the  government  agencies
     that regulate us;
o    First Federal's members must approve the conversion and reorganization; and
     o we must sell at least the minimum number of shares offered.


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

                                        7

<PAGE>



                                  RISK FACTORS


In addition  to the other  information  in this  document,  you should  consider
carefully the following risk factors in evaluating an investment in our stock.

Our mutual holding company structure makes it unlikely that we will be acquired.
This may prevent you from  receiving a premium  over the price you paid for your
stock.

   
         The Board of Directors of First  Federal  intends for First  Federal to
remain an independent financial institution.  This is why it chose to reorganize
into the mutual  holding  company  structure.  Under this  structure  the mutual
holding company must own a majority of the stock of FloridaFirst  for as long as
the mutual holding company exists.  FloridaFirst will own all the stock of First
Federal. As the majority owner of FloridaFirst,  the mutual holding company will
elect the  directors  of  FloridaFirst  and control  its  affairs  and  business
operations.  The  directors  of the  mutual  holding  company  will  also be the
directors of FloridaFirst  and First Federal.  The mutual holding company has no
stockholders.  Its  directors  will be elected by its members who are  generally
First Federal's depositors. Accordingly, the public stockholders of FloridaFirst
will be minority  stockholders  and as a result will have no control in electing
directors or controlling the affairs of  FloridaFirst.  In addition,  the public
stockholders will have no control over the affairs of the mutual holding company
except to the extent they are also members of the mutual holding company.  There
is no guarantee that the mutual holding  company will not take actions which the
public stockholders believe are against their interests. For example, the mutual
holding  company  could:  (1)  prevent  the sale of  FloridaFirst;  (2) defeat a
candidate  proposed  by a  public  stockholder  for  election  to the  board  of
directors  of  FloridaFirst;   (3)  prevent  the  mutual  holding  company  from
converting to stock form; or (4) defeat other proposals  submitted by the public
stockholders.
    

We intend to increase our  commercial  and consumer  lending after the offering.
The risk  related to these  types of loans is greater  than the risk  related to
residential loans.

         The risk  that  commercial  and  consumer  loans  will not be repaid is
generally  greater than the risk that residential  loans will not be repaid.  As
First Federal increases the amount of commercial and consumer loans it makes and
holds for investment,  the likelihood  increases that some of its loans will not
be repaid or will be late in paying.  Any failure to pay or late payments  would
hurt our earnings.

If our return on equity after the offering is low,  this may  negatively  affect
the price of our stock.

   
         The net proceeds  from the  offering  will  substantially  increase our
equity  capital.  It will take some time to carefully  invest this capital.  The
stock based benefit plans and cost of preparing reports for stockholders and the
SEC will  cause  our  expenses  to  increase.  The  development  of new types of
commercial  and consumer loan  products  will also  increase our expenses.  As a
result, our return on equity,  which is the ratio of our earnings divided by our
equity capital, may decrease as compared to previous years and may be lower than
that of similar companies.  To the extent that the stock market values a company
based on its return on equity, a decline in our return on equity could cause the
trading price of our stock to decline.
    


                                        8

<PAGE>



The expenses related to our stock-based benefit plans will reduce our earnings.

   
         We  intend to adopt an  employee  stock  ownership  plan as part of the
reorganization.  We also intend to adopt other stock-based  benefit plans in the
future. We will not be able to invest the money that we use to buy stock to fund
our  stock-based  benefit  plans.  Also,  our future  expenses  are  expected to
increase  because we are adopting these plans.  Both of these factors will cause
our earnings to be lower than they would be if we chose not to adopt stock-based
benefit plans.  See "Pro Forma Data" and "Management - Executive  Compensation -
Employee Stock Ownership Plan."
    

If  FloridaFirst  Bancorp  MHC  converts  to  stock  form  in  the  future,  our
stockholders will have their ownership interest reduced.

   
         If  FloridaFirst  Bancorp MHC converts from a mutual company to a stock
company in the future, our stockholders will exchange their shares for shares in
the converted mutual holding company pursuant to an exchange ratio. The exchange
ratio ensures that the public  stockholders  will own the same percentage of the
issued  shares  of the  converted  mutual  holding  company  as  they  owned  in
FloridaFirst.  The Office of Thrift Supervision requires that the exchange ratio
be reduced for: (1) any dividends  which we paid but the mutual holding  company
elected  not to  receive;  and (2) the value of any  assets  owned by the mutual
holding company,  such as dividends received by it, which will be transferred to
the stock  company.  The greater the amount of dividends  paid,  the greater the
reduction in the exchange ratio will be. For example, a stockholder who owned 1%
of the total issued shares of FloridaFirst  would own less than 1% of the shares
issued by the converted mutual holding company.
    

Whether or not we make a profit after the offering  depends on our local economy
and our competition.

         First Federal  primarily  conducts its business of attracting  deposits
and making loans within its market area. A downturn in our local  economy  could
reduce the amount of funds available for deposit and the ability of borrowers to
repay their loans. As a result,  First Federal's  ability to make a profit could
be hurt. First Federal has substantial  competition for deposits and loans. Many
competitors have greater  resources than First Federal.  First Federal's ability
to compete successfully will affect its profitability.

If our computer systems do not work properly with the Year 2000 date, we may not
be able to continue running our business properly.

         A great deal of  information  has been widely  spread  about the global
computer crash that may occur in the year 2000. Many computer  programs that can
only distinguish the last two digits of the year entered,  a common  programming
practice in earlier years, are expected to read entries for the year 2000 as the
year 1900 and compute payment,  interest or delinquency  based on the wrong date
or are expected to be unable to compute payment, interest or delinquency.  Rapid
and accurate data processing is essential to our operations.  Data processing is
also essential to most other financial institutions and many other companies.

   
         Most of our  material  data  processing  that could be affected by this
problem is provided by a third party service bureau.  If our third party service
bureau does not resolve this  problem,  we would likely  experience  significant
data  processing  delays,  mistakes,  or failures.  These delays,  mistakes,  or
failures  could  reduce our  profitability.  See  "Management's  Discussion  and
Analysis  of  Financial  Condition  and ^-  Results  of  Operations  - Year 2000
Readiness Disclosure."
    

                                        9

<PAGE>




Future laws or regulations could hurt our profitability and the trading price of
our stock.

         We operate in a highly regulated  industry.  The U.S.  government could
adopt  regulations  or  pass  laws  which  restrict  our  operations  or  impose
burdensome requirements on us. This could reduce our profitability and the value
of our franchise which could hurt the trading price of our stock.

Future changes in interest rates may reduce our profits.

         Our  ability  to make a  profit  largely  depends  on our net  interest
income. Net interest income is the difference between:

o    the  interest  income  we  earn  on our  interest-earning  assets,  such as
     mortgage loans and investment securities; and

o    the interest expense we pay on our  interest-bearing  liabilities,  such as
     deposits and amounts we borrow.

Most of our mortgage  loans have rates of interest  which are fixed for the life
of the loan and are generally  originated  for periods of up to 30 years,  while
our deposit accounts have significantly shorter periods to maturity. Because our
interest-earning  assets  generally have fixed rates of interest and have longer
effective  maturities than our  interest-bearing  liabilities,  the yield on our
interest-earning assets generally will adjust more slowly to changes in interest
rates than the cost of our  interest-bearing  liabilities,  which are  primarily
time deposits. As a result, our net interest income may be reduced when interest
rates  increase  significantly  for long periods of time.  In  addition,  rising
interest  rates may reduce our earnings  because there may be a lack of customer
demand for loans.  Declining  interest  rates may also  reduce our net  interest
income if adjustable rate or fixed rate mortgage loans are refinanced at reduced
rates or paid off earlier than  expected,  and we reinvest these funds in assets
which  earn us a lower  rate  of  interest.  See  "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations  --  Management  of
Interest Rate Risk and Market Risk."

The small  amount of stock being  issued to the public may make it  difficult to
buy or sell our stock in the future.

         Due to the  relatively  small size of the  offering to the public,  you
have no  assurance  that an active  market for the stock  will  exist  after the
offering. This might make it difficult to buy or sell the stock. See "Market for
the Stock."

There is no  guarantee  that the price of our  stock  will  increase  to a level
comparable to other publicly traded mutual holding companies.

         Although  our stock is priced at a discount on a valuation  ratio basis
to other publicly traded companies which are in the mutual holding company form,
there is no guarantee  that the price of our stock will increase to the relative
levels of those  companies.  In making a  decision  whether to buy our stock you
should consider, among other things, the unique characteristics of each publicly
traded mutual holding company. For more information see "Pro Forma Data."

         Before  you buy the stock,  you must  understand  that any  information
contained in this document, related to Feldman Financial's independent appraisal
of  FloridaFirst,  must  not be  interpreted  as  financial  advice  to you as a
potential investor in FloridaFirst. A copy of the appraisal

                                       10

<PAGE>



report is available  for your review at our main office and all the  information
presented should be considered  before buying the stock. In addition,  the board
of directors of FloridaFirst  does not make any  recommendation as to whether or
not the stock will be a good investment for you.

   
                              ^ The Reorganization

         ^  The  board  of  directors  of  First  Federal  has  adopted  a  plan
authorizing the reorganization and the offering,  subject to the approval of the
OTS and the  members of First  Federal  and the  satisfaction  of certain  other
conditions.  OTS approval  does not mean the OTS  recommends  or endorses  First
Federal's plan to reorganize.
    

General

   
         On September 28, 1998, the Board of Directors of First Federal  adopted
the  plan of  reorganization  and  stock  issuance  which  was ^ later  amended,
pursuant  to  which  First  Federal  ^  plans  to  reorganize  from a  federally
chartered^  mutual savings  institution to a federally  chartered  stock savings
institution.  First Federal will be a wholly owned  subsidiary of  FloridaFirst,
the  majority  of whose  shares  will be owned by the  Mutual  Holding  Company.
Concurrently  with  the  reorganization,   FloridaFirst  will  sell  a  minority
percentage  of its common stock in the offering to First  Federal's  members and
the general public. The Board of Directors  unanimously adopted the ^ plan after
^ considering  the  advantages and ^  disadvantages  of the  reorganization  and
offering and  alternative  transactions,  including a full  conversion  from the
mutual to stock form of organization.

         After  we  receive  all  the  required   approvals  from  the  relevant
government  agencies ^, the approval of the plan by First Federal's  members and
the satisfaction of all other conditions precedent to the reorganization,  First
Federal will effect the reorganization

         (1)      by exchanging its federal mutual savings  institution  charter
                  for a federal stock savings institution charter and becoming a
                  ^ 100% owned subsidiary of FloridaFirst ^,  FloridaFirst  will
                  then ^  become  a  majority  owned  subsidiary  of the  Mutual
                  Holding  Company,  and ^ the  depositors of First Federal will
                  receive ^ liquidation  interests in the Mutual Holding Company
                  ^ similar  to their  liquidation  interests  in First  Federal
                  before the reorganization; or
    

         (2)      in any other manner consistent with the plan of reorganization
                  and  applicable   regulations.   See  "-  Description  of  the
                  Reorganization."

   
^ When the  reorganization  and the offering are complete,  FloridaFirst  will ^
begin business as ^ a savings and loan holding company, and First Federal will ^
continue  its business ^ in its new form, a federally  chartered  stock  savings
institution,  and the Mutual  Holding  Company will ^ begin  business as the 53%
owner  of  FloridaFirst's  outstanding  stock.  The  reorganization  will  be  ^
completed  according to First Federal's plan,  applicable laws and  regulations,
and the policies of the OTS.
    

         For additional information concerning the offering, see "The Offering."

Purposes of the Reorganization

   
         The  Board  of   Directors   of  First   Federal  ^  determined  ^  the
reorganization  ^ to be in the best  interest  of First  Federal and has several
business  purposes  for the  reorganization,  including,  but not limited to the
following:
    

                                       11

<PAGE>




   
         (1)^     The reorganization will ^ convert First Federal ^ to the stock
                  form, a structure which is  used  by  commercial  banks,  most
                  major  business  corporations  and  an  increasing  number  of
                  savings institutions.

         ^(2)     The  reorganization  will allow  FloridaFirst  to issue stock,
                  which is a source of capital for First Federal. This source of
                  capital is not available to mutual savings institutions.

         ^(3)     The  reorganization  will  enable  First  Federal  to  achieve
                  certain  benefits of a stock company without a loss of control
                  that sometimes  follows standard mutual to stock  conversions.
                  The benefits of First Federal's  mutual form of ownership will
                  be  preserved  in the  Mutual  Holding  Company^.  The  Mutual
                  Holding  Company^ must continue to control at least a majority
                  of ^ FloridaFirst's  outstanding stock so long as it remains a
                  mutual institution.

         ^(4)     First   Federal  is   committed   to  being  an   independent,
                  community-oriented  institution,  and the  Board of  Directors
                  believes  that the mutual  holding  company  structure is best
                  suited for this purpose.  Sales of locally based,  independent
                  savings    institutions   to   larger,    regional   financial
                  institutions  following such mutual to stock  conversions  can
                  result  in  closed  branches,  fewer  choices  for  consumers,
                  employee  layoffs  and  the  loss  of  community  support  and
                  involvement by a financial institution.

         ^(5)     The  mutual  holding  company   structure  will  also  ^  give
                  FloridaFirst  flexibility to issue its common stock at various
                  times and in  varying  amounts  as market  conditions  permit,
                  rather than in a single stock offering.

         ^(6)     The reorganization will still allow the Mutual Holding Company
                  ^ to convert to the stock form of ownership in the future.

         (7)      Although   First   Federal   has  no   current   arrangements,
                  understandings or agreements regarding any such opportunities,
                  FloridaFirst  will be in a position  after the  reorganization
                  and   offering,   subject  to   regulatory   limitations   and
                  FloridaFirst's  financial  position,  to take advantage of any
                  such opportunities that may arise.
    

         FloridaFirst  is offering  for sale up to 47% of the common stock in an
offering at an aggregate price based on an independent  appraisal.  The proceeds
from the sale of common stock of  FloridaFirst  will provide  First Federal with
new equity  capital,  which will  support  future  deposit  growth and  expanded
operations.  The  ability  of  FloridaFirst  to  sell  stock  also  will  enable
FloridaFirst  and First Federal to increase  capital in response to the changing
capital  requirements of the OTS. While First Federal currently meets or exceeds
all regulatory  capital  requirements,  the sale of stock in connection with the
reorganization,  coupled with the  accumulation  of earnings  (net of dividends)
from year to year, represents a means for the orderly preservation and expansion
of First Federal's capital base, and allows flexibility to respond to sudden and
unanticipated capital needs. After the reorganization and offering, FloridaFirst
may repurchase shares of its common stock. The investment of the net proceeds of
the  offering  also will  provide  additional  income to enhance  further  First
Federal's future capital position.

   
         The ability of  FloridaFirst  to issue stock also will enable it in the
future  to  establish  stock  benefit  plans for  management  and  employees  of
FloridaFirst and First Federal,  including  incentive stock option plans,  stock
award plans, and an employee stock ownership ^ plan.
    

                                       12

<PAGE>




         FloridaFirst  will  also be able to  borrow  funds,  on a  secured  and
unsecured basis, and to issue debt to the public or in a private placement.  The
proceeds of any such  borrowings  or debt issuance may be  contributed  to First
Federal as core capital for regulatory  capital  purposes.  FloridaFirst has not
made a determination to borrow funds or issue debt at the present time.

         The Board of  Directors  believes  that these  advantages  outweigh the
potential disadvantages of the mutual holding company structure, which include:

o    the inability of  FloridaFirst to sell to the public shares of common stock
     representing  50% or more of its  total  outstanding  shares so long as the
     Mutual Holding Company remains in existence;

   
o    the  more  limited  liquidity  of  the  ^  stock,  as  compared  to a  full
     conversion; and

o    the inability of public  stockholders  ^ to obtain a majority  ownership of
     FloridaFirst   which  may  result  in  the  perpetuation  of  the  existing
     management and Board of Directors of FloridaFirst and First Federal.

         The Mutual  Holding  Company  will be able to elect all  members of the
Board of Directors of  FloridaFirst,  and will be able to control the outcome of
all matters  presented to the  stockholders  of  FloridaFirst  for resolution by
vote,  except for matters which by regulation  must be approved by a majority of
the shares owned by persons  other than the Mutual  Holding  Company,  including
certain matters relating to stock compensation plans and certain votes regarding
a conversion to stock form by the Mutual  Holding  Company.  No assurance can be
given that  FloridaFirst  will not take action  adverse to the  interests of the
minority stockholders. For example, FloridaFirst can revise the dividend policy,
prevent the sale of control of  FloridaFirst or defeat a candidate for the Board
of  Directors  of  FloridaFirst  or  other  proposal  ^  made  by  the  minority
stockholders.
    

Description of the Reorganization

         After  receiving  all of the  required  approvals  from the  government
agencies that regulate us and the ratification of the plan of  reorganization by
First Federal's members, the reorganization will be completed following a series
of mergers  or in any manner  approved  by the OTS that is  consistent  with the
purposes of the plan of  reorganization  and  applicable  laws and  regulations.
First Federal's  intention is to complete the  reorganization  using a series of
mergers,  although  it may elect to use any method  consistent  with  applicable
regulations, subject to OTS approval.

         For a detailed description of the merger structure,  see "- Federal and
State Tax Consequences of the  Reorganization."  After the  reorganization,  the
legal  existence of First Federal will not terminate,  the converted  stock bank
will be a  continuation  of First  Federal and all  property  of First  Federal,
including its right,  title, and interest in and to all property of any kind and
nature,  interest and asset of every  conceivable value or benefit then existing
or  pertaining  to  First  Federal,  or  which  would  inure  to  First  Federal
immediately  by operation of law and without the necessity of any  conveyance or
transfer and without any further act or deed, will continue to be owned by First
Federal as the  survivor of the merger.  First  Federal will  possess,  hold and
enjoy the same in its  right  and  fully and to the same  extent as the same was
possessed,  held and enjoyed by First  Federal.  First  Federal will continue to
have,  succeed  to, and be  responsible  for all the  rights,  liabilities,  and
obligations  of First Federal and will maintain its  headquarters  operations at
First Federal's present location.


                                       13

<PAGE>



         The foregoing  description  of the  reorganization  is qualified in its
entirety by reference  to the plan and the charter and bylaws of First  Federal,
the  Mutual  Holding  Company  and   FloridaFirst  to  be  effective  after  the
reorganization.

Effects of the Reorganization

         General. The reorganization will not have any effect on First Federal's
present  business of  accepting  deposits and  investing  its funds in loans and
other investments  permitted by law. The  reorganization  will not result in any
change in the existing  services  provided to depositors  and  borrowers,  or in
existing offices, management, and staff. After the reorganization, First Federal
will continue to be subject to regulation,  supervision,  and examination by the
OTS and the FDIC.

         Deposits and Loans.  Each holder of a deposit  account in First Federal
at the time of the  reorganization  will continue as an account  holder in First
Federal after the  reorganization,  and the  reorganization  will not affect the
deposit  balance,  interest rate,  and other terms of such  accounts.  Each such
account  will  be  insured  by the  FDIC  to  the  same  extent  as  before  the
reorganization.  Depositors  will continue to hold their existing  certificates,
passbooks,  checkbooks, and other evidence of their accounts. The reorganization
will not  affect  the loans of any  borrower  from First  Federal.  The  amount,
interest  rate,  maturity,  security for, and  obligations  under each loan will
remain  contractually fixed as they existed prior to the reorganization.  See "-
Voting Rights" and "Liquidation Rights" below for a discussion of the effects of
the  reorganization  on the voting and liquidation  rights of the depositors and
borrowers of First Federal.

         Voting Rights.  As a federally  chartered  mutual savings  institution,
First Federal has no authority to issue capital stock and thus, no stockholders.
Control of First  Federal in its mutual form is vested in the Board of Directors
of First Federal. The Directors are elected by First Federal's members.  Holders
of  qualifying  deposits in First  Federal and  borrowers of First  Federal with
loans  outstanding on October 23, 1984 which remain  outstanding  are members of
First Federal. In the consideration of all questions requiring action by members
of First Federal,  each holder of a qualifying  deposit is permitted to cast one
vote for each $100, or fraction  thereof,  of the withdrawal value of the voting
depositor's  account.  Voting borrowers are entitled to cast one vote. No member
may cast more than 1,000 votes.

         After the  reorganization,  the affairs of First  Federal will be under
the  direction of the Board of Directors of First  Federal and all voting rights
as to First Federal will be vested exclusively in the holders of the outstanding
voting capital stock of First Federal,  which initially will consist exclusively
of common stock. All of the outstanding  stock of First Federal will be owned by
FloridaFirst.  FloridaFirst  will elect First  Federal's  Board of Directors and
determine the outcome of matters presented to stockholders of First Federal.  By
virtue of its ownership of a majority of the outstanding  shares of common stock
of FloridaFirst, the Mutual Holding Company will be able to elect all members of
the Board of Directors of FloridaFirst and generally will be able to control the
outcome of most  matters  presented  to the  stockholders  of  FloridaFirst  for
resolution by vote,  excluding  certain  matters where shares held by the Mutual
Holding Company are not counted.

         The  Mutual  Holding  Company  will  be  controlled  by  its  Board  of
Directors,  which will  initially  consist  of the  current  directors  of First
Federal.  All members of First  Federal at the time of the  reorganization  will
become  members of and have  voting  rights  transferred  to the Mutual  Holding
Company.  The  directors  of the Mutual  Holding  Company will be elected by its
members, which could allow the current management of the Mutual Holding Company,
FloridaFirst  and  First  Federal  to  maintain  control  over  these  companies
indefinitely.

                                       14

<PAGE>




   
         Liquidation Rights. In the unlikely event of a complete  liquidation of
First Federal in its present mutual form,  existing  holders of deposit accounts
of First Federal would be entitled to share in a liquidating  distribution after
the payment of claims of all  creditors, ^  including  the claims of all account
holders to the withdrawal  value of their  accounts^.  Each account holder's pro
rata share of such liquidating  distribution  would be in the same proportion as
the value of his or her deposit  accounts  was to the total value of all deposit
accounts in First Federal at the time of liquidation.
    

         After a complete liquidation of First Federal after the reorganization,
FloridaFirst,  as holder of First Federal's  common stock,  would be entitled to
any assets  remaining after a liquidation or dissolution of First Federal.  Each
depositor would not have a claim in the assets of First Federal.  However, after
a complete  liquidation of the Mutual Holding Company after the  reorganization,
each  depositor  would  have a claim  up to the  pro  rata  value  of his or her
accounts, in the assets of the Mutual Holding Company remaining after the claims
of the creditors of the Mutual  Holding  Company are  satisfied.  Depositors who
have liquidation rights in First Federal immediately prior to the reorganization
will  continue  to have such  rights in the  Mutual  Holding  Company  after the
reorganization  for so long as they maintain  deposit  accounts in First Federal
after the reorganization.

         After a complete liquidation of FloridaFirst,  each holder of shares of
the common stock would be entitled to receive a pro rata share of FloridaFirst's
assets,  following  payment  of all  debts,  liabilities  and  claims of greater
priority of or against FloridaFirst.

Federal and State Tax Consequences of the Reorganization

   
         The reorganization may be ^ completed in any manner approved by the OTS
that is  consistent  with  the  purposes  of the  plan  and  applicable  ^ laws,
regulations,  and policies.  However,  First  Federal  intends to ^ complete the
reorganization  using a series of mergers as described  below.  This structure ^
allows First Federal to retain all of its historical tax attributes and produces
significant savings to First Federal because it simplifies  regulatory approvals
and conditions associated with the ^ reorganization.

         The ^ reorganization will be ^ completed as follows:

o    First  Federal will  organize  the Mutual  Holding  Company  initially as a
     temporary federal stock institution ^;
o    the Mutual Holding Company will then organize a ^ stock  corporation  under
     federal law (i.e., FloridaFirst) as its ^ 100% owned subsidiary ^; and
o    the Mutual  Holding  Company will also  organize a temporary  federal stock
     institution as its ^ 100% owned subsidiary^;
    

         The following transactions will then occur simultaneously:

   
o    First  Federal  will  exchange  its  charter  for a federal  stock  savings
     institution  charter^; 
o    the Mutual Holding Company ^ will cancel its outstanding stock and exchange
     its charter for a federal mutual savings and loan holding  company  charter
     ^;
o    the Mutual Holding Company's 100% owned temporary federal stock institution
     ^ will merge with and into First Federal, with First Federal surviving;
o    the initially issued stock of First Federal^,  which will be constructively
     received by former  members of First Federal when First  Federal  becomes a
     stock institution^,  will initially be issued to the Mutual Holding Company
     in exchange for  liquidation  interests in the Mutual Holding Company which
     will be held by First Federal's members;
    

                                       15

<PAGE>




o    the Mutual Holding  Company will then contribute 100% of the stock of First
     Federal to FloridaFirst^; and
   
o    FloridaFirst will ^ offer for sale 47% of its common stock.
    

         As a result of these  transactions:  (a) First Federal will be a wholly
owned  subsidiary of  FloridaFirst;  (b)  FloridaFirst  will be a majority-owned
subsidiary of the Mutual Holding Company; and (c) the former depositors of First
Federal will hold liquidation interests in the Mutual Holding Company.

   
         Under this  structure:  (1) the ^  reorganization  is  intended to be a
tax-free reorganization under Code section 368(a)(1)(F); and (2) the exchange of
the  shares  of First  Federal's  initial  common  stock  deemed  constructively
received by First Federal's  depositors for liquidation  interests in the Mutual
Holding Company ^ is intended to be a tax-free exchange under Code section 351.

         ^ The  reorganization is conditioned on, among other things,  the prior
receipt by First Federal of either a private letter ruling from the IRS and from
the federal taxing  authorities or an opinion of First  Federal's  counsel as to
the federal and Florida income tax consequences of the ^ reorganization to First
Federal  (in both its  mutual and stock  form),  FloridaFirst  and the  Eligible
Account Holders and Supplemental Account Holders. In Revenue Procedure 99-3, the
IRS  announced  that it will not rule on whether a  transaction  qualifies  as a
tax-free  reorganization  under  Code  section  368(a)(1)(F)  or  as a  tax-free
exchange of stock for stock in the  formation  of a holding  company  under Code
section  351,  but that it will  rule on  significant  sub-issues  that  must be
resolved to determine  whether the  transaction  qualifies under either of these
Code sections.

         First  Federal  has  requested  a private  letter  ruling  from the IRS
regarding certain significant  sub-issues  associated with the ^ reorganization.
Based in part upon this private letter ruling,  Malizia,  Spidi, Sloane & Fisch,
P.C. will issue its opinion regarding certain federal income tax consequences of
the reorganization. There is no assurance that a favorable private letter ruling
will be obtained.

         In the  following  discussion,  "Mutual  Bank" refers to First  Federal
before the ^ reorganization and "Stock Bank" refers to First Federal after the ^
reorganization.

         With regard to the ^ reorganization,  Malizia,  Spidi,  Sloane & Fisch,
P.C. has issued an opinion that:

o    the ^ reorganization  will constitute a  reorganization  under Code section
     368(a)(1)(F),  and First  Federal  (in either its status as Mutual  Bank or
     Stock  Bank)  will  recognize  no  gain  or  loss  as a  result  of  the  ^
     reorganization;
o    the basis of each  asset of Mutual  Bank  received  by Stock  Bank in the ^
     reorganization  will be the same as  Mutual  Bank's  basis  for such  asset
     immediately prior to the ^ reorganization;
o    the holding  period of each asset of Mutual Bank  received by Stock Bank in
     the ^  reorganization  will include the period  during which such asset was
     held by Mutual Bank prior to the ^ reorganization;
o    for purposes of Code section 381(b), Stock Bank will be treated as if there
     had been no ^  reorganization  and,  accordingly,  the taxable  year of the
     Mutual Bank will not end on the effective  date of the  reorganization  and
     the tax  attributes of Mutual Bank (subject to application of Code sections
     381,  382,  and 384) will be taken  into  account by Stock Bank as if the ^
     reorganization had not occurred;
    

                                       16

<PAGE>



o    Mutual Bank's  qualifying  depositors  will  recognize no gain or loss upon
     their  constructive  receipt of shares of Stock Bank common stock solely in
     exchange for their interest (i.e., liquidation rights) in Mutual Bank; and
o    no gain or loss will be  recognized  by  depositors of Mutual Bank upon the
     issuance to them of  deposits  in Stock Bank in the same  dollar  amount as
     their deposits in the Mutual Bank.

         Unlike private rulings of the IRS, an opinion of counsel is not binding
on the IRS and the IRS could disagree with conclusions  reached therein.  If the
IRS  disagrees  with our lawyer's  opinion,  there is no guarantee  that the IRS
would not prevail in a judicial or administrative proceeding.

   
         Hahn, McClurg,  Watson,  Griffith & Bush, P.A. ^ has issued an opinion,
subject to the limitations and qualifications in its opinion, that, for purposes
of the Florida  corporate  income tax,  the ^  reorganization  will not become a
taxable  transaction  to First  Federal  (in either its status as Mutual Bank or
Stock Bank), the Mutual Holding Company,  FloridaFirst,  the stockholders of the
Stock Bank or the  depositors of First  Federal.  This opinion is not binding on
the Florida taxing  authorities and these taxing authorities could disagree with
the  conclusions  reached in the opinion of Hahn,  McClurg,  Watson,  Griffith &
Bush, P.A.
    

Accounting Consequences

         The  reorganization  will be  accounted  for in a manner  similar  to a
pooling-of-interests  under  GAAP.  Accordingly,  the  carrying  value  of First
Federal's   assets,   liabilities,   and  capital  will  be  unaffected  by  the
reorganization  and will be  reflected  in  FloridaFirst's  and First  Federal's
consolidated financial statements based on their historical amounts.

Conditions to the Reorganization

         Before  we can  complete  the  reorganization,  FloridaFirst  and First
Federal must receive all the required  approvals  from the  government  agencies
that regulate us, including  various  approvals or non- objections from the OTS.
The receipt of such approvals or non-objections from the OTS does not constitute
a  recommendation  or  endorsement  of the  plan or  reorganization  by the OTS.
Consummation of the  reorganization  also is subject to ratification of the plan
by a majority of the total votes of depositors at a special  meeting  called for
the  purpose of  approving  the plan,  as well as the  receipt  of  satisfactory
rulings or opinions with respect to the tax consequences of the  reorganization,
as discussed under "The Reorganization - Effects of the Reorganization - Federal
and  State  Tax  Consequences"  above.  The  board of  directors  may  decide to
consummate  the  reorganization  even if the  offering  is  terminated.  If this
happens the Mutual Holding  Company will own all the stock of  FloridaFirst  and
FloridaFirst will own all the stock of First Federal.  FloridaFirst,  subject to
regulatory approvals, would have the right to hold a new offering in the future.

Capital and Financial Resources of the Mutual Holding Company

         The Mutual Holding  Company will be capitalized  with up to $200,000 in
the  reorganization.  After the  reorganization,  the Mutual  Holding  Company's
capital and financial  resources will initially  depend on the earnings from the
investment of its initial  capitalization and dividends from  FloridaFirst.  The
payment  of  dividends  by  FloridaFirst  will  be  subject  to  declaration  by
FloridaFirst's board of directors. See "Dividend Policy."

         Additional  financial  resources  also may be  available  to the Mutual
Holding Company through  borrowings from an unaffiliated  lender or lenders.  In
connection with any such borrowings, the

                                       17

<PAGE>



   
Mutual  Holding  Company  could  grant a security  interest in the assets of the
Mutual  Holding  Company,  including the common stock held by the Mutual Holding
Company. However, a mutual holding company generally may not pledge the stock of
a subsidiary  savings  association  and may not be able to pledge the ^ stock of
FloridaFirst  unless the  proceeds of the loan secured by the pledge are infused
into the  institution  whose  stock is pledged  and the OTS is  notified of such
pledge within 10 days  thereafter.  Any borrowings of the Mutual Holding Company
would be serviced with  available  resources,  which  initially  will consist of
dividends  from   FloridaFirst,   subject  to  applicable   regulatory  and  tax
considerations.  The Mutual Holding Company does not have any plans to incur any
indebtedness following consummation of the reorganization.
    

Amendment or Termination of the Plan of Reorganization

         If deemed  necessary  or  desirable  by the Board of Directors of First
Federal,  the plan may be amended by a two-thirds  vote of First Federal's Board
of  Directors,  with the  concurrence  of the OTS, at any time prior to or after
submission  of the plan to members of First Federal for  ratification.  The plan
may be  terminated  by the Board of Directors of First Federal at any time prior
to or  after  ratification  by  the  members,  by a  two-thirds  vote  with  the
concurrence of the OTS.

Management of the Mutual Holding Company

   
         After the reorganization, the Mutual Holding Company will operate under
essentially the same mutual organization  structure as was previously applicable
to First  Federal.  Directors of the Mutual  Holding  Company will be classified
into three  classes as equal in size as is  possible,  with one of such  classes
being elected on an annual basis for three-year  terms by the Board of Directors
of the Mutual Holding Company.  All current members of the Board of Directors of
First  Federal  will be the  initial  members of the Board of  Directors  of the
Mutual Holding  Company.  For  information  about these persons,  whose terms as
directors  of the  Mutual  Holding  Company  will be the same as their  terms as
directors of First Federal,  see "Management." The initial executive officers of
FloridaFirst  will be  persons  who are  executive  officers  of  First  Federal
immediately before the reorganization.
    

         It is not anticipated that the directors and executive  officers of the
Mutual Holding Company will receive separate compensation in their capacities as
such until such time as such  persons  devote  significant  time to the separate
management of the Mutual  Holding  Company's  affairs,  which is not expected to
occur  unless the Mutual  Holding  Company  becomes  actively  involved in other
investments.  The Mutual  Holding  Company,  however,  may  determine  that such
compensation is appropriate in the future.

   
                                 ^ The Offering
    

General

   
         Concurrently with the reorganization,  we,  FloridaFirst,  are offering
shares of common stock to persons other than the Mutual Holding Company.  We are
offering  between a minimum of 1,737,825  shares and an  anticipated  maximum of
2,351,175 shares of common stock in the offering (subject to adjustment to up to
2,703,851  shares if our  estimated  pro forma market value has increased at the
conclusion of the offering),  which will expire at ^ 4:00 p.m., Eastern time, on
^ March 18, 1999 unless  extended.  The shares of common stock that will be sold
in the  offering  will  constitute  no more than 47% of the shares  that will be
outstanding after completion of the offering.  The minimum purchase is 25 shares
of common stock (minimum  investment of $250). Our common stock is being offered
at a fixed price of $10.00 per share in the offering.
    

                                       18

<PAGE>




   
         Subscription funds may be held by First Federal for up to 45 days after
the  last  day  of  the  subscription   offering  in  order  to  consummate  the
reorganization and offering and thus, unless waived by First Federal, all orders
will be irrevocable  until ^ May 2, 1999. In addition,  the  reorganization  and
offering may not be ^ completed until First Federal  receives  approval from the
OTS.  Approval  by the  OTS is not a  recommendation  of the  reorganization  or
offering.  Consummation of the reorganization and offering will be delayed,  and
resolicitation will be required,  if the OTS does not issue a letter of approval
within 45 days after the last day of the subscription  offering, or in the event
the OTS requires a material  change to the offering prior to the issuance of its
approval. If the reorganization and offering are not completed by ^ May 2, 1999,
^ subscribers will have the right to modify or rescind their  subscriptions  and
to have their  subscription  funds  returned  with  interest at First  Federal's
passbook rate and all withdrawal authorizations will be canceled.
    

         We may cancel the  offering  at any time,  and orders for common  stock
which have been submitted are subject to cancellation under such circumstances.

Conduct of the Offering

         Subject  to the  limitations  of the plan,  shares of common  stock are
being offered in descending order of priority in the subscription offering to:

o        Eligible Account Holders;
o        the employee stock ownership plan;
o        Supplemental Eligible Account Holders; and
o        Other Members.

         To the  extent  that  shares  remain  available  and  subject to market
conditions  at or near the  completion  of the  subscription  offering,  we will
conduct one or more of a community and syndicated community offering.

         We have  the  right,  in our  sole  discretion,  to  determine  whether
prospective  purchasers  are  "associates"  or  "acting  in  concert."  All such
determinations  are in our sole discretion and may be based on whatever evidence
we believe to be relevant.

Subscription Offering

         Subscription Rights.  Non-transferable subscription rights to subscribe
for  the  purchase  of  common  stock  have  been  granted  under  the  plan  of
reorganization to the following persons:

         Priority 1: Eligible  Account  Holders.  Each Eligible  Account  Holder
shall be given the opportunity to purchase up to 20,000 shares, or $200,000,  of
common  stock  offered in the  subscription  offering;  subject  to the  overall
limitations  described  under " - Limitations  on Purchases of Common Stock." If
there are insufficient shares available to satisfy all subscriptions of Eligible
Account  Holders,  shares will be allocated to Eligible Account Holders so as to
permit each  subscribing  Eligible Account Holder to purchase a number of shares
sufficient to make his total allocation equal to the lesser of 100 shares or the
number of shares ordered.  Thereafter,  unallocated  shares will be allocated to
remaining  subscribing  Eligible  Account  Holders  whose  subscriptions  remain
unfilled in the same proportion that each such subscriber's  qualifying  deposit
bears to the total amount of  qualifying  deposits of all  subscribing  Eligible
Account  Holders,  in each case on June 30,  1997,  whose  subscriptions  remain
unfilled.  Subscription  rights  received by executive  officers and  directors,
based on their increased deposits in First Federal in the one year preceding the
eligibility

                                       19

<PAGE>



record date will be  subordinated to the  subscription  rights of other eligible
account  holders.  To ensure proper  allocation of stock,  each Eligible Account
Holder  must list on his order form all  accounts  in which he had an  ownership
interest as of the Eligibility Record Date.

   
         Priority 2: The Employee  Plans.  The employee stock ownership plan may
be given the  opportunity  to purchase in the  aggregate up to 10% of the common
stock  issued in the  subscription  offering.  It is expected  that the employee
stock  ownership  plan will  purchase up to 8% of the common stock issued in the
offering.  If an  oversubscription  occurs in the  offering by Eligible  Account
Holders,  the employee stock  ownership plan may, in whole or in part,  fill its
order through open market  purchases  subsequent to the closing of the offering.
See also "Risk Factors - ^ The expenses related to our stock-based benefit plans
will reduce our earnings."

         Priority 3:  Supplemental  Eligible Account Holders.  ^ If any stock is
available after  satisfaction of  subscriptions  by Eligible Account Holders and
the employee stock ownership plan and other tax-qualified employee stock benefit
plans,  if any,  each  Supplemental  Eligible  Account  Holder  shall  have  the
opportunity  to purchase  up to 20,000  shares,  or  $200,000,  of common  stock
offered  in  the  subscription  offering,  subject  to the  overall  limitations
described  under  "Limitations  on Purchases of Common  Stock." If  Supplemental
Eligible Account Holders  subscribe for a number of shares which,  when added to
the shares  subscribed  for by Eligible  Account  Holders and the employee stock
ownership plan and other tax-qualified  employee stock benefit plans, if any, is
in excess of the total number of shares  offered in the offering,  the shares of
common stock will be allocated among subscribing  Supplemental  Eligible Account
Holders first so as to permit each  subscribing  Supplemental  Eligible  Account
Holder to purchase a number of shares  sufficient  to make his total  allocation
equal to the lesser of 100 shares or the number of shares  ordered.  Thereafter,
unallocated shares will be allocated to each subscribing  Supplemental  Eligible
account Holder whose  subscription  remains unfilled in the same proportion that
such  subscriber's  qualifying  deposits  bear to the total amount of qualifying
deposits of all subscribing  Supplemental Eligible Account Holders, in each case
on December 31, 1998,  whose  subscriptions  remain  unfilled.  To ensure proper
allocation of stock each  Supplemental  Eligible Account Holder must list on his
order form all accounts  and loans in which he had an  ownership  interest as of
the Supplemental Eligibility Record Date.

         Priority  4:  Other  Members.   ^  If  any  stock  is  available  after
satisfaction  of  all  subscriptions  by  the  Eligible  Account  Holders,   the
tax-qualified  employee stock benefit plans, and  Supplemental  Eligible Account
Holders,  each Other  Member who is not an  Eligible  or  Supplemental  Eligible
Account Holder shall have the  opportunity  to purchase up to 20,000 shares,  or
$200,000, of common stock offered in the subscription  offering,  subject to the
overall limitations described under ^"Limitations on Purchases of Common Stock."
If Other  Members  subscribe  for a number of shares  which,  when  added to the
shares subscribed for by Eligible Account Holders,  the  tax-qualified  employee
stock benefit plans and Supplemental  Eligible  Account Holder,  is in excess of
the total number of shares offered in the offering,  the  subscriptions of Other
Members will be allocated among  subscribing  Other Members so as to permit each
subscribing Other Member, to the extent possible, to purchase a number of shares
sufficient  to make his total  allocation of common stock equal to the lesser of
100 shares or the number of shares  subscribed for by Other Members.  Any shares
remaining  will  be  allocated  among  the   subscribing   Other  Members  whose
subscriptions  remain  unsatisfied on a 100 shares (or whatever lesser amount is
available)  per order basis  until all orders have been filled or the  remaining
shares have been allocated.
    

         State Securities Laws. We, in our sole discretion,  may make reasonable
efforts to comply with the securities  laws of any state in the United States in
which  First  Federal  members  reside,  and will only offer and sell the common
stock in states in which the offers and sales comply with state

                                       20

<PAGE>



securities laws.  However,  no person will be offered or allowed to purchase any
common stock under the plan if he resides in a foreign  country or in a state of
the United States with respect to which:

o    a small number of persons  otherwise  eligible to purchase shares under the
     plan reside in such state or foreign country; and/or

o    the offer or sale of shares of common stock to such persons  would  require
     us or First Federal or our employees to register, under the securities laws
     of such state or foreign  country,  as a broker or dealer or to register or
     otherwise  qualify its securities for sale in such state or foreign country
     and such  registration or qualification  would be impracticable for reasons
     of cost or otherwise.

         Restrictions  on Transfer of Subscription  Rights and Shares.  The plan
prohibits  any person  with  subscription  rights,  including  Eligible  Account
Holders,   Supplemental  Eligible  Account  Holders,  and  Other  Members,  from
transferring  or entering  into any agreement or  understanding  to transfer the
legal or beneficial  ownership of the subscription  rights issued under the plan
or the shares of common stock to be issued when they are exercised.  Such rights
may be exercised only by the person to whom they are granted and only for his or
her account. Each person subscribing for shares will be required to certify that
such person is purchasing shares solely for his or her own account and that such
person has no agreement or understanding  regarding the sale or transfer of such
shares.  The  regulations  also  prohibit any person from  offering or making an
announcement  of  an  offer  or  intent  to  make  an  offer  to  purchase  such
subscription  rights or shares of common  stock  before  the  completion  of the
offering.

         FloridaFirst  and  First  Federal  will  pursue  any and all  legal and
equitable  remedies in the event we become aware of the transfer of subscription
rights and will not honor orders which we determine involve the transfer of such
rights.
   
         Expiration  Date. The  subscription  offering will expire at 4:00 p.m.,
^Eastern time, on March 18, 1999, unless it is extended,  up to an additional 45
days with the approval of the OTS, if necessary,  but without  additional notice
to subscribers (the "expiration date").  Subscription rights will become void if
not exercised prior to the expiration date.
    
Community Offering

         If less  than  the  total  number  of  shares  of  common  stock  to be
subscribed  for in the offering are sold in the  subscription  offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  community
offering to certain members of the general public.  The maximum amount of common
stock that any person may purchase in the community  offering is 20,000  shares,
or $200,000.  In the community  offering,  if any,  shares will be available for
purchase by the general public with  preference  given first to natural  persons
residing  in either Polk or Manatee  County in Florida  and  second,  to natural
persons residing in the State of Florida.  We will attempt to issue common stock
in such a manner as to promote a wide distribution of common stock.

         If purchasers in the community  offering,  whose orders would otherwise
be accepted,  subscribe for more shares than are  available  for  purchase,  the
shares  available to them will be allocated among persons  submitting  orders in
the community offering in an equitable manner we determine.


                                       21

<PAGE>



         The  community  offering,  if any,  may commence  simultaneously  with,
during or  subsequent  to the  completion  of the  subscription  offering and if
commenced  simultaneously with or during the subscription offering the community
offering may be limited to residents of Polk or Manatee  County in Florida.  The
community  offering,  if any,  must  be  completed  within  45  days  after  the
completion of the subscription offering unless otherwise extended by the OTS.

         We, in our absolute discretion,  reserve the right to reject any or all
orders in whole or in part which are received in the community offering,  at the
time of  receipt  or as soon as  practicable  following  the  completion  of the
community offering.

Syndicated Community Offering

   
         To the  extent  that  shares  remain  available  and  subject to market
conditions at or near the completion of the subscription  offering, we may offer
shares, to selected persons in a syndicated community offering on a best-efforts
basis through Sandler O'Neill in such a manner as to promote a wide distribution
of the common stock. Orders received in connection with the syndicated community
offering,  if any,  will receive a lower  priority  than orders  received in the
subscription  offering  and  community  offering.   Common  stock  sold  in  the
syndicated community offering will be sold at the same price as all other shares
in the subscription offering. We have the right to reject orders, in whole or in
part, in our sole discretion in the syndicated  community offering.  ^ No person
will be permitted to purchase more than 20,000  shares,  or $200,000,  of common
stock in the syndicated community offering.

         If a syndicate  of  broker-dealers  ("selected  dealers")  is formed to
assist in the syndicated community offering^, a purchaser may pay for his shares
with  funds  held or  deposited  with a  selected  dealer.  If an order  form is
executed  and  forwarded to the  selected  dealer or if the  selected  dealer is
authorized  to execute  the order form on behalf of a  purchaser,  the  selected
dealer is  required  to forward the order form and funds to the Bank for deposit
in a segregated  account on or before noon of the business day following receipt
of the  order  form or  execution  of the  order  form by the  selected  dealer.
Alternatively,  selected dealers may solicit  indications of interest from their
customers to place orders for shares.  Such selected dealers shall  subsequently
contact their customers who indicated an interest and seek their confirmation as
to their  intent to  purchase.  Those  indicating  an intent to  purchase  shall
execute order forms and forward them to their  selected  dealer or authorize the
selected  dealer to execute  such forms.  The selected  dealer will  acknowledge
receipt of the order to its  customer in writing on the  following  business day
and will  debit such  customer's  account  on the third  business  day after the
customer  has  confirmed  his intent to purchase  (the  "debit  date") and on or
before noon of the next  business day  following  the debit date will send order
forms  and  funds to the Bank for  deposit  in a  segregated  account.  Although
purchasers' funds are not required to be in their accounts with selected dealers
until the debit date in the event that such  alternative  procedure  is employed
once a  confirmation  of an intent to purchase has been received by the selected
dealer, the purchaser has no right to rescind his order.

         The date by which orders must be received in the  syndicated  community
offering  will  be set by us at  the  time  of  commencement  of the  syndicated
community offering;  provided however,  if the syndicated  community offering is
extended  beyond ^ May 2, 1999,  each  purchaser  will have the  opportunity  to
maintain, modify, or rescind his order. In such event, all funds received in the
syndicated  community  offering will be promptly  returned with interest to each
purchaser unless he affirmatively indicates otherwise.
    


                                       22

<PAGE>



         If an order in the syndicated community offering is accepted,  promptly
after the completion of the  reorganization,  a certificate  for the appropriate
amount of shares  will be  forwarded  to  Sandler  O'Neill  as  nominee  for the
beneficial  owner.  If an order is not  accepted  or the  reorganization  is not
consummated, First Federal will promptly refund with interest the funds received
to Sandler O'Neill which will then return the funds to subscribers' accounts. If
the aggregate  pro forma market value of First  Federal,  as converted,  is less
than $37.0  million or more than $57.5  million,  each  purchaser  will have the
right to modify or rescind his or her order.

Limitations on Purchases of Common Stock

         The following additional  limitations have been imposed on purchases of
shares of common stock:

     1.   The  aggregate  amount  of  our  outstanding  common  stock  owned  or
          controlled  by persons  other than the mutual  holding  company at the
          close of the offering  will be less than 50% of  FloridaFirst's  total
          outstanding common stock.

     2.   The maximum number of shares of common stock which may be purchased in
          the subscription  offering by any person in the first priority,  third
          priority  and fourth  priority  shall not  exceed  20,000  shares,  or
          $200,000.

     3.   The maximum  number of shares of common stock which may be  subscribed
          for or  purchased  in all  categories  in the  offering  by any person
          together  with any  associate  or group of  persons  acting in concert
          shall not exceed 24,000 shares,  or $240,000,  except for our employee
          plans,  which  in the  aggregate  may  subscribe  for up to 10% of the
          common stock issued in the offering.

     4.   The maximum number of shares of common stock which may be purchased in
          all  categories  in the  offering by officers  and  directors of First
          Federal and their  associates in the aggregate shall not exceed 27% of
          the total  number of shares of common  stock issued in the offering to
          persons other than the mutual holding company.

     5.   A  minimum  of 25 shares of common  stock  must be  purchased  by each
          person  purchasing  shares in the  offering to the extent those shares
          are available.

     6.   If the number of shares of common  stock  otherwise  allocable  to any
          person or that person's  associates  would be in excess of the maximum
          number of shares permitted as set forth above, the number of shares of
          common  stock  allocated  to each such person  shall be reduced to the
          lowest  limitation  applicable to that person,  and then the number of
          shares  allocated  to each  group  consisting  of a  person  and  that
          person's associates shall be reduced so that the aggregate  allocation
          to that person and his  associates  complies with the above  maximums,
          and such  maximum  number of shares  shall be  reallocated  among that
          person and his  associates in  proportion to the shares  subscribed by
          each (after first  applying the  maximums  applicable  to each person,
          separately).

     7.   Depending on market or financial conditions, the Board of Directors of
          First  Federal,  without  further  approval  of  the  depositors,  may
          decrease or increase the purchase  limitations  in the plan,  provided
          that  the  maximum  purchase  limitations  may not be  increased  to a
          percentage in excess of 5% of the offering. If FloridaFirst increases

                                       23

<PAGE>



          the maximum  purchase  limitations,  FloridaFirst  is only required to
          resolicit  Persons who subscribed for the maximum  purchase amount and
          may, in the sole discretion of FloridaFirst,  resolicit  certain other
          large subscribers.

     8.   If the total number of shares offered increases in the offering due to
          an increase in the maximum of the estimated  valuation  range of up to
          15% (the adjusted  maximum") the additional shares will be used in the
          following  order  of  priority:   (i)  to  fill  the  Employee  Plan's
          subscription  up to 10% of the adjusted  maximum;  (ii) if there is an
          oversubscription  at  the  Eligible  Account  Holder  level,  to  fill
          unfilled  subscriptions of Eligible  Account Holders  exclusive of the
          adjusted  maximum;  (iii)  if  there  is an  oversubscription  at  the
          Supplemental   Eligible   Account  Holder  level,   to  fill  unfilled
          subscriptions of Supplemental  Eligible  Account Holders  exclusive of
          the  adjusted  maximum;  (iv) if there is an  oversubscription  at the
          other member level,  to fill unfilled  subscriptions  of other members
          exclusive  of  the  adjusted   maximum;   and  (v)  to  fill  unfilled
          subscriptions  in the  community  offering  exclusive  of the adjusted
          maximum,  with  preference  given to  persons  residing  in the  local
          community.

     9.   No person shall be entitled to purchase any common stock to the extent
          such  purchase  would be illegal under any federal law or state law or
          regulation  or would  violate  regulations  or  policies  of the NASD,
          particularly those regarding free riding and withholding. FloridaFirst
          or First  Federal  and/or its agents may ask for an  acceptable  legal
          opinion from any purchaser as to the legality of such purchase and may
          refuse to honor  any  purchase  order if such  opinion  is not  timely
          furnished.

     10.  The Board of Directors has the right to reject any order  submitted by
          a person whose  representations  the Board of Directors believes to be
          false or who it otherwise believes,  either alone or acting in concert
          with  others,  is  violating,  circumventing,  or intends to  violate,
          evade, or circumvent the terms and conditions of the plan.

     11.  The  foregoing  restrictions  on purchases by any person also apply to
          purchases by persons acting in concert under applicable regulations of
          the OTS. Under regulations of the OTS,  directors of First Federal are
          not deemed to be  affiliates  or a group  acting in concert with other
          directors  solely as a result of  membership on the Board of Directors
          of First Federal.

         The term "associate" of a person is defined in the plan to mean (1) any
corporation  or  organization  other  than  First  Federal  or a  majority-owned
subsidiary of First Federal of which such person is an officer or partner or is,
directly  or  indirectly,  the  beneficial  owner of 10% or more of any class of
equity  securities,  (2) any trust or other  estate in which  such  person has a
substantial  beneficial interest or as to which such person serves as trustee or
in a similar fiduciary capacity,  excluding tax-qualified employee stock benefit
plans or  tax-qualified  employee  stock  benefit  plans in which a person has a
substantial beneficial interest or serves as a trustee or in a similar fiduciary
capacity and except that, for purposes of  aggregating  total shares that may be
held by  officers  and  directors,  the term  "Associate"  does not  include any
tax-qualified  employee  stock benefit  plan,  and (3) any relative or spouse of
such person or any relative of such spouse, who has the same home as such person
or who is a trustee  or  officer  of First  Federal,  or any of its  parents  or
subsidiaries.  For example, a corporation of which a person serves as an officer
would be an associate of such person,  and  therefore,  all shares  purchased by
such  corporation  would be included with the number of shares which such person
individually could purchase under the above limitations.


                                       24

<PAGE>



         Each person  purchasing shares of the common stock in the offering will
be deemed to confirm  that such  purchase  does not  conflict  with the  maximum
purchase  limitation.  If this purchase  limitation is violated by any person or
any associate or group of persons affiliated or otherwise acting in concert with
such  persons,  we will  have the  right to  purchase  from  such  person at the
purchase  price per share all shares  acquired  by such person in excess of such
purchase  limitation or, if such excess shares have been sold by such person, to
receive the difference between the purchase price per share paid for such excess
shares and the price at which such excess shares were sold by such person.
Our right to purchase such excess shares will be assignable.

         Common  stock  purchased  pursuant  to  the  offering  will  be  freely
transferable,  except for shares  purchased by  directors  and officers of First
Federal. For certain restrictions on the common stock purchased by directors and
officers,  see "- Restrictions on Transferability by Directors and Officers." In
addition, under guidelines of the NASD, members of the NASD and their associates
are subject to certain  restrictions on the transfer of securities  purchased in
accordance with subscription rights and to certain reporting  requirements after
the purchase of such securities.

Ordering and Receiving Common Stock

         Use of Order  Forms.  Rights  to  subscribe  may only be  exercised  by
completion of an order form.  Any person  receiving an order form who desires to
subscribe  for  shares  of  common  stock  must do so  prior  to the  applicable
expiration  date by  delivering by mail or in person to First Federal a properly
executed and  completed  order form,  together with full payment of the purchase
price for all shares for which subscription is made; provided,  however, that if
the Employee Plans subscribe for shares during the  subscription  offering,  the
Employee  Plans  will not be  required  to pay for the  shares  at the time they
subscribe but rather may pay for the shares after the reorganization. Except for
institutional  investors,  all subscription rights under the plan will expire on
the expiration  date,  whether or not First Federal has been able to locate each
person entitled to such subscription rights. First Federal shall have the right,
in  its  sole   discretion,   to  permit   institutional   investors  to  submit
contractually  irrevocable  orders in the syndicated  community  offering at any
time  before  completing  the  syndicated  community  offering.  Once  tendered,
subscription  orders  cannot be revoked  without  the  consent of First  Federal
unless the  reorganization  is not  completed  within 45 days of the  expiration
date.

         If an stock order form:

   
o    is not  delivered  and is  returned to First  Federal by the ^ U.S.  Postal
     Service or First Federal is unable to locate the addressee;
    

o    is not received or is received after the applicable expiration date;

o    is not completed correctly or executed;

o    is not accompanied by the full required  payment for the shares  subscribed
     for including instances where a savings account or certificate balance from
     which  withdrawal is authorized is  insufficient to fund the amount of such
     required payment, but excluding  subscriptions by the Employee Plans or, in
     the case of an institutional investor in the syndicated community offering,
     by delivering irrevocable orders together with a legally binding commitment
     to pay the full purchase price prior to 48 hours before the  reorganization
     is completed; or


                                       25

<PAGE>



o    is not mailed pursuant to a "no mail" order placed in effect by the account
     holder,  the  subscription  rights for the person to whom such  rights have
     been  granted  will  lapse as though  such  person  failed  to  return  the
     completed order form within the time period specified.

However,  we may,  but will not be required to,  waive any  irregularity  on any
order form or require the submission of corrected  order forms or the remittance
of full payment for subscribed shares by such date as we may otherwise  specify.
The waiver of an  irregularity  on an order form in no way obligates us to waive
any other  irregularity on any other order form. Waivers will be considered on a
case by case  basis.  We reserve the right in our sole  discretion  to accept or
reject orders received on photocopies or facsimile order forms, or whose payment
is to be made by wire  transfer  or payment  from  private  third  parties.  Our
interpretation  of the terms and conditions of the plan and of the acceptability
of the order forms will be final, subject to the authority of the OTS.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the  applicable  expiration  date, in accordance  with Rule 15c2-8 of the
Securities  Exchange Act of 1934,  no  prospectus  will be mailed any later than
five days prior to such date or hand  delivered any later than two days prior to
such date.  Execution  of the order form will  confirm  receipt or  delivery  in
accordance  with  Rule  15c2-8.  Order  forms  will only be  distributed  with a
prospectus.

         Payment  for Shares.  For  subscriptions  to be valid,  payment for all
subscribed  shares will be required to accompany  all properly  completed  order
forms,  on or prior to the expiration date specified on the order form unless we
extend the date.  Employee Plans  subscribing for shares during the subscription
offering  may pay for such  shares  after the  offering.  Payment  for shares of
common stock may be made

o    in cash, if delivered in person,
o    by check or money order, or
o    for shares of common stock subscribed for in the subscription  offering, by
     authorization  of withdrawal  from savings  accounts  maintained with First
     Federal.

Appropriate  means by which such  withdrawals  may be authorized are provided in
the  order  form.  Once  such a  withdrawal  has  been  authorized,  none of the
designated  withdrawal  amount may be used by a subscriber for any purpose other
than to purchase the common stock for which a  subscription  has been made until
the  offering  has  been  completed  or  terminated.  In the  case  of  payments
authorized  to be made  through  withdrawal  from  savings  accounts,  all  sums
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the offering has been  completed or  terminated.  Interest  penalties  for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals  authorized  for the  purchase  of  shares,  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate shall be canceled at the
time of  withdrawal,  without  penalty,  and the  remaining  balance  will  earn
interest at the passbook  savings account rate subsequent to the withdrawal.  In
the case of payments made in cash or by check or money order, such funds will be
placed in a segregated account and interest will be paid by First Federal at the
passbook  savings  account  rate from the date  payment  is  received  until the
offering is completed or terminated. An executed order form, once we receive it,
may not be  modified,  amended,  or rescinded  without our  consent,  unless the
offering  is  not  completed   within  45  days  after  the  conclusion  of  the
subscription  offering,  in which event subscribers may be given the opportunity
to increase,  decrease,  or rescind their subscription for a specified period of
time.  If the  offering is not  completed  for any reason,  all funds  submitted
pursuant to the offerings  will be promptly  refunded with interest as described
above.


                                       26

<PAGE>



         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares of common stock in the  offerings,  provided that such IRAs are
not  maintained  on deposit at First  Federal.  Persons with IRAs  maintained at
First  Federal  must  have  their  accounts   transferred  to  an   unaffiliated
institution or broker to purchase shares of common stock in the offerings. There
is  no  early   withdrawal  or  IRS  interest   penalties  for  such  transfers.
Instructions on how to transfer  self-directed  IRAs maintained at First Federal
can be obtained  from the stock  information  center.  Depositors  interested in
using funds in a First Federal IRA to purchase  common stock should  contact the
stock information  center as soon as possible so that the necessary forms may be
forwarded, executed and returned prior to the expiration date.

         Federal  regulations  prohibit  First  Federal  from  lending  funds or
extending   credit  to  any  person  to  purchase   the  common   stock  in  the
reorganization.

         Stock Information  Center.  The stock information  center is located at
129 South Kentucky Avenue, Suite 602, Lakeland,  Florida 33801. Its phone number
is (941) 802-1356.

         Delivery of Stock Certificates.  Certificates representing common stock
issued in the  offering  will be mailed to the persons  entitled  thereto at the
address noted on the order form, as soon as practicable  following  consummation
of the offering.  Any certificates  returned as undeliverable will be held until
claimed  by  persons  legally  entitled  thereto  or  otherwise  disposed  of in
accordance  with  applicable  law. Until  certificates  for the common stock are
available and delivered to subscribers,  subscribers may not be able to sell the
shares of stock for which they subscribed.

Restriction on Sales Activities

         Our   directors  and  executive   officers  may   participate   in  the
solicitation  of offers to purchase  common  stock in  jurisdictions  where such
participation   is  not  prohibited.   Other  employees  of  First  Federal  may
participate in the offering in ministerial capacities. Such other employees have
been instructed not to solicit offers to purchase common stock or provide advice
regarding the purchase of common stock. Questions of prospective purchasers will
be directed to executive officers of First Federal or registered representatives
of Sandler  O'Neill.  No officer,  director or employee of First Federal will be
compensated   in   connection   with  such  person's   solicitations   or  other
participation   in  the  offering  by  the  payment  of   commissions  or  other
remuneration  based either  directly or indirectly on transactions in the common
stock.

Restrictions on Repurchase of Shares

         Generally,   during  the  first  year  following  the   reorganization,
FloridaFirst may not repurchase its shares.  During each of the second and third
years  following  the  reorganization,  FloridaFirst  may  repurchase up to five
percent of the  outstanding  shares  provided they are purchased in  open-market
transactions.  Repurchases must not cause us to become  undercapitalized  and at
least 10 days prior  notice of the  repurchase  must be provided to the OTS. The
OTS may disapprove a repurchase program after it determines that:

o    the repurchase program would adversely affect our financial condition;
o    the information  submitted is not enough to base a conclusion as to whether
     our financial condition would be adversely affected; or
o    a valid business purpose was not demonstrated.


                                       27

<PAGE>



In addition, SEC rules also govern the method, time, price, and number of shares
of  common  stock  that  may  be  repurchased  by  FloridaFirst  and  affiliated
purchasers.  If,  in  the  future,  the  rules  and  regulations  regarding  the
repurchase  of stock are  liberalized,  FloridaFirst  may  utilize the rules and
regulations then in effect.

Stock Pricing and the Number of Shares to be Offered

         Feldman Financial,  which is experienced in the valuation and appraisal
of business  entities,  including  savings  institutions,  has been  retained to
prepare an appraisal of the estimated pro forma market value of the common stock
(the "Independent  Valuation").  This independent valuation will express our pro
forma market value in terms of an aggregate  dollar  amount.  Feldman  Financial
will  receive  fees  of  $23,500  for  its  appraisal  services,  including  the
independent  valuation  and  subsequent  updates,  and $5,000 for  assistance in
preparation of our business plan,  plus its  reasonable  out-of-pocket  expenses
incurred in connection with the independent  valuation and business plan.  First
Federal has agreed to indemnify  Feldman  Financial under certain  circumstances
against  liabilities and expenses arising out of or based on any misstatement or
untrue  statement of a material fact  contained in the  information  supplied by
First Federal to Feldman Financial, except where Feldman Financial is determined
to have been negligent or failed to exercise due diligence in the preparation of
the independent valuation.

         Pursuant  to the plan,  the  number  of  shares  of common  stock to be
offered in the offering will be based on the estimated pro forma market value of
the common stock and the purchase price of $10.00 per share.  The final minority
ownership  percentage  will be determined as follows:  (1) the numerator will be
the product of (x) the number of shares of common stock sold in the offering and
(y) the purchase price ($10.00 per share);  and (2) the denominator  will be the
updated  valuation of our pro forma market value  immediately after the offering
as determined by Feldman Financial.

         Feldman  Financial  has  determined  that as of December 14, 1998,  our
estimated  aggregate  pro forma  market  value was $43.5  million.  Pursuant  to
regulations,  this  estimate  must be included  within a range with a minimum of
$37.0 million and a maximum of $50.0 million. We have determined to offer shares
of common stock in the offering at a price of $10.00 per share.  We are offering
a  maximum  of  2,351,175  shares  in  the  offering,   subject  to  adjustment,
representing a 47% minority  ownership  percentage.  In determining the offering
range,  the Board of Directors  reviewed  Feldman  Financial's  appraisal and in
particular,  considered (1) First Federal's  financial  condition and results of
operations for the year ended  September 30, 1998, (2) financial  comparisons of
First  Federal in relation to financial  institutions  of similar size and asset
quality  and  (3)  stock  market  conditions  generally  and in  particular  for
financial institutions,  all of which are set forth in the appraisal.  The Board
also reviewed the methodology and the assumptions  used by Feldman  Financial in
preparing  its  appraisal.  The number of  shares,  and the  minority  ownership
interest,  are  subject to change if the  independent  valuation  changes at the
conclusion of the offering.

         The number of shares and price per share of common stock was determined
by the Board of Directors based on the independent valuation.  The actual number
of  shares to be sold in the  offering  may be  increased  or  decreased  before
completion  of the  offering,  subject to approval  and  conditions  that may be
imposed by the OTS,  to reflect  any change in our  estimated  pro forma  market
value.  The total  number of shares of common  stock that may be sold to persons
other than the mutual  holding  company in the offering may not exceed 49.99% of
our issued and outstanding voting stock.

         Depending  on  market  and  financial  conditions  at the  time  of the
completion of the offering, First Federal may increase or decrease the number of
shares to be issued in the reorganization and

                                       28

<PAGE>



offering.  No  resolicitation of purchasers will be made and purchasers will not
be permitted to modify or cancel their purchase  orders unless the change in the
number of shares to be issued in the  offering  results in fewer than  1,737,825
shares or more than 2,351,175  shares being sold in the offering at the purchase
price of $10.00,  in which event First  Federal may also elect to terminate  the
offering.  If First Federal  terminates the offering,  purchasers will receive a
prompt refund of their purchase  orders,  together with interest  earned thereon
from  the  date  of  receipt  to  the  date  of  termination  of  the  offering.
Furthermore,  any account withdrawal  authorizations  will be terminated.  If we
receive orders for less than 1,737,825 shares, at the discretion of the Board of
Directors  and subject to approval of the OTS, we may  establish a new  offering
range and resolicit purchasers.  If we resolicit,  purchasers will be allowed to
modify or cancel their purchase orders.  Any adjustments in our pro forma market
value as a result of market and  financial  conditions  or a  resolicitation  of
prospective purchasers must be approved by the OTS.

         The independent valuation will be updated at the time of the completion
of the offering, and the minority ownership interest may increase or decrease to
reflect the changes in market  conditions,  the estimated pro forma market value
of First Federal, or both. If the updated estimate of the pro forma market value
of First  Federal  immediately  after  the  offering  changes,  there  will be a
corresponding  change to the 4,350,000 shares issued,  in the aggregate,  to the
mutual  holding  company in the  reorganization  and sold to  subscribers in the
offering.  For example,  if the  independent  valuation at the conclusion of the
offering  increases to $50.0 million,  or decreases to $37.0  million,  then the
total number of shares outstanding after the reorganization and offering will be
5,002,500  or  3,697,500,  respectively.  If the updated  independent  valuation
increases,  FloridaFirst  may increase the number of shares sold in the offering
to up to 2,703,851 shares,  and will increase the number of shares issued to the
mutual holding company.  Subscribers will not be given the opportunity to change
or  withdraw  their  orders  unless  more than  2,351,175  shares or fewer  than
1,737,825  shares are sold in the offering.  Any  adjustment of shares of common
stock sold will have a corresponding effect on the estimated net proceeds of the
offering and the pro forma capitalization and per share data of First Federal.

         The independent  valuation is not intended,  and must not be construed,
as a recommendation  of any kind as to the advisability of purchasing the common
stock. In preparing the independent  valuation,  Feldman Financial has relied on
and  assumed  the  accuracy  and   completeness  of  financial  and  statistical
information  provided by First Federal.  Feldman Financial did not independently
verify the financial statements and other information provided by First Federal,
nor did Feldman  Financial  value  independently  the assets and  liabilities of
First Federal. The independent valuation considers First Federal only as a going
concern and should not be considered as a indication of the liquidation value of
First  Federal.  Moreover,  because  such  independent  valuation  is  based  on
estimates and  projections  on a number of matters,  all of which are subject to
change from time to time, no assurance can be given that persons  purchasing the
common  stock  will be able to sell such  shares at a price  equal to or greater
than the purchase price.

         No sale of shares of common  stock may be  consummated  unless  Feldman
Financial  confirms  that, to the best of its  knowledge,  nothing of a material
nature has occurred that, taking into account all relevant factors,  would cause
Feldman  Financial to conclude that the  independent  valuation is  incompatible
with  its  estimate  of our pro  forma  market  value at the  conclusion  of the
offering. Any change that would result in an aggregate value that is below $37.0
million or above $50.0 million would be subject to OTS approval. If confirmation
from Feldman  Financial is not received,  First Federal may extend the offering,
reopen  or  commence  a  new  offering,  request  a new  Independent  Valuation,
establish a new offering range and commence a  resolicitation  of all purchasers
with the

                                       29

<PAGE>



approval of the OTS, or take such other  action as permitted by the OTS in order
to complete the offering.

Plan of Distribution/Marketing Arrangements

         The common  stock will be offered in the  offering  principally  by the
distribution  of this prospectus and through  activities  conducted at the stock
information center. It is expected that a registered  representative employed by
Sandler  O'Neill will be working at, and supervising the operation of, the stock
information  center.  Sandler  O'Neill will be  responsible  for  overseeing the
mailing of material relating to the offering,  responding to questions regarding
the reorganization and the offering and processing order forms.

         First  Federal and Company have entered into an agency  agreement  with
Sandler O'Neill under which Sandler O'Neill will provide advisory assistance and
assist,  on a best efforts  basis,  in the  solicitation  of  subscriptions  and
purchase  orders  for the common  stock in the  offering.  Sandler  O'Neill is a
broker-dealer  registered with the National  Association of Securities  Dealers,
Inc. Specifically,  Sandler O'Neill will assist in the offering in the following
manner:  (1) assisting in the design and  implementation of a marketing strategy
for the offering;  (2) assisting  First  Federal's  management in scheduling and
preparing for meetings with  potential  investors  and  broker-dealers;  and (3)
providing  such other  general  advice and  assistance  as may be  requested  to
promote the successful completion of the offering.

         Sandler  O'Neill  will  receive,  as  compensation,   an  advisory  and
marketing fee of 0.75% of the aggregate amount of stock sold in the Subscription
and  Community  Offerings,  excluding  shares sold to First  Federal's  employee
benefit plans, any director, officer or employee of First Federal or any members
of their immediate  families.  If common stock is sold through  licensed brokers
under a selected dealers agreement,  we will pay the sales commission payable to
the selected dealer pursuant to the agreement,  any sponsoring dealer's fees and
a managing  dealer's fee to Sandler  O'Neill of 0.75% of the aggregate  price of
such shares.  Sandler  O'Neill's fee shall not exceed 0.75% for any shares sold.
Sandler  O'Neill will also be  reimbursed  for its legal fees and  out-of-pocket
expenses,  not to exceed $35,000.  First Federal has agreed to indemnify Sandler
O'Neill,  to the extent  allowed by law,  for  reasonable  costs and expenses in
connection with certain claims or  liabilities,  including  certain  liabilities
under the Securities  Act of 1933, as amended.  See "Pro Forma Data" for further
information regarding expenses of the offering.

Restrictions on Transferability by Directors and Officers

         Shares of the common stock  purchased by directors or officers of First
Federal  cannot be sold for a period  of one year  following  completion  of the
reorganization,  except  for a  disposition  of  shares  after  the  death  of a
stockholder.  Accordingly,  shares of the common stock  issued to directors  and
officers  will  bear a legend  restricting  their  sale.  Any  shares  issued to
directors  and  officers as a stock  dividend,  stock split,  or otherwise  with
respect to restricted stock will be subject to the same restriction.

         For a period of three years following the  reorganization,  no director
or officer of First Federal or their  associates may, without the prior approval
of the OTS,  purchase our common stock except from a broker or dealer registered
with the  SEC.  This  prohibition  does not  apply  to  negotiated  transactions
including  more than 1% of our common stock or purchases  made for tax qualified
or non-tax  qualified  employee stock benefit plans which may be attributable to
individual officers or directors.

                                       30

<PAGE>




Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Offering

         Before the completion of the reorganization and offering,  no depositor
may  transfer  or enter into an  agreement  or  understanding  to  transfer  any
subscription rights or the legal or beneficial ownership of the shares of common
stock to be purchased by such person in the offering.  Depositors  who submit an
order form will be required to certify  that their  purchase of common  stock is
solely  for  their  own  account  and  there is no  agreement  or  understanding
regarding the sale or transfer of their shares.  We intend to pursue any and all
legal and equitable  remedies  after it becomes  aware of any such  agreement or
understanding,  and will not honor orders we reasonably  believe to involve such
an agreement or understanding.

Conditions to the Offering

   
         Completion of the offering is subject to:
    

1.       completion of the reorganization, which requires approvals from certain
         government  agencies,   the  ratification  of  First  Federal's  voting
         depositor  and  borrower  members,  and the  receipt of rulings  and/or
         opinions of counsel as to the tax consequences of the reorganization;

2.                the receipt of all the required  approvals for the issuance of
                  common stock in the  offering,  including  the approval of the
                  OTS; and

3. the sale of a minimum of 1,737,825 shares of common stock.

If  conditions  1 and 2 above are not met before we complete the  offering,  all
funds  received  will be promptly  returned  with  interest  at First  Federal's
passbook rate and all withdrawal authorizations will be canceled.

   
                             ^ First Federal Florida
    

         First Federal is a federally chartered mutual savings  institution.  It
is  converting  from  the  mutual  to  stock  form of  ownership  as part of its
reorganization.  First Federal was originally chartered in 1934 as First Federal
Savings and Loan  Association of Lakeland.  First Federal became a member of the
Federal Home Loan Bank ("FHLB") System in 1934 and First Federal's  deposits are
currently  insured  by  the  Savings  Association  Insurance  Fund  ("SAIF")  as
administered  by the FDIC.  First  Federal is  regulated by the Office of Thrift
Supervision ("OTS") and the FDIC.

         First  Federal is a  community-oriented  retail  savings bank  offering
traditional  deposit,  residential  real estate  mortgage loans and, to a lesser
extent,  commercial real estate loans,  consumer loans and other loans.  Through
its nine offices located in Polk and Manatee Counties in Florida,  First Federal
provides  retail  banking  services,  with an  emphasis  on one- to  four-family
residential mortgages.  Currently,  First Federal originates 15 year and 30 year
conforming  fixed  rate  residential  mortgage  loans  primarily  for its  asset
portfolio. At September 30, 1998, net loans receivable amounted to approximately
$338.6 million or 80.8% of total assets, of which  approximately  $244.7 million
or 72.3% of such  total was  secured  by one- to  four-family  residential  real
estate. First Federal invests excess liquidity in mortgage-backed and investment
securities   (consisting   primarily  of  U.S.  government  agency  securities).
Investment and mortgage-backed  securities amounted to $61.0 million or 14.6% of
total assets at September 30, 1998. At September 30, 1998, First Federal had

                                       31

<PAGE>



total assets,  deposits and total equity of $419.0 million,  $352.2 million, and
$36.1 million, respectively. See "Business of First Federal."

   
                             ^ FloridaFirst Bancorp
    

         FloridaFirst   Bancorp  has  not  yet  been   organized.   It  will  be
incorporated  under federal law as part of the  reorganization  of First Federal
into the mutual holding company structure.  FloridaFirst will serve as a savings
and loan holding  company for First Federal after it buys all of First Federal's
stock in the  reorganization.  FloridaFirst  has applied to the Office of Thrift
Supervision for approval to acquire control of First Federal.  FloridaFirst  has
not yet engaged in any  business.  A majority of  FloridaFirst's  stock will, in
turn, be owned by FloridaFirst Bancorp MHC.  FloridaFirst will initially have no
significant  liabilities.  Our  cash  flow  will  depend  on  earnings  from the
investment of the portion of net proceeds retained in the reorganization and any
dividends received from First Federal.
See "Use of Proceeds."

         Management  believes that the holding  company  structure  will provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.  Although there are no current arrangements,  understandings,
or  agreements  regarding  any  such  opportunities,  FloridaFirst  will be in a
position  after  the  reorganization,  subject  to  regulatory  limitations  and
FloridaFirst's  financial  condition,  to take advantage of any such acquisition
and expansion  opportunities that may arise.  However,  some of these activities
could be deemed to entail a greater  risk than the  activities  permissible  for
federally  chartered  savings  institutions  such as First Federal.  The initial
activities of  FloridaFirst  are  anticipated to be funded by the portion of the
net proceeds retained by FloridaFirst and earnings thereon.

   
                           ^ FloridaFirst Bancorp MHC

         As part of the reorganization, First Federal will organize FloridaFirst
Bancorp MHC as a federally  chartered  mutual holding  company.  As long as they
remain  depositors of First  Federal,  persons who had  liquidation  rights with
respect to First Federal as of the date of the  reorganization  will continue to
have such rights  solely with respect to the Mutual  Holding  Company  after the
reorganization.  Voting rights in the Mutual Holding  Company will be limited to
its members.  The members of the Mutual Holding  Company  consist of persons who
either have  deposits in First  Federal or ^ a loan from First Federal which was
outstanding on October 23, 1984 and ^ is still outstanding.
    

         The Mutual  Holding  Company's  principal  assets will be the shares of
stock of FloridaFirst received in the reorganization and up to $200,000 received
as  its  initial   capitalization  in  the  reorganization.   Immediately  after
consummation  of the  reorganization,  it is  expected  that the Mutual  Holding
Company will not engage in any business  activity other than its investment in a
majority of the common stock of FloridaFirst and its initial capitalization. The
Mutual Holding Company will be a mutual corporation  chartered under federal law
and  regulated  by the OTS.  The Mutual  Holding  Company will be subject to the
limitations and restrictions  imposed on mutual holding  companies under federal
law. See "Regulation - Regulation of FloridaFirst."


                                       32

<PAGE>



   
                                ^ Use of Proceeds
    

         The net  proceeds  will  depend on the total  number of shares of stock
issued in the  offering,  which will  depend on the  independent  valuation  and
marketing  considerations,  and the expenses  incurred by FloridaFirst and First
Federal in connection  with the  offering.  We estimate that we will receive net
proceeds  from the sale of the  common  stock of  between  $16.2  million at the
minimum of the offering  range and $25.8 million at the maximum,  as adjusted of
the offering  range.  Assuming the sale of $20.4  million of common stock at the
midpoint  of the  offering  range and the  purchase  of 8% of the  shares by the
employee stock  ownership plan, the following table shows the manner in which we
will use the net proceeds:


Loan to employee stock ownership plan                            $ 1,636,000

Investment in First Federal                                        9,610,000

FloridaFirst working capital                                       7,974,000
                                                                 -----------
                                                                 $19,220,000
                                                                 ===========

   
         These funds will be initially ^ invested in U.S. government and federal
agency securities,  marketable securities, or a combination of both. We may also
use the net proceeds to repurchase  our stock.  See "The Offering - Restrictions
on Repurchases of Shares."
    

         The funds received by First Federal from FloridaFirst in return for the
purchase  of all its  stock  to be  issued  will be used for  general  corporate
purposes.  These funds will  increase  First  Federal's  total capital to expand
investment and lending,  internal growth,  and possible  external growth through
the expansion and  refurbishment of its branch office system within its existing
market  areas,   including  the   installation  of  automated  teller  machines,
technological  advancements and expansion of its commercial and consumer lending
programs.  However,  there are no current  agreements or arrangements  regarding
expansion or the  allocation of the  proceeds.  Net proceeds may also be used by
First Federal to make  contributions  to the employee stock ownership plan which
in turn would be used to repay the loan from FloridaFirst.

         If the employee stock  ownership plan does not purchase common stock in
the  offering,  it may  purchase  shares of common stock in the market after the
reorganization.  If the purchase price of the common stock is higher than $10.00
per share,  the amount of proceeds  required  for the  purchase by the  employee
stock ownership plan will increase and the resulting  stockholders'  equity will
decrease.

   
         The net proceeds may vary because total expenses of the  reorganization
may be more or less than those estimated. The net proceeds will also vary if the
number of shares to be issued in the  reorganization  are  adjusted to reflect a
change  in the  estimated  pro  forma  market  value of  FloridaFirst  and First
Federal.  Payments  for shares made  through  withdrawals  from  existing  First
Federal  deposit  accounts  will not  result  in the  receipt  of new  funds for
investment  by First  Federal but will result in a reduction of First  Federal's
deposits and interest  expense as funds are  transferred  from  interest-bearing
certificates or other deposit accounts.
    


                                       33

<PAGE>



   
                                ^ Dividend Policy
    

         FloridaFirst  intends to establish a policy to pay cash dividends.  The
initial  annual amount of the dividends has not yet been  determined.  Dividends
will be subject to  determination  and  declaration by  FloridaFirst's  Board of
Directors.  In making its decision, the Board of Directors will consider several
factors, including:

o        FloridaFirst's financial condition;
o        results of operations;
o        tax considerations;
o        industry standards; and
o        economic conditions

   
         The Mutual  Holding  Company,  as a  stockholder  of  FloridaFirst,  is
entitled to receive dividends from  FloridaFirst.  The board of directors of the
Mutual Holding  Company may decide to waive the receipt of dividends in order to
pay a higher dividend to the public stockholders of FloridaFirst.  If the Mutual
Holding Company elects not to waive receipt of dividends from FloridaFirst or if
the OTS does not approve such a waiver, the amount of dividends may be adversely
affected. See "Risk Factors - If FloridaFirst Bancorp MHC converts to stock form
in the future,  our stockholders  will have their ^ ownership  interest reduced"
and  "Waiver  of  Dividends  by the  Mutual  Holding  Company."  There can be no
assurance  that  dividends  will in fact be paid on the stock or that,  if paid,
such dividends will not be reduced or eliminated in future periods.
    

         FloridaFirst's  ability to pay dividends also depends on the receipt of
dividends  from  First  Federal  which is  subject  to a variety  of  regulatory
limitations on the payment of dividends.  See "Regulation -- Regulation of First
Federal -- Dividend and Other Capital Distribution Limitations." Furthermore, as
a condition to OTS approval of the reorganization,  FloridaFirst has agreed that
it  will  not  initiate  any  action  within  one  year  of  completion  of  the
reorganization  to  pay  a  special  distribution  or a  return  of  capital  to
stockholders  of  FloridaFirst.  See also  "Waiver  of  Dividends  by the Mutual
Holding Company."

         In  addition,  earnings  of  First  Federal  appropriated  to bad  debt
reserves  and deducted for federal  income tax  purposes are not  available  for
payment of cash dividends or other distributions to stockholders without payment
of taxes at the then-current tax rate by First Federal on the amount of earnings
deemed to be removed from the reserves for such distribution. See "Taxation" and
Note 10 of the  financial  statements.  First Federal does not  contemplate  any
distribution out of its bad debt reserve which would cause such tax liability.

   
               ^ Waiver of Dividends by the Mutual Holding Company
    

         The Mutual Holding  Company,  prior to the declaration of any dividends
by  FloridaFirst,  will determine  whether to apply to the OTS for permission to
waive the receipt of any dividends paid by FloridaFirst to its stockholders. Any
waiver  of  dividends,  if  approved  by the OTS,  will be  subject  to  various
conditions.  There can be, however, no assurances that the OTS will approve such
application  or if such approval is obtained,  that the Mutual  Holding  Company
will continue to waive dividends.  In waiving dividends,  the Board of Directors
must conclude,  among other things, that a dividend waiver by the Mutual Holding
Company,  which permits  retention of capital by FloridaFirst and First Federal,
is in the best  interest  of the Mutual  Holding  Company  because,  among other
reasons:

o    the Mutual  Holding  Company has no need for the  dividend for its business
     operations;

                                       34

<PAGE>




o    the cash that would be  received  by the Mutual  Holding  Company  could be
     invested by  FloridaFirst  and First  Federal at a more  favorable  rate of
     return;

o    such waiver  increases  the capital of  FloridaFirst  and First Federal and
     enhances First  Federal's  business so that customers will continue to have
     access to the offices and services of First Federal; and

o    such waiver  preserves the net worth of the Mutual Holding  Company through
     its  principal  asset (the common  stock of  FloridaFirst),  which would be
     available for distribution in the unlikely event of a voluntary liquidation
     of  FloridaFirst  and  First  Federal  after   satisfaction  of  claims  of
     depositors, other creditors and minority stockholders.

         If the Mutual Holding  Company  determines that the waiver of dividends
is in the best interest of the parties involved:

o    The  Mutual  Holding  Company  will make prior  application  to the OTS for
     approval  to  waive  any  dividends   declared  on  the  capital  stock  of
     FloridaFirst. Such application will be made on an annual basis with respect
     to any year in which the  Mutual  Holding  Company  intends  to waive  such
     dividends.

o    If a waiver is granted, dividends waived by the Mutual Holding Company will
     not be available for payment to minority  stockholders and will be excluded
     from the capital  accounts of First Federal for purposes of calculating any
     dividend payments to minority stockholders.

o    If a waiver is granted,  First Federal will, so long as the Mutual  Holding
     Company remains a mutual holding  company,  establish a restricted  capital
     account  in the  cumulative  amount of any  dividends  waived by the Mutual
     Holding  Company  for the  benefit of the  members  of the  Mutual  Holding
     Company.  The restricted  capital  account would be senior to the claims of
     minority    stockholders   of   FloridaFirst   and   would   not   decrease
     notwithstanding  changes in depositors of First  Federal.  This  restricted
     capital account would be added to any liquidation  account in First Federal
     established in connection  with a conversion of the Mutual Holding  Company
     to stock  form and would not be  available  for  distribution  to  minority
     stockholders.

   
o    In any conversion of the Mutual Holding  Company from mutual to stock form,
     First Federal,  ^ FloridaFirst,  and the Mutual Holding Company will comply
     with the requirements of the OTS.

o    If the OTS adopts regulations  regarding dividend waivers by mutual holding
     companies,  the Mutual  Holding  Company  will comply  with the  applicable
     requirements of such regulations.  See ^"Mutual Holding Company  Conversion
     to Stock Form."
    

         Immediately  after the  reorganization,  it is expected that the Mutual
Holding  Company's  operations  will  consist  of  activities  relating  to  its
investment  in a majority of the common  stock of  FloridaFirst  and its initial
capitalization.  In the future,  the Mutual Holding Company may accept dividends
paid by FloridaFirst to be used for other purposes,  including purchasing common
stock from time to time in the open market or from  FloridaFirst,  if permitted.
FloridaFirst may establish an open market purchase dividend  reinvestment  plan,
pursuant to which stockholders may elect to have cash dividends used to purchase
additional shares of common stock in the open market. The Mutual Holding Company
may  participate  in any such plan.  There can be no assurances  that the Mutual
Holding Company will accept dividends paid by FloridaFirst, or if such dividends
are

                                       35

<PAGE>



accepted,  that the Mutual Holding  Company will purchase shares of common stock
in the open  market.  Any  purchases  of common stock other than from the Mutual
Holding  Company will  increase the  percentage  of  FloridaFirst's  outstanding
shares of common  stock held by the Mutual  Holding  Company  and  increase  the
number of shares  eligible to be sold in any  subsequent  secondary  offering or
mutual to stock conversion of the Mutual Holding Company.

   
                ^ Mutual Holding Company Conversion to Stock Form
    

         Following completion of the reorganization,  the Mutual Holding Company
may elect to  convert  to stock  form in  accordance  with  applicable  laws and
regulations.  The Mutual Holding  Company's  directors,  who will be the initial
directors of First  Federal and  FloridaFirst,  have no current plans to convert
the Mutual Holding Company to stock form. The terms of such a conversion  cannot
be determined at this time and there is no assurance when, if ever, a conversion
will occur.  If the Mutual  Holding  Company  converts  to stock form,  minority
stockholders  will be  entitled  to exchange  their  shares of common  stock for
shares of the newly  converted  mutual holding company in a way that is fair and
reasonable  to such  stockholders  and the  Mutual  Holding  Company.  This will
include an appropriate downward adjustment in the exchange ratio to account for:

o    the amount of waived dividends; or

   
o    assets received by the Mutual Holding Company,  such as dividends received,
     which  will be ^  transferred  to the newly  converted  company.  See "Risk
     Factors - If  FloridaFirst  Bancorp  MHC ^  converts  to stock  form in the
     future, our stockholders will have their ownership interest reduced."
    

Further,  if the Mutual Holding  Company  converts to stock form, any options or
other  convertible  securities  held by any  trustee,  officer,  or  employee of
FloridaFirst,  will be convertible into the right to acquire shares of the newly
converted  mutual  holding  company,  or its  successor,  on the  same  basis as
outstanding  common stock  pursuant to  applicable  exchange  ratios;  provided,
however, that if such shares cannot be so converted, the holders of such options
or other  convertible  securities shall be entitled to receive cash equal to the
fair value of such options or convertible securities. Any exchange or redemption
will be subject to the approval of the OTS and the OTS has made no determination
as to the permissibility of any exchange or redemption  described in the plan of
reorganization.

         Although the plan of reorganization allows for such an event, there can
be no assurances  when, if ever, a conversion will occur, or what conditions may
be imposed  by the OTS.  If a  conversion  does not  occur,  the Mutual  Holding
Company will always own a majority of the common stock of FloridaFirst.

   
                             ^ Market for the Stock
    

         FloridaFirst  has never issued  capital stock.  Consequently,  there is
not,  at  this  time,  any  market  for the  stock.  FloridaFirst  has  received
preliminary  approval  to have the stock  quoted on the  National  Market of the
Nasdaq Stock Market under the symbol  "FFBK." One of the  conditions  for Nasdaq
quotation is that at least three market  makers make, or agree to make, a market
in the stock.  FloridaFirst  will seek to  encourage  and assist at least  three
market  makers to make a market in the stock.  Sandler  O'Neill  intends to help
match  orders  from  buyers  and  sellers of the stock and may hold the stock as
inventory  after the offering,  and intends to comply with  applicable  laws and
regulations, but is under no obligation to do so. While FloridaFirst anticipates
that before completion

                                       36

<PAGE>



of  the  offering  it  will  obtain  a  commitment   from  at  least  two  other
broker-dealers  to make a market in the stock,  there can be no  assurance  that
there will be three or more market makers for the stock.

         An  active  and  liquid  market  for the stock  may not  develop  or be
maintained. Accordingly,  prospective purchasers should consider the risk of not
being able to easily  buy or sell the  stock.  If the stock is not listed on the
National  Market,  the stock  will be quoted  and  traded on either  The  Nasdaq
SmallCap Market or the OTC Bulletin Board.

         The aggregate  price of the stock is based on an independent  appraisal
of the pro forma market value of the stock.  However,  there can be no assurance
that an investor  will be able to sell the stock  purchased  in the  offering at
prices in the range of the pro forma book values of the stock or at or above the
initial purchase price of $10.00. See "Pro Forma Data" and "The Offering - Stock
Pricing and Number of Shares to be Offered."

                                       37

<PAGE>

   
                                ^ Capitalization
    

         Set forth below is the historical capitalization of First Federal as of
September  30, 1998,  and the pro forma  capitalization  of  FloridaFirst  after
giving  effect to the offering.  The table also gives affect to the  assumptions
set forth  under "Pro Forma  Data." A change in the number of shares sold in the
offering may affect materially the pro forma capitalization.
<TABLE>
<CAPTION>
                                                                     Pro Forma Capitalization at September 30, 1998
                                                                  -----------------------------------------------------
                                                                                                             Maximum,
                                                                    Minimum       Midpoint      Maximum    as adjusted
                                                                   1,737,825      2,044,500    2,351,175    2,703,851
                                                  Actual, at       Shares at      Shares at    Shares at    Shares at
                                                 September 30,    $10.00 per     $10.00 per   $10.00 per   $10.00 per
                                                     1998            share          share        share      share(1)
                                                 ----------         --------  -------------   ----------  -----------
                                                                               (In thousands)
<S>                                              <C>               <C>            <C>          <C>          <C>     
Deposits(2)...................................    $352,180          $352,180       $352,180     $352,180     $352,180
 Borrowed funds...............................      21,000            21,000         21,000       21,000       21,000
                                                   -------           -------        -------      -------      -------
Total deposits and borrowed funds.............    $373,180          $373,180       $373,180     $373,180     $373,180
                                                   =======           =======        =======      =======      =======
Stockholders' equity:
Preferred stock, no par value, 2,000,000
  shares authorized; none to be issued........    $     --          $     --       $     --     $     --     $     --

 Common stock, $0.10 par value, 8,000,000
    shares authorized, assuming shares
   
    outstanding as shown(3)...................          --               370            435          500          575
Additional paid-in capital(3)(4)..............          --            15,805         18,785       21,766       25,193
Retained earnings.............................      35,887            35,887         35,887       35,887       35,887
Unrealized gain on securities available
    
  for sale, net...............................         220               220            220          220          220
Less:
  Common stock acquired by ESOP(5)............          --            (1,390)        (1,636)      (1,881)      (2,163)
  Common stock acquired by
    stock programs(6).........................          --              (695)          (818)        (940)      (1,082)
                                                   -------          --------       --------     --------     --------
Total equity/stockholders' equity.............    $ 36,107          $ 50,197       $ 52,873     $ 55,552     $ 58,630
                                                   =======          ========       ========     ========     ========
</TABLE>
 ------------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur  due  to  an  increase  in  the  independent  valuation  and a
     commensurate increase in the offering range of up to 15% to reflect changes
     in market and financial conditions.
(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     stock in the offering.  Such withdrawals would reduce pro forma deposits by
     the amount of such withdrawals.
(3)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant to any stock option plans that may be adopted by FloridaFirst  and
     First Federal and presented for approval by the minority stockholders after
     the  offering.  An amount  equal to 10% of the  shares of stock sold in the
     offering  would be reserved for issuance upon the exercise of options to be
     granted  under  the  stock  option  plans  within  one year  following  the
     reorganization.  See "Risk Factors - Expenses associated with stock benefit
     plans will reduce our earnings" and  "Management - Potential  Stock Benefit
     Plans - Stock Options Plans."
(4)  The reduction in additional  paid in capital of First Federal  reflects the
     retention  by the  Mutual  Holding  Company  of up to  $200,000  after  the
     reorganization.
(5)  Assumes that 8.0% of the shares sold in the  offering  will be purchased by
     the employee stock ownership plan, and that the funds used to acquire these
     shares will be borrowed from FloridaFirst. For an estimate of the impact of
     the loan on earnings,  see "Pro Forma Data." First Federal  intends to make
     scheduled discretionary  contributions to the employee stock ownership plan
     sufficient to enable the employee stock ownership plan to service and repay
     its debt over a ten year period. The amount of shares to be acquired by the
     employee stock ownership plan is reflected as a reduction of  stockholders'
     equity. See "Management - Executive Compensation - Employee Stock Ownership
     Plan." If the employee stock  ownership plan is unable to purchase stock in
     the reorganization due to an  oversubscription  in the offering by Eligible
     Account Holders,  and the purchase price in the open market is greater than
     the  original  $10.00  price  per  share,  there  will  be a  corresponding
     reduction in stockholders' equity.
(6)  Assumes  that an  amount  equal to 4% of the  shares  of stock  sold in the
     offering is  purchased  by stock  programs  within one year  following  the
     reorganization. The stock purchased by the stock programs is reflected as a
     reduction of stockholders' equity. See footnote (2) to the table under "Pro
     Forma Data." See "Risk  Factors - Expenses  Associated  with Stock  Benefit
     Plans Will Reduce Our Earnings" and  "Management - Potential  Stock Benefit
     Plans - Stock Programs."

                                       38

<PAGE>

   
                                ^ Pro Forma Data
    

         The actual net proceeds from the sale of the stock cannot be determined
until the  offering is  completed.  However,  net proceeds to  FloridaFirst  are
currently  estimated  to be between  $16.2  million and $22.3  million (or $25.8
million if the independent valuation is increased by 15%) based on the following
assumptions:

o    an amount equal to 4% of the shares offered will be awarded pursuant to the
     stock  programs  adopted no sooner than six months  following the offering,
     funded through open market purchases;

o    Sandler  O'Neill will receive an advisory and  marketing fee equal to 0.75%
     of the  aggregate  purchase  price  of the  shares  of  stock  sold  in the
     offerings  to the public,  excluding  any shares  purchased by any employee
     benefit plan of First  Federal,  and any  director,  officer or employee of
     First Federal or members of their immediate families;

o    other fixed expenses of the offering are estimated to be $893,000; and

o    the Mutual  Holding  Company will be  capitalized  at $200,000,  which will
     result in a  reduction  of  FloridaFirst's  assets  and  equity by the same
     amount.

         We have prepared the following  table,  which sets forth our historical
net  earnings  and net  worth  prior  to the  reorganization  and our pro  forma
consolidated net income and stockholders'  equity following the  reorganization.
In  preparing  this table and in  calculating  pro forma data,  we have made the
following assumptions:

o    Pro forma earnings have been calculated assuming the stock had been sold at
     the  beginning of the period and the net  proceeds had been  invested at an
     average  yield of 4.40%  for the  year  ended  September  30,  1998,  which
     approximates  the yield on a one-year  U.S.  Treasury bill on September 30,
     1998. The yield on a one-year U.S. Treasury bill, rather than an arithmetic
     average of the average  yield on  interest-earning  assets and average rate
     paid on deposits,  has been used to estimate income on net proceeds because
     it is believed that the one-year U.S. Treasury bill rate is a more accurate
     estimate  of the  rate  that  would be  obtained  on an  investment  of net
     proceeds from the offering.

o    The pro forma  after-tax  yield on the net  proceeds is assumed to be 2.75%
     for the year ended  September  30, 1998,  based on an effective tax rate of
     37.5%.

o    We did not include any withdrawals from deposit accounts to purchase shares
     in the offering.

o    Historical and pro forma per share amounts have been calculated by dividing
     historical  and pro  forma  amounts  by the  indicated  number of shares of
     stock,  as adjusted in the pro forma net  earnings per share to give effect
     to the purchase of shares by the employee stock ownership plan.

o    Pro forma stockholders' equity amounts have been calculated as if the stock
     had been sold on September  30, 1998 and,  accordingly,  no effect has been
     given to the assumed earnings effect of the transactions.


                                       39

<PAGE>



         The  following  pro forma data  relies on the  assumptions  we outlined
above,  and this data does not  represent  the fair  market  value of the common
stock,  the current value of assets or liabilities,  or the amount of money that
would be  distributed to  stockholders  if we liquidated  FloridaFirst.  The pro
forma data does not predict how much we will earn in the future.

         The following tables summarize historical data of First Federal and pro
forma data of FloridaFirst at or for the year ended September 30, 1998, based on
the  assumptions  set forth  above and in the tables and should not be used as a
basis for projections of market value of the stock following the reorganization.
No effect has been given in the tables to the  possible  issuance of  additional
stock reserved for future  issuance  pursuant to a stock option plan that may be
adopted by the Board of Directors of FloridaFirst  within one year following the
reorganization,  nor does book value give any effect to the liquidation  account
to be established for the benefit of Eligible  Account Holders and  Supplemental
Eligible  Account  Holders  or the bad debt  reserve  in  liquidation.  See "The
Reorganization - Effects of Reorganization - Liquidation Rights" and "Management
- - Potential Stock Benefit Plans - Stock Option Plans."

                                                        40

<PAGE>


<TABLE>
<CAPTION>
                                                                     At or For the Year Ended September 30, 1998
                                                      ------------------------------------------------------------------------------

                                                       $36,975,000       $43,500,000           $50,025,000          $57,528,750
                                                       Independent       Independent           Independent          Independent
                                                        Valuation         Valuation             Valuation            Valuation
                                                        ---------         ---------             ---------            ---------
 
                                                        1,737,825         2,044,500             2,351,175            2,703,851
                                                         Shares            Shares                Shares               Shares
                                                         ------            ------                ------               ------
                                                                  (Dollars in thousands, except per share amounts)
<S>                                                   <C>              <C>                  <C>                   <C>      
   
Gross proceeds.......................................  $    17,378       $   20,445           $   23,512            $   27,039
Less expenses........................................       (1,003)          (1,025)              (1,046)               (1,070)
 Less capital to MHC.................................         (200)            (200)                (200)                 (200)
                                                       -----------       ----------           ----------             ---------
   Estimated net proceeds............................       16,175           19,220               22,266                25,769
Less ESOP funded by FloridaFirst.....................       (1,390)          (1,636)              (1,881)               (2,163)
Less stock programs adjustment.......................         (695)            (818)                (940)               (1,082)
                                                       -----------       ----------           ----------            ----------
   Estimated investable net proceeds.................  $    14,090       $   16,766           $   19,445            $   22,524
                                                       ============      ===========          ===========           ===========
Net Income:
   Historical........................................  $     2,385       $    2,385           $    2,385                $2,385
   Pro forma income on net proceeds..................          387              461                  535                   619
   Pro forma ESOP adjustments(1).....................          (87)            (102)                (118)                 (135)
   Pro forma stock programs adjustment(2)............          (87)            (102)                (118)                 (135)
                                                       -----------       ----------            ---------            ----------
   Pro forma net income(1)(3)(4).....................  $     2,598       $    2,642           $    2,684            $    2,734
                                                       ===========       ==========            =========            ==========
Per share net income
   Historical........................................  $      0.67       $     0.57           $     0.49            $     0.43
   Pro forma income on net proceeds..................         0.11             0.11                 0.11                  0.11
   Pro forma ESOP adjustments(1).....................        (0.02)           (0.02)               (0.02)                (0.02)
   Pro forma stock programs adjustment(2)............        (0.02)           (0.02)               (0.02)                (0.02)
                                                       -----------       ----------           ----------            ----------
   Pro forma net income per share(1)(3)(4)...........  $      0.73       $     0.63           $     0.56            $     0.49
                                                       ============      ===========          ==========             ==========
Shares used in calculation of income per share(1)....    3,572,377        4,202,796            4,833,215             5,558,198
Stockholders' equity:
   Historical........................................  $    36,107       $   36,107              $36,107               $36,107
   Estimated net proceeds............................       16,175           19,220               22,266                25,769
   Less:          Common Stock acquired by the ESOP(1)      (1,390)          (1,636)              (1,881)               (2,163)
   Less:          Common stock acquired by stock
                  programs(2)........................         (695)            (818)                (940)               (1,082)
                                                       -----------       ----------           ----------            ----------
   Pro forma stockholders' equity(1)(3)(4)...........  $    50,197       $   52,873           $   55,552            $   58,631
                                                       ===========       ==========           ==========            ==========
Stockholders' equity per share:
   Historical .......................................  $      9.77       $     8.30           $     7.22            $     6.28
   Estimated net proceeds............................         4.37             4.42                 4.45                  4.48
   Less:          Common Stock acquired ESOP(1)......        (0.38)           (0.38)               (0.38)                (0.38)
   Less:          Common Stock acquired by stock
                  programs(2)........................        (0.19)           (0.19)               (0.19)                (0.19)
                                                       -----------       ----------           ----------             ---------
   Pro forma stockholders' equity per share(4).......  $     13.58       $    12.15           $    11.10            $    10.19
                                                       ============      ===========          ===========            ==========
Offering price as a percentage of pro forma
  stockholders' equity per share.....................        73.66%           82.27%               90.05%                98.12%
                                                       ===========       ==========           ==========             =========
Offering price to pro forma
  net income per share...............................        13.75X           15.91X               18.01X                20.33X
                                                        ==========       ==========            =========             =========

Shares used in calculation of book value/share.......    3,697,500        4,350,000            5,002,500             5,752,875
    
</TABLE>

- --------------
(1)      Assumes  that 8% of the  shares of stock sold in the  offering  will be
         purchased by the employee stock  ownership plan and that it will borrow
         funds from  FloridaFirst.  The stock  acquired  by the  employee  stock
         ownership  plan is reflected as a reduction  of  stockholder's  equity.
         First Federal intends to make annual  contributions  to this plan in an
         amount at least equal to the principal and interest requirement of

                                       41

<PAGE>



   
     the loan. This table assumes a 10 year amortization period. See "Management
     - Executive  Compensation - Employee Stock  Ownership  Plan." The pro forma
     net earnings assumes: (i) that First Federal's contribution to the employee
     stock  ownership  plan  for  the  principal  portion  of the  debt  service
     requirement  for the year ended  September 30, 1998 were made at the end of
     the period;  (ii) that 13,903,  16,356,  18,809,  and 21,631  shares at the
     minimum,  midpoint,  maximum,  and 15%  above  the  maximum  of the  range,
     respectively, were committed to be released during the year ended September
     30,  1998 at an average  fair value of $10.00 per share and were  accounted
     for as a charge to expense in accordance with Statement of Position ("SOP")
     No. 93-6; and (iii) only the employee stock ownership plan shares committed
     to be released were considered outstanding for purposes of the net earnings
     per share calculations, while all employee stock ownership plan shares were
     considered  outstanding for purposes of the stockholders'  equity per share
     calculations.  See also  "Risk  Factors  - ^ The  expenses  related  to our
     stock-based  benefit  plans will reduce our  earnings"  for a discussion of
     possible added costs for the employee stock ownership plan.
    

(2)  Gives  effect to the stock  programs  that may be adopted by First  Federal
     following  the  reorganization  and  presented for approval at a meeting of
     stockholders   to  be  held  within  one  year  after   completion  of  the
     reorganization. If the stock programs are approved by the stockholders, the
     stock  programs would be expected to acquire an amount of stock equal to 4%
     of the shares of stock sold in the offering, or 69,513, 81,780, 94,047, and
     108,154 shares of stock respectively at the minimum,  midpoint, maximum and
     15% above the maximum of the range  through  open market  purchases.  Funds
     used by the stock  programs to purchase the shares will be  contributed  to
     the stock programs by First Federal. In calculating the pro forma effect of
     the stock programs,  it is assumed that the required  stockholder  approval
     has been  received,  that the shares were acquired by the stock programs at
     the  beginning  of the year ended  September  30, 1998  through open market
     purchases,  at $10.00 per share, and that 20% of the amount contributed was
     amortized to expense during the year ended September 30, 1998. The issuance
     of  authorized  but unissued  shares of stock to the stock plans instead of
     open  market  purchases  would  dilute the  voting  interests  of  existing
     shareholders by approximately 1.8% and pro forma net income per share would
     be $0.72, $0.62, $0.55 and $0.49 at the minimum,  midpoint, maximum and 15%
     above the maximum of the range,  respectively,  and pro forma stockholders'
     equity per share would be $13.51, $12.11, $11.08 and $10.19 at the minimum,
     midpoint,  maximum  and 15% above the  maximum of the range,  respectively.
     There can be no assurance that  stockholder  approval of the stock programs
     will be obtained,  or the actual purchase price of the shares will be equal
     to $10.00 per share.  See  "Management  - Potential  Stock  Benefit Plans -
     Stock Programs."

(3)  The retained earnings of FloridaFirst and First Federal will continue to be
     substantially  restricted after the reorganization.  See "Dividend Policy,"
     "The  Reorganization - Effects of  Reorganization  Liquidation  Rights" and
     "Regulation  - Regulation  of First  Federal - Dividends  and Other Capital
     Distribution Limitations."

(4)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant  to the stock  option  plans that may be adopted by First  Federal
     following  the  reorganization  which,  in  turn,  would be  presented  for
     approval at a meeting of  stockholders to be held within one year after the
     completion of the  reorganization.  If the stock option plans are presented
     and approved by  stockholders,  an amount equal to 10% of the stock sold in
     the  offering,  or 173,782,  204,450,  235,117,  and 270,385  shares at the
     minimum,  midpoint,  maximum  and  15%  above  the  maximum  of the  range,
     respectively,  will be reserved  for future  issuance  upon the exercise of
     options to be granted under the stock option  plans.  The issuance of stock
     pursuant  to the  exercise  of options  under the stock  option  plans will
     result  in the  dilution  of  existing  stockholders'  interests.  Assuming
     stockholder  approval  of the stock  option  plans and the  exercise of all
     options at the end of the period at an exercise  price of $10.00 per share,
     the pro forma net  earnings  per share would be $0.71,  $0.61,  $0.54,  and
     $0.48,  respectively  at the minimum,  midpoint,  maximum and 15% above the
     maximum  of the range for the year  ended  September  30,  1998;  pro forma
     stockholders' equity per share would be $13.42,  $12.06, $11.06 and $10.18,
     respectively at the minimum, midpoint, maximum and 15% above the maximum of
     the  range  for the year  ended  September  30,  1998.  See  "Management  -
     Potential Stock Benefit Plans - Stock Option Plans."

                                       42

<PAGE>
   
                  ^ Historical and Pro Forma Capital Compliance
    

         The following table presents First  Federal's  historical and pro forma
capital position relative to its capital  requirements as of September 30, 1998.
Pro forma  capital  levels  assume  receipt  by First  Federal of 50% of the net
proceeds of the offering.  Pro forma capital levels are then reduced by employee
stock  ownership  plan  purchases of stock and the stock programs to be adopted.
For  a  discussion  of  the   assumptions   underlying  the  pro  forma  capital
calculations  presented below, see "Use of Proceeds,"  "Capitalization" and "Pro
Forma Data." The  definitions  of the terms used in the table are those provided
in the capital  regulations  issued by the OTS. For a discussion  of the capital
standards  applicable to First  Federal,  see  "Regulation - Regulation of First
Federal - Regulatory Capital Requirements."

<TABLE>
<CAPTION>
                                                                         Pro Forma at September 30, 1998
                                             ---------------------------------------------------------------------------------------

                           Actual, at            $17,378,250               $20,445,000          $23,511,750          $27,038,510
                       September 30, 1998          Offering                  Offering             Offering            Offering(1)
                       --------------------  -----------------------  ---------------------- -------------------- ------------------
                               Percentage                 Percentage            Percentage             Percentage         Percentage
                       Amount  of Assets(2)   Amount    of Assets(2)    Amount  of Assets(2) Amount  of Assets(2)  Amount  of Assets
                       ------  ------------   ------    ------------    ------  ------------ ------  ------------  ------  ---------
                                                                         (Dollars in thousands)
<S>                 <C>          <C>      <C>              <C>     <C>           <C>    <C>            <C>     <C>        <C>    
GAAP Capital(3).....  $36,107      8.6%     $  ^ 42,109       9.9%    $   43,263    10.2%  $   44,419     10.4%   $  45,746  10.7% ^
                       ======      ===      ===========    ======     ==========  ======   ==========    =====     ======== =====   

Tangible Capital:
  Actual or 
    Pro Forma.......  $35,887      8.6%     $    41,889       9.9%    $   43,043    10.1%  $   44,199     10.3%   $  45,526  10.6%
  Required..........    6,286      1.5            6,376       1.5          6,393     1.5        6,410      1.5        6,430   1.5
                       ------      ---      -----------     -----     ----------   -----   ----------    -----     -------- -----
    Excess..........  $29,601      7.1%     $    35,514       8.4%    $   36,650     8.6%  $   37,789      8.8%   $  39,096   9.1%
                       ======      ===      ===========     =====     ==========   =====   ==========    =====    ========= =====

Core Capital:
  Actual or 
    Pro Forma.......  $35,887      8.6%         $41,889       9.9%    $   43,043    10.1%  $   44,199     10.3%   $  45,526  10.6% ^
  Required(4).......   16,762      4.0           17,002       4.0         17,048     4.0       17,094      4.0       17,147   4.0
                       ------      ---      -----------     -----     ----------   -----   ----------    -----    --------- -----
  Excess............  $19,125      4.6%     $    24,888       5.9%    $   25,995     6.1%  $   27,105      6.3%   $  28,379   6.6%
                       ======      ===      ===========     =====     ==========   =====   ==========    =====    ========= =====

Risk-Based Capital:
  Actual or 
    Pro Forma(5)(6).  $38,451     15.5%     $    44,453      17.7%        45,607    18.2%      46,763     18.6%   $  48,090  19.1%
  Required..........   19,795      8.0           20,035       8.0         20,082     8.0       20,128      8.0       20,181   8.0
                       ------     ----      -----------     -----     ----------   -----   ----------    -----    --------- -----
  Excess............  $18,656      7.5%     $    24,418       9.7%    $   25,526    10.2%  $   26,635     10.6 %  $  27,909  11.1%
                       ======   ======      ===========     =====     ==========   =====   ==========    =====    ========= =====
</TABLE>

- ----------------- 
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur due to an  increase  in the  Offering  Range of up to 15% as a
     result of  regulatory  considerations  or  changes  in  market  or  general
     financial  and  economic  conditions  following  the  commencement  of  the
     Subscription and Community Offerings.
(2)  Tangible capital levels are shown as a percentage of tangible assets.  Core
     capital  levels  are  shown  as a  percentage  of  total  adjusted  assets.
     Risk-based  capital  levels  are  shown as a  percentage  of  risk-weighted
     assets.
(3)  GAAP Capital  includes  unrealized gain on  available-for-sale  securities,
     net, which is not included as regulatory capital.
(4)  The current OTS core capital requirement for savings  associations is 3% of
     total adjusted assets. The OTS has proposed core capital requirements which
     would  require a core  capital  ratio of 3% of total  adjusted  assets  for
     thrifts  that  receive  the  highest  supervisory  rating  for  safety  and
     soundness  and a 4% to 5% core  capital  ratio  requirement  for all  other
     thrifts. See "Regulation - Regulation of First  Federal-Regulatory  Capital
     Requirements.
(5)  Assumes net proceeds are invested in assets that carry a 50% risk-weighting
(6)  The difference between equity under GAAP and regulatory  risk-based capital
     is  attributable  to the  addition of the general  valuation  allowance  of
     $2,564,000 at September 30, 1998 and the subtraction of the unrealized gain
     on available- for-sale securities, net of $220,000.

                                       43

<PAGE>
   
                              ^ Recent Developments
    

         The  information  set forth below at or for the periods ended  December
31,  1998 and  1997,  is  unaudited  and,  in the  opinion  of  management,  all
adjustments  (consisting  of normal  recurring  accruals)  necessary  for a fair
presentation  of the  results  for the  unaudited  periods  have been made.  The
results of  operations  for the three  months  ended  December  31, 1998 are not
necessarily  indicative  of the results that may be expected for the entire year
or any  other  period.  This  information  should  be read in  conjunction  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the financial statements contained elsewhere in this prospectus.

   
Selected Financial Data
                                              At December 31, At September 30,
                                                    1998            1998
                                              --------------- ----------------
                                                   (Dollars in thousands)
Total Amount of:
  Assets.................................          $429,899        $419,041
  Loans receivable, net..................           352,574         338,610
  Investment securities..................            58,950          60,961
  Cash and cash equivalents..............             7,368           5,217
  Deposits...............................           348,016         352,180
  FHLB advances..........................            41,000          21,000
  Equity (restricted)....................            36,565          36,107

Number of:
  Real estate loans outstanding..........           ^ 4,477           4,433
  Deposit accounts.......................            38,016          38,409
  Full service offices...................                 9               9



Summary of Operations
                                                    For the Three Months Ended
                                                           December 31,
                                                    --------------------------
                                                      1998             1997
                                                    ---------       ----------
                                                         (In thousands)
Interest and dividend income.............            $7,753          $ 8,893
Interest expense.........................             4,282            5,365
                                                      -----            -----
  Net interest income....................             3,471            3,528
Provision for loan losses................               150              105
                                                     ------           ------
  Net interest income after provision
  for loan losses........................             3,321            3,423
Other income.............................               542              468
Other expense............................             2,840            3,035
                                                      -----            -----
Income before income taxes...............             1,023              856
Provision for income taxes...............               379              300
                                                     ------           ------
Net income...............................           $   644          $   556
                                                     ======           ======
    
                                                        44

<PAGE>


Selected Financial Ratios
                                                          At or For the
                                                       Three Months Ended
                                                           December 31,
                                                       -------------------
                                                        1998(1)    1997(1)
                                                        -------    -------
   
Performance Ratios:
Return on average assets .............................    .61%      .47%
Return on average equity .............................   7.01      6.40
Net interest rate spread ............................. ^ 2.89    ^ 2.69
Net interest margin on average interest-earning assets ^ 3.38    ^ 3.09
Average interest-earning assets to average
interest bearing liabilities .........................    112       109
Efficiency ratio .....................................     71        76
    
Asset Quality Ratios:

Non-performing loans to total assets .................    .25%      .41%
Non-performing loans to total loans, net ............     .30       .53
Non-performing assets to total assets ...............     .29       .59
Net charge-offs to average loans outstanding ........     .05       .07
Allowance for loan losses to total loans ............     .76       .74


Capital Ratios:

Average equity to average assets ratios ..............   8.68      7.38
Equity to assets at period end .......................   8.52      7.42


- -----------------
(1)      Annualized where appropriate.


                                       45

<PAGE>



   
                     ^ Management's Discussion and Analysis
                            ^ of Recent Developments
    

Comparison of Financial Condition at December 31, 1998 and September 30, 1998

         Assets.  Total  assets  increased  $10.9  million,  or 2.6%,  to $429.9
million at December  31, 1998 from $419.0  million at September  30,  1998.  The
increase  in total  assets  resulted  primarily  from a $14.0  million,  or 4.1%
increase, in the loan portfolio.

         Liabilities.  Total  liabilities  increased $10.4 million,  or 2.7%, to
$393.3  million at December 31, 1998 from $382.9  million at September 30, 1998.
The  increase  in total  liabilities  resulted  primarily  from a $20.0  million
increase in FHLB advances utilized to fund the loan growth,  partially offset by
a $4.2 million  decrease in deposits and a $4.0 million  decrease in amounts due
to banks.  The decrease in deposits  resulted from an outflow of certificates of
deposit due to the continued low interest rate environment.

         Equity. The increase in First Federal's equity reflects the $644,000 in
net  income for the three  months  ended  December  31,  1998 and a decrease  of
$186,000  in the net  unrealized  gain on  investments  available  for sale.  At
December 31, 1998,  First  Federal was in full  compliance  with all  regulatory
capital requirements.  Tangible,  core, and risk-based capital ratios were 8.5%,
8.5%, and 14.9%, respectively.

Comparison of Operating Results for the Three Months Ended December 31, 1998 and
December 31, 1997

         Net Income.  Net income for the three  months  ended  December 31, 1998
increased  15.8% to $644,000,  compared to $556,000 for the same period in 1997.
Net income was affected by an overall reduction in non-interest expenses related
to the Branch Sale.

         Net interest income  decreased  $57,000,  or 1.6%, for the three months
ended  December 31, 1998  compared to the three months ended  December 31, 1997.
This slight decrease resulted from a decrease in interest income of $1.1 million
which substantially offset a smaller decrease in interest expense.  Other income
increased to $542,000 for the three months ended December 31, 1998 from $468,000
for the three months ended December 31, 1997, resulting primarily from increased
service fees on customer accounts.  Other expenses decreased to $2.8 million for
the three months ended  December 31, 1998 from $3.0 million for the three months
ended  December 31, 1997,  due  primarily to cost savings  related to the Branch
Sale.
   
         Interest  Income.  Total interest income  decreased to $7.8 million for
the three months ended  December 31, 1998 from $8.9 million for the three months
ended   December  31,   1997,   as  a  result  of  a  10%  decrease  in  average
interest-earning  assets and a 25 basis point decrease in the overall  portfolio
yield. Average interest-earning assets decreased to $411.0 million for the three
months ended  December  31, 1998 from $456.9  million for the three months ended
December 31, 1997.  This decrease  resulted  from the $52.5 million  transfer of
assets ($44.6 million in loans) in the Branch Sale, partially offset by new loan
growth.  The average rate earned on  interest-earning  assets decreased to 7.54%
for the three  months  ended  December  31, 1998 from 7.79% for the three months
ended December 31, 1997, a decrease of 25 basis points, Interest income on loans
decreased  $645,000 to $6.8 million for the three months ended December 31, 1998
from $7.4 million for the three months ended  December 31, 1997.  This  decrease
reflects the strong loan growth, particularly refinancings, that offset the sale
of loans noted above. In addition, the average yield on loans decreased by 40
    
                                       46

<PAGE>



basis points during the three months,  reflecting the general  downward trend in
interest rates,  Interest income on investment  securities and other investments
decreased $495,000 to $958,000 for the three months ended December 31, 1998 from
$1.5  million for the three months ended  December 31, 1997.  This  decrease was
primarily the result of a $31.6 million decrease in the average balance to $64.0
million in 1998 from $95.6 million in 1997. The decrease in the average  balance
of investment securities was primarily due to maturities and calls on investment
securities.  The cash from these  activities  were used to fund new loan growth.
Also the average yield on investment  securities and other investments decreased
by 9 basis  points  since yields on the  reinvestment  of available  assets have
decreased with the general downward trend in interest rates.
   
         Interest Expense.  Total interest expense decreased by $1.1 million for
the three months ended  December 31, 1998 from $5.4 million for the three months
ended  December 31, 1997, as a result of a decrease in average  interest-bearing
liabilities and a 44 basis point decrease in the average cost of funds.  Average
interest-bearing  liabilities  decreased to $367.9  million for the three months
ended  December 31, 1998 from $421.0 million for the three months ended December
31,  1997.  The decrease is  attributable  to the sale of deposits in the Branch
Sale. The average interest rate paid on  interest-bearing  liabilities was 4.66%
for the three  months ended  December 31, 1998  compared to 5.10 % for the three
months ended  December 31, 1997, a decrease of 44 basis points.  The decrease in
rates paid on  interest-bearing  liabilities  reflects  market  rates as well as
management's  decision to use FHLB  advances to control its cost of funds and to
lengthen the maturity of its liabilities. Interest expense on deposits decreased
$1.4 million to $3.9  million for the three months ended  December 31, 1998 from
$5.3 million for the three months ended  December 31, 1997.  This decrease was a
result of a decrease of $84.6 million in the average balance of interest-bearing
deposits to $336.4 million in 1998 from $421.0 million in 1997 and a decrease of
46 basis  points in the average  rate to 4.64 % in 1998 from 5.10% in 1997,  The
decrease in the average balance of  interest-bearing  deposits resulted from the
$55.5  million in  deposits  sold in the Branch  Sale and a decision to use FHLB
advances as a funding source.  The average balance of FHLB advances in the three
months ended December 31, 1998 were $31.5 million at an average cost of 4.81%.

         Provision  for Loan Losses.  The provision for loan losses was $150,000
for the three months ended  December 31, 1998 compared to $105,000 for the three
months ended  December 31, 1997.  The allowance for loan losses was $2.7 million
at December 31, 1998 and 1997. The current  allowance  represents  .76% of total
loans  outstanding  at December 31, 1998.  First Federal had net  charge-offs of
$40,000 for the three months ended December 31, 1998 compared to net charge-offs
of $62,000 for the three months ended December 31, 1997.
    
         Other Income.  The increase in other income is attributable to fees and
service  charges  which  increased  $74,000,  or 15.8%  from 1997 to 1998,  this
reflects First Federal's  continuing  emphasis on charging  appropriate fees for
its services.
   
         Other Expense.  Other expense decreased by $195,000 to $2.8 million for
the three months ended  December 31, 1998 from $3.0 million for the three months
ended December 31, 1997.  Compensation and employee  benefits  increased $48,000
due to additional  personnel and increased benefit costs.  Although certain cost
savings were realized through the Branch Sale, new staff personnel were added to
enhance the transition into a full service community bank. Also, loan production
generated  through  commissioned  loan  originators  was 32%  higher in the 1998
period. In addition, benefit programs were changed to be more competitive in the
banking  environment.  Other expenses  decreased $158,000 due to general banking
and loan related expenses that were saved in connection with the Branch Sale.
    

                                       47

<PAGE>



   
                       ^ Selected Financial and Other Data
    

Selected Financial Data

<TABLE>
<CAPTION>
                                                                    At September 30,
                                      ----------------------------------------------------------------------------
                                       1998(1)          1997              1996             1995             1994
                                       -------         -------          --------         --------         --------
                                                              (Dollars in thousands)
<S>                                  <C>              <C>              <C>              <C>              <C>     
 Total Amount of:
   Assets...........................  $419,041         $466,765         $440,294         $431,414         $409,866
   Loans receivable, net............   338,610          355,551          321,327          260,675          247,943
   Investment securities............    60,961           74,573           99,841          138,234          135,270
   Cash and cash equivalents........     5,217           21,842            3,885           18,222           13,691
   Deposits.........................   352,180          429,714          404,184          397,594          378,502
   FHLB advances....................    21,000               --               --               --               --
   Equity (restricted)..............    36,107           33,588           30,569           30,774           28,606

Number of:
   Real estate loans outstanding....     4,433            5,149            5,461            5,187            5,396
   Deposit accounts.................    38,409           46,012           43,002           40,083           37,310
   Full service offices.............         9               14               13               14               14

</TABLE>
   
- -----------
(1)      During  fiscal year 1998,  First  Federal sold five branches (and $55.5
         million  in  related  deposits)  that were not  contiguous  to its main
         market area for a pre-tax gain of $3.0 million.  In connection with the
         sale of branches,  First Federal transferred $44.6 million in loans and
         $705,000 in premises and equipment.
    
                                       48

<PAGE>



Summary of Operations

<TABLE>
<CAPTION>
                                          
                                                       Year Ended September 30,
                                         ------------------------------------------------------
                                             1998       1997      1996        1995       1994    
                                         ---------   --------   -------     -------    --------
                                                            (In thousands)               
<S>                                      <C>        <C>        <C>         <C>        <C>    
Interest and dividend income..........    $ 31,892   $ 33,790   $31,694     $29,820    $27,532
Interest expense......................      18,966     19,702    18,961      17,689     14,707
                                          --------   --------               -------    -------
  Net interest income.................      12,926     14,088    12,733      12,131     12,825
Provision for loan losses.............         405        317       600          75        189
                                          --------                          -------    -------
  Net interest income after                                                           
   provision for loan losses..........      12,521     13,771    12,133      12,056     12,636
Other income..........................    4,961(1)      1,575     1,546       1,064      1,125
Other expense.........................      13,946     11,520    13,382(2)   10,081      9,662
                                          --------                           ------    -------
Income before income taxes............       3,536      3,826       297       3,039      4,099
                                                                                      
Provision for income taxes............       1,151      1,299        44       1,057      1,400
                                          --------   --------   -------      ------    -------
Income before cumulative                                                              
  effect of change in                                                                 
  accounting principle................       2,385      2,527       253       1,982      2,699
Cumulative effect of change                                                           
  in accounting principle.............          --         --        --          --        118(3)
                                          --------   --------   -------      ------    -------
Net income............................    $  2,385   $  2,527   $   253     $ 1,982    $ 2,817
                                          ========   ========   =======      ======    =======
</TABLE>
                                                                 
- -----------------
(1)  Reflects sale of five branches and related deposits.
(2)  Includes a $2.5 million  one-time  special  assessment to recapitalize  the
     Savings Association Insurance Fund.
(3)  Reflects adoption of SFAS 109.

                                       49
<PAGE>

Selected Financial Ratios

<TABLE>
<CAPTION>
                                                                        At or For the Year Ended
                                                                               September 30,
                                                            ---------------------------------------------------
                                                             1998       1997       1996       1995       1994
                                                            -------    -------    -------    -------    -------
<S>                                                        <C>        <C>        <C>        <C>       <C> 
   
Performance Ratios:
  Return on average assets (net income
    divided by average total assets) ................          .55%       .56%       .06%       .48%      .68%

  Return on average equity (net income
    divided by average equity) ......................         6.55       7.71        .79       6.58      10.15

  Net interest rate spread ..........................         2.59       2.85       2.68       2.38       2.83

  Net interest margin on average
    interest-earnings assets ........................         3.04       3.21       3.03       2.99       3.18
    
  Average interest-earning assets to average
    interest-bearing liabilities ....................          110        108        108        107        107

  Efficiency ratio (noninterest expense (other
    than First Federal's $2.5 million SAIF
    special assessment in 1997) divided by the sum of
    net interest income and noninterest income) .....           78         74         76         76         69

Asset Quality Ratios:
  Non-performing loans to total assets ..............          .20        .49        .27        .28        .57

  Non-performing loans to total loans, net ..........          .25        .65        .37        .46        .94

  Non-performing assets to total assets .............          .32        .53        .28        .36        .62

  Net charge-offs to average loans outstanding ......          .14        .02        .04        .03        .09

  Allowance for loan losses to total loans ..........          .76        .74        .74        .73        .78

Capital Ratios:
  Average equity to average assets ratios
    (average equity divided by average total ........         8.31       7.25       7.41       7.22       6.72
    assets)

  Equity to assets at period end ....................         8.62       7.20       6.94       7.13       6.98

</TABLE>

                                       50

<PAGE>
   
                     ^ Management's Discussion and Analysis
               ^ of Financial Condition and Results of Operations
    
General

         Management's  discussion  and  analysis  of First  Federal's  financial
condition  and  results of  operations  is intended  to provide  assistance  and
understanding of First Federal's  financial condition and results of operations.
The information in this section should be read with the financial statements and
the notes to financial statements beginning at page F-2.

         First  Federal's  results  of  operations  primarily  depend on its net
interest income.  Net interest income is a function of the balances of loans and
investments  outstanding in any one period,  the yields earned on such loans and
investments  and the  interest  paid on deposits  and  borrowed  funds that were
outstanding in that same period.  First  Federal's  noninterest  income consists
primarily  of  fees  and  service   charges.   The  results  of  operations  are
significantly  impacted by the amount of provisions  for loan losses  which,  in
turn, depend on, among other things,  the size and makeup of the loan portfolio,
loan quality and loan trends.  The  noninterest  expenses  consist  primarily of
employee  compensation  and benefits,  occupancy and  equipment  expenses,  data
processing  costs,  marketing  costs,  professional  fees  and  federal  deposit
insurance  premiums.  First  Federal's  results of  operations  are  affected by
general  economic and competitive  conditions,  including  changes in prevailing
interest rates and the policies of regulatory agencies.

Forward - Looking Statements

         This document contains statements that project the future operations of
FloridaFirst  which  involve  risks  and  uncertainties.  FloridaFirst's  actual
results  may  differ   significantly   from  the  results   discussed  in  these
forward-looking statements.  Factors that might cause such a difference include,
but are not limited to, those  discussed in "Risk Factors"  beginning on page 10
of this document.

Business Strategy

         First   Federal's   business   strategy   has  been  to  operate  as  a
well-capitalized  independent  community  savings  bank  dedicated  to providing
quality service at competitive  prices.  Generally,  First Federal has sought to
implement this strategy by maintaining a substantial part of its assets in loans
secured  by one- to  four-  family  residential  real  estate  located  in First
Federal's  market  area,  consumer  loans,  home equity  loans,  mortgage-backed
securities and U.S. Government and agency obligations.

         While management intends to continue emphasizing these objectives,  the
additional  capital will allow First  Federal to modify the  existing  operating
strategy in order to achieve  greater  growth and  profitability.  Specifically,
First Federal intends to:

o    increase its  percentage of commercial  and consumer  loans and  commercial
     deposit accounts, among other products;
o    expand  within  First  Federal's  existing  market area  through its branch
     network and through its lending and deposit taking services; and
o    invest in  appropriate  technology  that will enable First Federal to serve
     its customers effectively.


                                       51

<PAGE>



         By seeking to broaden the range of its products  and services  offered,
First Federal  believes it will offset the declining  margins in the competitive
market for one- to four-family residential mortgage loans.

Highlights of First Federal's business strategy are as follows:

         Community-Oriented Institution. Based on total assets, First Federal is
the largest  independent  financial  institution  headquartered  in Polk County,
Florida.  First  Federal is  committed  to meeting  the  financial  needs of the
communities  in which it operates.  Management  believes  that First  Federal is
large  enough  to  provide  a full  range of  personal  and  business  financial
services, and yet is small enough to provide such services in a personalized and
efficient manner.  Management  believes that First Federal can be more effective
in servicing its customers  than many of its  non-local  competitors  because of
First  Federal's  ability to quickly and effectively  provide senior  management
responses to customer needs and inquiries. First Federal intends to maintain its
community  orientation by continuing to emphasize  traditional  deposit and loan
products,  primarily  single-family  residential  mortgages.  First  Federal has
recently added several  convenience  services to enhance its  capabilities  as a
full service  community bank,  including the issuance of debit cards and placing
automated  teller machines at five of its branches.  First Federal expects that,
by the end of 1999, all of its branches will be equipped with  automated  teller
machines.  A complete analysis of First Federal's product and services offerings
will be made in 1999 with the focus to deliver the products  and  services  that
meet the  needs of its  customers,  including  internet  banking  and  telephone
banking services.

         Market Focus.  During 1997,  management  of First  Federal  developed a
product and branch profitability model to analyze its operations. Based on First
Federal's strategic analyses and other discussions relative to future growth and
utilization of capital,  First Federal entered into an agreement in October 1997
with  another  financial  institution  to  sell  certain  branches  and  related
deposits.  The five branches sold were referred to as First Federal's Tri-County
Region (the "Branch Sale").  The branches were not contiguous to First Federal's
main market area, having been acquired from a troubled financial  institution in
the early 1980's.  In addition,  the growth  projections for the area were below
the projected  growth in Polk and Manatee  Counties.  First Federal believed its
capital could be more effectively utilized in Polk and Manatee Counties.

         The Branch  Sale  resulted  in the sale of $55.5  million in  deposits.
First  Federal  transferred  loans  totaling  $44.6  million  that  included the
consumer and mortgage loans from the region and certain mortgage loans from Polk
County to satisfy the deposit sale.  First Federal  realized a $3.0 million gain
on the Branch Sale. A similar sale is not anticipated in the foreseeable future.
However,  First  Federal  will  continue  to review all  opportunities  that may
benefit the business of First Federal.

         Commercial Banking. First Federal is expanding its lending programs for
commercial  business and commercial  real estate loans in an effort to satisfy a
perceived  need within its market area and  increase its loan  portfolio.  Also,
First Federal's  diversification efforts to become a full service community bank
will place a greater  emphasis on  providing  products  and services to meet the
credit and checking needs of small to medium sized businesses.

         First  Federal  should  realize a positive  impact on its net  interest
margin since commercial  customers  generally  provide a higher loan yield and a
source of lower cost funds. The risks of commercial lending relate to the source
of  repayment  of the loan which is weighted  toward the ability to repay versus
being primarily collateral dependent.

                                       52

<PAGE>




         In 1998,  First Federal hired a senior  commercial loan officer to head
up its lending  and credit  activities.  Two  additional  commercial  loan staff
members were added to support First Federal's increased activities in this area.
To further  enhance its  transition  to a full  service  community  bank,  First
Federal plans to hire additional personnel experienced in commercial lending and
will increase its  marketing  efforts on smaller  businesses  operating in First
Federal's market areas.

         Residential  Mortgage Lending.  Since its inception,  First Federal has
originated  mortgage  loans and held  most of the  loans in its loan  portfolio.
First Federal has emphasized  and will continue to emphasize the  origination of
mortgage loans secured by one- to four-family  residential properties located in
its market areas. Such mortgage loans generally have less credit risk than loans
collateralized by multi-family or commercial real estate. At September 30, 1998,
one- to four-family  residential mortgage loans totaled $272.0 million, or 75.9%
of First  Federal's  loan  portfolio.  Generally,  the yield on  mortgage  loans
originated by First Federal is greater than that of  mortgage-backed  securities
purchased by First Federal.

         First  Federal  is the  top  residential  construction  lender  in Polk
County.  Although  First  Federal  makes  residential  mortgage  loans  to local
builders to construct  houses that are not pre-sold,  the large  majority of the
construction loans are made to individual borrowers that have contracted to have
their permanent  residence  built.  These  construction  loans are modified into
permanent  loans when  construction is completed and have less credit risk since
the borrower has  previously  been  qualified for the permanent loan under First
Federal's customary underwriting criteria.  Construction loans made to a builder
carry the extra risk of  ultimate  sale of the  completed  house to a  qualified
borrower.  First Federal minimizes its risk on construction  loans made directly
to  builders by limiting  the number of  non-pre-sold  houses it finances to any
individual builder.

Analysis of Net Interest Income

         First Federal's earnings have historically  depended primarily on First
Federal's net interest income,  which is the difference  between interest income
earned on its loans and  investments  ("interest-earning  assets")  and interest
paid on its deposits and any borrowed  funds  ("interest-bearing  liabilities").
Net interest income is affected by (a) the difference  between rates of interest
earned  on  First  Federal's  interest-earning  assets  and  rates  paid  on its
interest-bearing  liabilities  ("interest  rate  spread")  and (b) the  relative
amounts of its interest-earnings assets and interest-bearing liabilities.

                                       53

<PAGE>
         Average   Balance  Sheet.   The  following  table  sets  forth  certain
information  relating  to First  Federal at and for the periods  indicated.  The
average  yields  and costs are  derived  by  dividing  income or  expense by the
average  balance  of  assets  or  liabilities,  respectively,  for  the  periods
presented.  Similar  information  is provided as of September 30, 1998.  Average
balances are derived from month-end  balances.  Management does not believe that
the use of month-end  balances  instead of daily average balances has caused any
material differences in the information presented.

<TABLE>
<CAPTION>
                                                                             Year Ended September 30,
                                                  ----------------------------------------------------------------------------------
                            At September 30, 1998            1998                       1997                        1996
                             -------------------- ------------------------------ ---------------------------------------------------
                                                                      Average                   Average                     Average
                                          Yield/  Average             Yield/  Average           Yield/     Average           Yield/
                                 Balance   Cost   Balance   Interest  Cost    alance  Interest  Cost       Balance Interest  Cost
                                 -------   ----   ------    -------  -------- -----   -------  ---------  -------  ------- -----
                                                                                 (Dollars in thousands)
<S>                             <C>       <C>    <C>        <C>       <C>    <C>     <C>         <C>     <C>       <C>        <C>  
   
Interest-earning assets:
 Loans receivable(1).........    $341,192  7.91%  $339,218   $26,992   7.96%  339,992 $27,655     8.13%   $288,901  $23,346    8.08%
 Investment securities 
   and other(2)..............      67,905  5.85     85,594     4,900   5.72    98,836   6,135     6.21     131,145    8,348    6.37
                                  -------          -------    ------          -------  ------              -------   ------
  Total interest-earning
    assets...................     409,097  7.60    424,812   $31,892   7.51   438,828 $33,790     7.70     420,046  $31,694    7.55
                                                              ======                   ======                        ======
Non-interest-earning assets..       9,944           12,557                     13,640                       11,434
                                  -------           ------                    -------                       ------
  Total assets...............    $419,041         $437,369                    452,468                     $431,480
                                  =======          =======                    =======                      =======
Interest-bearing liabilities:
 Checking accounts...........     $24,456  1.94   $ 25,177   $   469   1.86    24,343 $   607     2.49    $ 21,276  $   539    2.53
 Savings accounts............      37,758  1.77     41,456       859   2.07    48,155   1,204     2.50      49,396    1,235    2.50
 Money market accounts.......      18,091  3.99     15,356       582   3.79    11,767     351     2.98      12,259      333    2.72
 Certificates of deposit.....     261,382  5.53    301,093    16,921   5.62   321,938  17,540     5.45     306,256   16,854    5.50
 FHLB advances...............      21,000  5.12      2,647       135   5.10        --      --       --          --       --      --
                                  -------          -------   -------          ------- -------             -------- --------
  Total interest-bearing
    liabilities..............     362,687  4.65%   385,729   $18,966   4.92   406,203 $19,702     4.85     389,187  $18,961    4.87
                                                              ======                   ======                        ======
Non-interest-bearing 
  liabilities(3).............      20,247           15,246                     13,478                       10,336
                                  -------          -------                    -------                      -------
 Total liabilities...........     382,934          400,975                    419,681                      399,523
Equity.......................      36,107           36,394                     32,787                       31,957
                                  -------           ------                    -------                      -------
 Total liabilities and 
   equity....................    $419,041         $437,369                    452,468                     $431,480
                                  =======          =======                    =======                      =======
Net interest income..........                                $12,926                  $14,088                       $12,733
                                                              ======                   ======                        ======
Interest rate spread(4)......              2.95%                       2.59%                      2.85%                        2.68%
                                          =====                      ======                     ======                        ======
Net margin on interest-
  earning assets(5)..........              3.37%                       3.04%                      3.21%                        3.03%
                                          =====                      ======                     ======                        ======
Ratio of average interest-
  earning assets to average 
  interest-bearing 
  liabilities................               113%                        110%                       108%                         108%
                                            ===                         ===                        ===                          ===
    
</TABLE>
- --------------------------------
(1)  Average balances include non-accrual loans.
(2)  Investment  securities includes both securities that are available for sale
     and held to maturity. Includes interest-bearing deposits in other financial
     institutions.
(3)  Includes non-interesting-bearing checking accounts.
(4)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities and First Federal's investment in FHLB stock.
(5)  Net margin on  interest-earning  assets represents net interest income as a
     percentage of average interest-earning assets.

                                       54
<PAGE>



   
         Rate/Volume Analysis.  The relationship between the volume and rates of
First ^  Federal's  interest-bearing  assets  and  interest-bearing  liabilities
influences First ^ Federal's net interest  income.  The following table reflects
the  sensitivity  of First  Federal's  interest  income and interest  expense to
changes in volume and in prevailing interest rates during the periods indicated.
Each category  reflects the: (1) changes in volume (changes in volume multiplied
by old rate);  (2) changes in rate  (changes in rate  multiplied by old volume);
and (3) net change. The net change attributable to the combined impact of volume
and rate has been  allocated  proportionally  to the absolute  dollar amounts of
change in each.
    

<TABLE>
<CAPTION>
                                           Year Ended September 30,         Year Ended September 30,
                                          ------------------------------   ------------------------------
                                                 1998  vs.  1997                1997  vs.  1996
                                          ------------------------------   ------------------------------
                                               Increase (Decrease)             Increase (Decrease)
                                                      Due to                           Due to
                                          ------------------------------   ------------------------------
                                            Volume     Rate        Net      Volume      Rate        Net
                                            ------     ----        ---      ------      ----        ---
                                                             (Dollars in thousands)
<S>                                      <C>        <C>        <C>        <C>        <C>        <C>    
Interest income:
 Loans receivable .....................   $   (75)   $  (588)   $  (663)   $ 4,165    $   145    $ 4,310
 Investment securities and other ......      (739)      (496)    (1,235)    (2,009)      (205)    (2,214)
                                          -------    -------    -------    -------    -------    -------
  Total interest-earning assets .......   $  (814)   $(1,084)   $(1,898)   $ 2,156    $   (60)   $ 2,096
                                          =======    =======    =======    =======    =======    =======

Interest expense:
Checking accounts .....................   $    24    $  (162)   $  (138)   $   109    $   (41)   $    68
Savings accounts ......................      (156)      (189)      (345)       (31)      --          (31)
Money market accounts .................       122        109        231        (13)        31         18
Certificates of deposit ...............    (1,156)       537       (619)       842       (156)       686
 Other liabilities ....................       135       --          135       --         --         --
                                          -------    -------    -------    -------    -------    -------
   Total interest-bearing liabilities .   $(1,031)   $   295    $  (736)   $   907    $  (166)   $   741
                                          =======    =======    =======    =======    =======    =======

Net change in interest income .........   $   186    $(1,348)   $(1,162)   $ 1,249    $   106    $ 1,355
                                          =======    =======    =======    =======    =======    =======
</TABLE>

                                       55

<PAGE>



Management of Interest Rate Risk and Market Risk

         Qualitative  Analysis.  Because the majority of First Federal's  assets
and liabilities are sensitive to changes in interest rates, First Federal's most
significant  form of market risk is interest  rate risk,  or changes in interest
rates.  First  Federal,  is vulnerable  to an increase in interest  rates to the
extent that  interest-bearing  liabilities  mature or reprice  more rapidly than
interest-earning   assets.   The  lending   activities  of  First  Federal  have
historically  emphasized the origination of long-term,  fixed rate loans secured
by single-family residences.  The primary source of funds has been deposits with
substantially shorter maturities. While having interest-bearing liabilities that
reprice more frequently than interest-earning  assets is generally beneficial to
net  interest  income  during a period  of  declining  interest  rates,  such an
asset/liability  mismatch  is  generally  detrimental  during  periods of rising
interest rates.

         The Board of Directors has  established  an  asset/liability  committee
which  consists  of First  Federal's  president  and senior bank  officers.  The
committee  meets on a  monthly  basis to review  loan and  deposit  pricing  and
production volumes, interest rate risk analysis,  liquidity and borrowing needs,
and a variety of other assets and liability management topics.

         To reduce the effect of interest  rate changes on net  interest  income
First Federal has adopted various strategies to enable it to improve matching of
interest-earning asset maturities to interest-bearing  liability maturities. The
principal  elements of these  strategies  include:  (a) First  Federal  seeks to
originate  commercial and consumer loans with  adjustable rate features or fixed
rate  loans with short  maturities;  (b) First  Federal  seeks to  lengthen  the
maturities of its liabilities when deemed cost effective through the pricing and
promotion of certificates of deposit and utilization of FHLB advances; (c) First
Federal seeks to attract low cost checking and  transaction  accounts which tend
to be less  interest rate  sensitive  when  interest  rates rise;  and (d) First
Federal  seeks,  when market  conditions  permit,  to originate  and hold in its
portfolio  adjustable  rate loans which have annual  interest rate  adjustments.
First Federal also maintains an investment portfolio that provides a stable cash
flow, thereby providing investable funds in varying interest rate cycles.

         First Federal has also made a significant  effort to maintain its level
of lower cost deposits as a method of enhancing profitability.  At September 30,
1998, First Federal had 25.6% of its deposits in low-cost passbook, checking and
money market accounts.  These deposits have  traditionally  remained  relatively
stable and are  expected  to be only  moderately  affected in a period of rising
interest rates. This stability has enabled First Federal to offset the impact of
rising rates in other deposit accounts.

         Quantitative  Analysis.  Exposure  to  interest  rate risk is  actively
monitored by management.  First Federal's  objective is to maintain a consistent
level of profitability within acceptable risk tolerances across a broad range of
potential interest rate  environments.  First Federal 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 400 basis point (1/100th of a percentage  point) upward and downward
parallel shift (shock) in the Treasury yield curve.



                                       56

<PAGE>



         The following  table presents  First  Federal's NPV as of September 30,
1998. The NPV was calculated by the OTS, based on information  provided by First
Federal.

<TABLE>
<CAPTION>
                   Net Portfolio Value ("NPV")     NPV as % of Present Value of Assets
                   ---------------------------     -----------------------------------
    Change                                                              Basis Point
   in Rates   $ Amount      $ Change     % Change       NPV Ratio         Change
   --------   --------      --------     --------       ---------         ------
                              (Dollars in thousands)
<S>            <C>        <C>             <C>           <C>            <C>   
   +400 bp      $29,878    $-14,699        -33%            7.56%         -291 bp
   +300 bp       34,781      -9,797        -22%            8.61%         -186 bp
   +200 bp       39,155      -5,423        -12%            9.50%          -97 bp
   +100 bp       42,431      -2,146         -5%           10.12%          -35 bp
     0 bp        44,578                                   10.47%

    -100 bp      45,285        +708         +2%           10.51%           +4 bp

    -200 bp      46,215      +1,637         +4%           10.58%          +11 bp
    -300 bp      48,047      +3,470         +8%           10.83%          +36 bp
    -400 bp      49,875      +5,297        +12%           11.07%          +60 bp

</TABLE>

         Future  interest  rates or their effects on NPV or net interest  income
are not predictable.  Nevertheless,  First Federal's  management does not expect
current  interest rates to have a material adverse effect on First Federal's NPV
or net interest income in the near future.  Computations of prospective  effects
of  hypothetical  interest  rate  changes  are  based on  numerous  assumptions,
including  relative levels of market interest  rates,  prepayments,  and deposit
run-offs, and should not be relied upon as indicative of actual results. Certain
shortcomings  are inherent in such  computations.  Although  certain  assets and
liabilities may have similar maturity or periods of repricing, they may react at
different  times and in  different  degrees to  changes  in the market  interest
rates.  The  interest  rate on  certain  types of  assets  and  liabilities  may
fluctuate in advance of changes in market interest  rates,  while rates on other
types of assets and liabilities may lag behind changes in market interest rates.
Certain assets such as adjustable rate mortgages,  generally have features which
restrict  changes in interest  rates on a short-term  basis and over the life of
the asset.  After a change in interest rates,  prepayments and early  withdrawal
levels could deviate significantly from those assumed in making calculations set
forth above. Additionally,  an increased credit risk may result if our borrowers
are unable to meet their repayment obligations as interest rates increase.

Comparison of Financial Condition at September 30, 1998 and 1997
   
         Assets.  Total assets  decreased  $47.8  million,  or 10.2%,  to $419.0
million at September  30, 1998 from $466.8  million at September  30, 1997.  The
decrease in total assets resulted  primarily from: the transfer of $44.6 million
in loans in  connection  with the Branch  Sale which was  partially  offset by a
$27.7  million  increase  in net  loans  outstanding  from new  originations;  a
reduction of $14.5 million in First Federal's federal funds sold position; and a
reduction in the investment securities portfolio of $13.6 million, that was used
to fund the new loan growth.

         Liabilities.  Total liabilities  decreased $50.3 million,  or 11.6%, to
$382.9  million at September 30, 1998 from $433.2 million at September 30, 1997.
The decrease in total liabilities resulted primarily from: the transfer of $55.5
million in deposits in  connection  with the Branch  Sale;  and a $34.9  million
decrease in deposits,  primarily  certificates of deposit due to First Federal's
elimination  of premium  pricing on these  accounts to reduce its cost of funds.
These  deposit  outflows  were  offset  partially  by $12.9  million in interest
credited to deposit  accounts and an increase in FHLB  advances of $21.0 million
since the rates on the advances fit into First Federal's strategy to reduce its
    
                                       57

<PAGE>



cost of funds.  The due to banks  balance at September  30, 1998 was a temporary
timing  difference  created by a large volume of checks that cleared on the last
day of the year, causing an overdraft in the account.  However,  First Federal's
federal funds investment account,  maintained with the same bank, had sufficient
funds to cover the checks cleared. The overdrafted account was reclassified as a
liability for financial  reporting  purposes.  Funds from the investment account
were transferred the next day to satisfy the obligation.

         Equity.  The  increase  in First  Federal's  equity  reflects  the $2.4
million in net income for the year ended  September  30, 1998 and an increase of
$134,000 in unrealized gains on investments available for sale.

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 borrowings. 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.

         In addition to the $2.5 million in cash provided by  operations,  other
significant cash flows or uses (amounts shown in parentheses) were as follows:
   
                                                            (In millions)
                                                            -------------
Cash provided by operations                                    $   2.5
FHLB advances                                                     21.0
Decrease in net deposits (excluding Branch Sale)                 (19.0)
Maturities of and repayments on investment securities             47.9
Purchases of investment securities                              (34.0 )
Cash required to complete Branch Sale                            (10.2)
Net increase in loans (excluding Branch Sale)                    (30.3)
Other net                                                          5.5
                                                                ------
 Net decrease in cash                                           $(16.6)
                                                                ====== 
    
         First  Federal is subject to federal  regulations  that impose  certain
minimum  capital  requirements.  For a discussion  on such capital  levels,  see
"Historical  and Pro Forma Capital  Compliance"  and "Regulation - Regulation of
First Federal - Regulatory Capital Requirements."

         Management  is not aware of any known trends,  events or  uncertainties
that  will have or are  reasonably  likely  to have a  material  effect on First
Federal's  liquidity,  capital  or  operations  nor is  management  aware of any
current recommendation by regulatory  authorities,  which if implemented,  would
have such an effect.


                                       58

<PAGE>



Comparison of Operating  Results for Year Ended September 30, 1998 to Year Ended
September 30, 1997

         Net Income.  Net income for the year ended September 30, 1998 decreased
4.0% to $2.4  million,  compared to $2.5  million for the same period last year.
Net income was affected by certain nonrecurring transactions as follows:

o    $3.0 million gain from the Branch  Sale.  See -- "Market  Focus" and "Other
     Income."
   
o    $2.2 million in charges resulting from changes in First Federal's  employee
     benefit plans.  The changes relate mainly to the freezing of benefits under
     the existing  defined  benefit pension plan ($1.7 million) and the adoption
     of a directors' retirement plan ($410,000). See -- "Other Expense."
    
         Net interest income  decreased 8.5% to $12.9 million for the year ended
September 30, 1998  compared to $14.1  million for the year ended  September 30,
1997. This decrease  resulted from a decrease in interest income of $1.9 million
which was partially offset by a decrease in interest expense of $736,000.  Other
income increased to $5.0 million for the year ended September 30, 1998 from $1.6
million for the year ended  September  30, 1997,  resulting  primarily  from the
Branch  Sale.  Other  expenses  increased  to $14.0  million  for the year ended
September 30, 1998 from $11.5 million for the year ended September 30, 1997, due
primarily to certain nonrecurring transactions discussed above.
   
         Interest  Income.  Total interest income decreased to $31.9 million for
the year  ended  September  30,  1998  from  $33.8  million  for the year  ended
September 30, 1997, as a result of a decrease in average interest-earning assets
and a decrease in the average  interest rates earned.  Average  interest-earning
assets  decreased to $424.8  million for the year ended  September 30, 1998 from
$438.8  million for the year ended  September 30, 1997.  This decrease  resulted
from the transfer of $44.6 million in interest-earning assets in January 1998 in
connection  with the  Branch  Sale,  partially  offset  by  strong  loan  growth
throughout  the  year.  The  average  rate  earned  on  interest-earning  assets
decreased to 7.51% for the year ended September 30, 1998 from 7.70% for the year
ended  September  30, 1997, a decrease of 19 basis  points.  Interest  income on
loans decreased  $663,000 to $27.0 million for the year ended September 30, 1998
from $27.7 million for the year ended  September 30, 1997.  This slight decrease
reflects the strong loan growth, particularly refinancings, that offset the sale
of loans noted above.  In addition,  the average yield on loans  decreased by 17
basis points during the year,  reflecting the general downward trend in interest
rates.  Interest income on investment securities and other investments decreased
$1.2  million to $4.9  million for the year ended  September  30, 1998 from $6.1
million for the year ended  September 30, 1997.  This decrease was primarily the
result of a $13.2  million  decrease in the average  balance to $85.6 million in
1998 from  $98.8  million  in 1997.  The  decrease  in the  average  balance  of
investment  securities  was primarily due to the maturities and calls of certain
securities  and the  redeployment  of these funds into  loans.  Also the average
yield on  investment  securities  and other  investments  decreased  by 49 basis
points since yields on the  reinvestment of available assets have decreased with
the general downward trend in interest rates.

         Interest Expense.  Total interest expense decreased by $736,000 for the
year ended  September 30, 1998 from $19.7  million for the year ended  September
30,  1997,  as a result of a decrease in average  interest-bearing  liabilities,
offset by a slight 7 basis point increase in the average cost of funds.  Average
interest-bearing  liabilities  decreased  to $386.6  million  for the year ended
September  30, 1998 from $406.2  million for the year ended  September 30, 1997.
The decrease is
    
                                       59

<PAGE>


   
attributable to the sale of $55.5 million in deposits in January 1998 when First
Federal sold the deposits of five branches, partially offset by new deposits and
borrowings  to  fund  the  asset  growth.  The  average  interest  rate  paid on
interest-bearing  liabilities  was 4.92% for the year ended  September  30, 1998
compared to 4.85% for the year ended  September 30, 1997, an increase of 7 basis
points.  The  increase in rates paid on  interest-bearing  liabilities  reflects
market rates as well as the transfer of lower yielding  certificates  of deposit
in  connection  with the Branch  Sale.  Interest  expense on deposits  decreased
$871,000  to $18.8  million  for the year ended  September  30,  1998 from $19.7
million for the year ended  September 30, 1997.  This decrease was a result of a
decrease of $23.1 million in the average balance of interest-bearing deposits to
$383.1  million  in 1998 from  $406.2  million  in 1997  partially  offset by an
increase of 7 basis  points in the  average  rate to 4.92% in 1998 from 4.85% in
1997.  First  Federal began using FHLB advances in June 1998 to control its cost
of funds and lengthen the maturity of its liabilities.
    
         Provision for Loan Losses.  The provision for loan losses is charged to
operations to bring the total  allowance  for loan losses to a level  considered
appropriate  by management  based on historical  experience,  volume and type of
lending conducted by First Federal,  industry standards, the level and status of
past due and  nonperforming  loans,  the general  economic  conditions  in First
Federal's lending area and other factors  affecting the  collectibility of First
Federal's  loan  portfolio.  The  provision for loan losses was $405,000 for the
year ended  September 30, 1998 compared to $317,000 for the year ended September
30, 1997.  The increase in the  provision for loan losses  relates  primarily to
large charge-offs  during fiscal 1998 that reduced the allowance for loan losses
below First Federal's policy guidelines.  The allowance for loan losses declined
from  September 30, 1997 to September 30, 1998,  primarily due to a reduction in
net loans  outstanding  resulting  from the Branch Sale.  The allowance for loan
losses was $2.6 million at September  30, 1998 and 1997.  The current  allowance
represents .76% of total loans  outstanding at September 30, 1998. First Federal
had net  charge-offs of $474,000 for the year ended  September 30, 1998 compared
to net  charge-offs  of  $69,000  for the year ended  September  30,  1997.  See
"Business of First Federal --  NonPerforming  Loans and Problem  Assets."  First
Federal  monitors  its loan  portfolio  on a  continuing  basis and  intends  to
continue  to provide for loan  losses  based on its  ongoing  review of the loan
portfolio and general market conditions.

         Other  Income.  In addition to the gain from the Branch Sale,  fees and
service charges  increased  $152,000,  or 10.4% from 1997 to 1998. This reflects
First  Federal's  continuing  emphasis  on  charging  appropriate  fees  for its
services. First Federal continues to review its products with a goal to increase
sources of non-interest income, including fees and service charges.

         Other Expense. Other expense increased by $2.5 million to $14.0 million
for the year ended  September  30,  1998 from $11.5  million  for the year ended
September 30, 1997. In addition to the  nonrecurring  charges  discussed in "Net
Income" above, compensation and employee benefits increased due to the hiring of
additional commercial lending staff personnel,  an average 5% increase in salary
adjustments,  a full year of staff cost associated  with First Federal's  newest
branch  that  opened in  September  1997,  partially  offset by the staff  costs
savings  realized  through  the  Branch  Sale.  Occupancy  and  equipment  costs
increased  due to expenses  related to a data  processing  conversion in 1998 as
well as a full year's cost related to the new customer  service  platform system
installed in May 1997.

         FloridaFirst  expects  increased  expenses in the future as a result of
the establishment of the employee stock ownership plan,  potential stock benefit
plans, and the adoption of the directors and executive retirement plans, as well
as  increased  costs  associated  with being a public  company  (e.g.,  periodic
reporting,  annual meeting  materials,  transfer agent,  professional  and stock
listing fees).

                                       60

<PAGE>




Comparison of Operating  Results for Year Ended September 30, 1997 to Year Ended
September 30, 1996

         Net Income.  Net income for the year ended September 30, 1997 increased
31.6% to $2.5 million,  compared to $1.9 million for fiscal year 1996, excluding
the one-time SAIF special  assessment  of $1.7 million after tax.  Including the
one-time SAIF special  assessment,  net income for the year ended  September 30,
1996 was $253,000.  Net interest income increased 11.0% to $14.1 million for the
year ended  September  30,  1997  compared  to $12.7  million for the year ended
September 30, 1996.  This increase was due to an increase in interest  income of
$2.1  million  offset by an  increase  in interest  expense of  $741,000.  Other
expense  decreased to $11.5  million for the year ended  September 30, 1997 from
$13.4  million for the year ended  September  30,  1996,  due  primarily  to the
one-time SAIF special assessment of $2.5 million before taxes.

         Interest  Income.  Total interest income increased to $33.8 million for
the year  ended  September  30,  1997  from  $31.7  million  for the year  ended
September  30,  1996,  as a result of an  increase  in average  interest-earning
assets and an increase in the average  interest rate.  Average  interest-earning
assets  increased to $438.8  million for the year ended  September 30, 1997 from
$420.0 million for the year ended September 30, 1996. The average rate earned on
interest-earning assets increased to 7.70% for the year ended September 30, 1997
from  7.55% for the year ended  September  30,  1996,  an  increase  of 15 basis
points. Interest income on loans increased $4.3 million to $27.7 million for the
year ended  September 30, 1997 from $23.4  million for the year ended  September
30, 1996. This increase was a result of a $51.1 million  increase in the average
balance to $340.0 million in 1997 from $288.9 million in 1996. In addition,  the
average  yield on loans  increased by 5 basis points to 8.13% in 1997 from 8.08%
in 1996.  The  increase in the average  balance of total loans was mainly due to
strong growth in the  residential  loan portfolio  resulting from high levels of
loan  originations  and  significant  growth in consumer  loans  resulting  from
concentrated  sales  efforts  in  this  area.   Interest  income  on  investment
securities and other investments  decreased $2.2 million to $6.1 million for the
year ended September 30, 1997 from $8.3 million for the year ended September 30,
1996.  This decrease was primarily  the result of a gradual  liquidation  of the
investment portfolio to fund the strong loan demand.
   
         Interest Expense. Total interest expense increased to $19.7 million for
the year  ended  September  30,  1997  from  $19.0  million  for the year  ended
September  30,  1996,  as a result of an  increase  in average  interest-bearing
liabilities,  partially offset by a decrease in the cost of these funds. Average
interest-bearing  liabilities  increased  to $406.2  million  for the year ended
September  30, 1997 from $389.2  million for the year ended  September 30, 1996.
The average interest rate paid on interest-bearing liabilities was 4.85% for the
year ended September 30, 1997 compared to 4.87% for the year ended September 30,
1996, a decrease of 2 basis  points.  The increase in  average-interest  bearing
liabilities  reflects a strong  growth in  certificates  of deposit and checking
accounts used to fund the loan demand.
    
         Provision for Loan Losses.  The provision for loan losses is charged to
operations to bring the total  allowance  for loan losses to a level  considered
appropriate  by management  based on historical  experience,  volume and type of
lending conducted by First Federal,  industry standards, the level and status of
past due and  nonperforming  loans,  the general  economic  conditions  in First
Federal's  lending  area and other  factors  affecting  collectibility  of First
Federal's  loan  portfolio.  The  provision for loan losses was $317,000 for the
year ended  September 30, 1997 compared to $600,000 for the year ended September
30, 1996,  respectively.  First Federal's policy guidelines for establishing the
allowance for loan losses considers the amount and mix of loans outstanding,  in
addition to a review of classified loans. Net loans outstanding  increased $34.2
during the year ended

                                       61

<PAGE>



September 30, 1997,  and increased  $60.7 in the  preceding  fiscal year.  Based
primarily on the volume of loan growth in the  respective  years,  the provision
for loan  losses  in 1997 was less  than the  provision  required  in 1996.  The
allowance  for loan losses was $2.6 million and $2.4  million at  September  30,
1997 and  1996,  respectively.  The  allowance  was .74% of total  loans at both
September 30, 1997 and 1996.  First Federal had net  charge-offs  of $69,000 for
the year ended  September  30,  1997  compared  to  $117,000  for the year ended
September 30, 1996.  First Federal  monitors its loan  portfolio on a continuing
basis and intends to  continue  to provide for loan losses  based on its ongoing
review of the loan portfolio and general market conditions.

         Other Income.  Other income stayed essentially even at $1.6 million for
the year ended  September  30, 1997  compared to $1.5 million for the year ended
September  30,  1996.  During the 1997 fiscal  year,  First  Federal  recorded a
$154,000, or 11.8%, increase in fees and service charges as First Federal sought
to increase other income through explicit  pricing of services.  The increase in
fees and service charges was partially offset by a decrease in gains on sales of
loans and investments.

         Other Expense. Other expense decreased by $1.9 million to $11.5 million
for the year ended  September  30,  1997 from $13.4  million  for the year ended
September 30, 1996. The decrease was primarily due to the special  assessment to
recapitalize the SAIF fund of $2.5 million for the year ended September 30, 1996
and a decrease of $547,000 in premiums for the year ended September 30, 1997 due
to lower  assessment  rates resulting from  recapitalization  of the SAIF. Other
changes  included an increase of $575,000 in compensation  and benefits,  and an
increase of $394,000 in other expense. The increase in compensation and benefits
is due primarily to additional staff required to support the growth in loans and
deposits.

         Provision  for Income Taxes.  Provision  for income taxes  increased by
$1.3  million from  $44,000 in 1996,  or an  effective  tax rate of 15%, to $1.3
million in 1997, or an effective tax rate of 34%. The effective tax rate in 1997
appears  appropriate  based on the income and expenses incurred during the year.
The low  effective  tax rate  reflected  for  1996 is  attributable  to  certain
adjustments  deemed  necessary  by  First  Federal.  These  adjustments  are not
anticipated  to be  recurring  and should  not have any effect on the  financial
condition of First Federal in the future.

Recent Accounting Pronouncements

         Statement  of  Financial   Accounting  Standards  No.  130,  "Reporting
Comprehensive  Income"  (Statement No. 130) establishes  standards for reporting
and display of comprehensive  income and its components in a full set of general
purpose financial statements.  Under Statement No. 130,  comprehensive income is
divided  into net income and other  comprehensive  income.  Other  comprehensive
income includes items previously recorded directly in equity, such as unrealized
gains or losses on securities available for sale. Statement No. 130 has not been
adopted  by First  Federal  as of this  date,  but  will  apply  this  statement
beginning with the first  quarterly  reporting  period after September 30, 1998.
Comparative  financial  statements  provided for earlier  periods once quarterly
periods begin,  will be reclassified to reflect the application of Statement No.
130. For First Federal,  comprehensive income is determined by adding unrealized
investment holding gains or losses during the period to net income.

         In June 1997, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 131, "Disclosures about Segments
of an Enterprise and Related Information (Statement No. 131)," which changes the
way public  companies  report  information  about segments of their business and
requires them to report selected segment  information in their quarterly reports
issued to  stockholders.  Among other things,  Statement No. 131 requires public
companies to

                                       62

<PAGE>



report (1) certain  financial and descriptive  information  about its reportable
operating  segments  (as  defined),  and (2) certain  enterprise-wide  financial
information  about products and services,  geographic areas and major customers.
The required segment financial  disclosures include a measure of profit or loss,
certain specific revenue and expense items, and total assets.  Statement No. 131
is effective for reporting by public  companies in fiscal years  beginning after
December 15, 1997 and, accordingly,  would be adopted by First Federal after its
reorganization.  Statement No. 131 is not expected to have a significant  impact
on First Federal's financial reporting.

         In February  1998,  the FASB issued  Statement of Financial  Accounting
Standards No. 132 "Employers Disclosures about Pensions and Other Postretirement
Benefits"  (Statement  No. 132).  Statement 132 revised  employers'  disclosures
about pension and other  postretirement  benefits  plans. It does not change the
measurement  of  recognition  of those plans.  It  standardized  the  disclosure
requirements  for  pensions  and other  postretirement  benefits  to the  extent
practicable,   requires  additional   information  in  changes  in  the  benefit
obligations  and fair  value  of plan  assets  that  will  facilitate  financial
analysis and eliminates  certain  required  disclosures  of previous  accounting
pronouncements.

         Statement  No.  132 is  effective  for  fiscal  years  beginning  after
December 15, 1997.  Restatement of disclosures for earlier periods  provided for
comparative   purposes  is  required  unless  the  information  is  not  readily
available.  As  Statement  No. 132 affects  disclosure  requirements,  it is not
expected to have a material impact on the financial statements of First Federal.

         In June  1998,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 133 "Accounting for Derivative Instruments and Hedging Activities"
(Statement  No. 133).  Statement No. 133  establishes  accounting  and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other contracts  (collectively  referred to as derivatives)  and for
hedging  activities.  It requires that an entity  recognize all  derivatives  as
either assets or liabilities in the statement of financial  position and measure
those  instruments at fair value.  Statement No. 133 is effective for all fiscal
quarters of fiscal years beginning after June 15, 1999.  Initial  application of
this Statement  should be as of the beginning of an entity's fiscal quarter,  on
that date, hedging relationships must be designated anew and documented pursuant
to this Statement.  Earlier application of Statement No. 133 is encouraged,  but
it is permitted only as of the beginning of any fiscal quarter that begins after
issuance of this Statement.  This Statement should not be applied  retroactively
to financial  statements of prior periods.  Statement No. 133 is not expected to
have a material impact on First Federal's financial statement presentations.

Year 2000 Readiness Disclosure

         Rapid and accurate  data  processing  is  essential to First  Federal's
operations.  Many  computer  programs  that can only  distinguish  the final two
digits of the year  entered (a common  programming  practice in prior years) are
expected  to read  entries  for the year  2000 as the  year  1900 or as zero and
incorrectly attempt to compute payment, interest, delinquency and other data.

         The following  discussion of the  implications of the year 2000 problem
for  First  Federal,  contains  numerous  forward  looking  statements  based on
inherently uncertain information.  The cost of the project and the date on which
First Federal plans to complete the internal year 2000  modifications  are based
on  management's  best  estimates,  which  are  derived  utilizing  a number  of
assumptions of future events  including the continued  availability  of internal
and external resources,  third party  modifications and other factors.  However,
there can be no  guarantee  that these  statements  will be achieved  and actual
results could differ. Moreover, although management believes it will be able to

                                       63

<PAGE>



make the  necessary  modifications  in advance,  there can be no guarantee  that
failure to modify the systems would not have a material  adverse effect on First
Federal or FloridaFirst.

         First Federal  places a high degree of reliance on computer  systems of
third  parties,   such  as  customers,   suppliers,   and  other  financial  and
governmental institutions.  Although First Federal is assessing the readiness of
these third parties and preparing  contingency  plans, there can be no guarantee
that the failure of these third  parties to modify  their  systems in advance of
December 31, 1999 would not have a material adverse affect on First Federal.

         First  Federal's Year 2000 Plan (the "Plan") was presented to the Board
of Directors in September  1997.  The Plan was  developed  using the  guidelines
outlined in the Federal Financial Institutions Examination Council's "The Effect
of Year 2000 on Computer  Systems." The Year 2000 Committee is  responsible  for
the Plan with the Board of Directors  receiving Year 2000 progress  reports on a
quarterly basis.  Our primary  operating  systems,  as provided by a third party
service bureau ("External Provider"), have been tested satisfactorily.  The main
hardware and software  used to serve our customer base and maintain the customer
transaction  histories and company accounting records are currently operating on
Year 2000 compliant systems.

         An OTS on-site  examination  was conducted in April 1998,  and based on
the examination results,  First Federal was progressing  satisfactorily  towards
completing the Plan requirements.
   
         The  primary  operating  software  for First  Federal  is maintained by
the External  Provider.  First Federal is maintaining  ongoing contact with this
vendor so that  modification  of the software  for Year 2000  readiness is a top
priority.  First  Federal  has  performed  significant  testing of the  software
utilized by the External Provider with successful results. The External Provider
has represented  that the software  currently being utilized for First Federal's
current operations is Year 2000 compliant.
    
         First Federal has contacted  all other  material  vendors and suppliers
regarding their Year 2000  readiness.  Each of these third parties has delivered
written  assurance to First  Federal that they expect to be Year 2000  compliant
prior to the Year 2000.  First  Federal  is in the  process  of  contacting  all
significant  customers and  non-information  technology  suppliers (i.e. utility
systems, telephone systems, etc.), regarding their year 2000 state of readiness.
No  contracts,  written  assurances,  or oral  assurances  with First  Federal's
material vendors, systems providers, and suppliers include any type of remedy or
penalty for breach of  contract  in the event that any of these  parties are not
year 2000 compliant.

         First Federal has identified 19 vendors and systems as mission critical
and 68% of First Federal's mission critical vendors are Year 2000 compliant. The
only critical  vendors that have not confirmed that they are Year 2000 compliant
are the utility companies and some of our correspondent banks.

         Testing has been completed on the most significant vendor applications,
except the utilities as noted above,  however,  final  testing  remains on a few
critical applications. This final testing, and development of contingency plans,
is expected to be  completed  for all critical and  important  applications  and
services by June 30, 1999.  Most of the items  identified  as minor are services
that are performed by outside vendors. We have received communication from these
vendors  indicating  they  will be in  compliance  for  Year  2000  without  any
disruption  in  service.  Appropriate  testing,  if  possible,  and any  related
contingency plans would be performed in the second and third quarter of 1999.


                                       64

<PAGE>



         We are  unable  to test  the Year  2000  readiness  of our  significant
suppliers  of  utilities.  We are  relying on the  utility  companies'  internal
testing and representations to provide the required services that drive our data
systems.

         Software   provided  by  our  External   Provider  is  supported  by  a
contractual agreement that states the software will be Year 2000 compliant prior
to January 1, 2000.  The  contracts  for our other  systems and  services do not
contain similar  statements since they have longer terms and were not subject to
specific contract negotiation in the past few years.

         All non-information technology providers that were identified have been
contacted.  They have assured us that the Year 2000 will not be an issue or that
the issue will be satisfactorily resolved prior to the end of 1999.

         Major  commercial  loan customers (loan balances in excess of $500,000)
have been contacted in writing.  In addition,  the commercial loan  relationship
managers have  implemented an active telephone and personal contact program with
all these  customers to determine any  potential  exposure that might be present
due to the  customer's  failure to prepare  adequately  for the Year 2000.  This
contact  program  should be  completed  by March 31, 1999.  Any  potential  risk
exposure will be identified  and adequate  consideration  given to adjusting the
loan loss provision.

         As a practical  matter,  individual  mortgage  loan,  consumer loan and
smaller  commercial loan customers were not contacted  regarding their Year 2000
readiness.  It was deemed to be beyond the scope of our  testing  parameters  to
contact these  borrowers.  Further,  most of these are individuals with adequate
collateral for their loans.

         If the Plan  fails to  significantly  address  the Year 2000  issues of
First Federal, the following,  among other things, could negatively affect First
Federal:

         (a)      utility  service  companies  may  be  unable  to  provide  the
                  necessary  service  to  drive  our  data  systems  or  provide
                  sufficient sanitary conditions for our offices;
         (b)      our primary software  provider could have a major  malfunction
                  in its system or their  service  could be disrupted due to its
                  utility providers, or some combination of the two; or
         (c)      First Federal may have to transact its business manually.

         First Federal will attempt to monitor these uncertainties by continuing
to  request an update on all  critical  and  important  vendors  throughout  the
remainder  of 1999.  If First  Federal  identifies  any  concern  related to any
critical  or  important  vendor,  the  contingency  plans  will  be  implemented
immediately to assure continued service to First Federal's customers.

         Costs will be incurred to replace  certain  non-compliant  software and
hardware.  First Federal does not anticipate that direct costs for renovating or
replacing  non-compliant  hardware and software will exceed  $325,000,  of which
approximately  $221,000 had been expended as of September 30, 1998. No assurance
can be given that the Year 2000 Plan will be completed  successfully by the Year
2000,  in which  event  First  Federal  could incur  significant  costs.  If the
External  Provider  fails to maintain  its system in  compliant  state or incurs
other  obstacles  prior to Year 2000,  First  Federal  would  likely  experience
significant data processing delays, mistakes or failures. These delays, mistakes
or failures could have a significant negative affect on our earnings.


                                       65

<PAGE>



         Successful  and timely  completion of the Year 2000 project is based on
management's best estimates  derived from various  assumptions of future events,
which are  inherently  uncertain,  including  the  progress  and  results of the
External  Provider,  testing  plans,  and all  vendors,  suppliers  and customer
readiness.

         Despite the best efforts of management to address this issue,  the vast
number of external entities that have direct and indirect business relationships
with First Federal,  such as customers,  vendors,  payment system  providers and
other  financial  institution,  makes it  impossible to assure that a failure to
achieve  compliance  by one or more of these  entities  would not have  material
adverse impact on the operations of First Federal.

Impact of Inflation and Changing Prices

         The consolidated  financial statements and accompanying notes presented
elsewhere in this  Prospectus  have been prepared in accordance  with GAAP which
generally  requires the measurement of financial  position and operating results
in terms of historical  dollars  without  considering the change in the relative
purchasing  power of  money  over  time  and due to  inflation.  The  impact  of
inflation is reflected in the increased cost of First Federal's operations. As a
result, interest rates have a greater impact on First Federal's performance than
do the effects of general levels of inflation. Interest rates do not necessarily
move in the same  direction  or,  to the same  extent,  as  prices  of goods and
services.

   
                           ^ Business of FloridaFirst
    

         After the reorganization we will own all of the stock of First Federal.
We have not yet engaged in any significant business.  Before the reorganization,
we will not transact any material  business.  We will invest our initial capital
as  discussed  in the "Use of Proceeds"  section.  In the future,  we may pursue
other  business  activities,  including  mergers  and  acquisitions,  investment
alternatives and  diversification of operations.  There are, however, no current
plans for such activities. Initially, we will not maintain offices separate from
those of First Federal or employ any persons other than their officers.  Company
officers will not be separately compensated for their service.

   
                           ^ Business of First Federal
    

General

         First Federal  provides  retail banking  services,  with an emphasis on
one- to four-family  residential  mortgage loans, home equity loans and lines of
credit and consumer loans as well as certificates of deposit,  checking accounts
and savings  accounts.  In addition,  First Federal  originates  commercial real
estate  loans and  offers  checking  accounts  and other  credit  facilities  to
businesses  within its market area.  At September  30, 1998,  First  Federal had
total assets,  deposits and equity of $419.0 million,  $352.2 million, and $36.1
million, respectively.

         First Federal attracts  deposits from the general public and uses these
deposits   primarily   to   originate   loans   and  to   purchase   investment,
mortgage-backed  and other securities.  The principal sources of funds for First
Federal's  lending and investing  activities are deposits,  FHLB  advances,  the
repayment and maturity of loans and sale, maturity, and call of securities.  The
principal   source  of  income  is   interest  on  loans  and   investment   and
mortgage-backed  securities.  The principal expense is interest paid on deposits
and FHLB advances.


                                       66

<PAGE>



Market Area and Competition

         First Federal  operates  seven offices  (including  its main office) in
Polk County and two offices in Manatee County. Polk County is in central Florida
and Manatee County is located in west central Florida.  There are  approximately
680,000  residents and 268,000  households within First Federal's primary market
area.  Polk County had an  estimated  1997  population  of 445,000 and  includes
Lakeland, Winter Haven, and Bartow among its most populous cities. First Federal
operates  primarily in Lakeland and Winter Haven.  Polk County is positioned for
continued  growth as it is located  between the rapidly  developing  counties of
Orange (Orlando) and Hillsborough (Tampa).  Manatee County had an estimated 1997
population  of 235,000 and includes  Bradenton and Palmetto as its most populous
cities.  First Federal  operates five offices in Lakeland,  two in Winter Haven,
and two in Bradenton.

         The Polk County economy has depended on the citrus and phosphate mining
industries for a long time. These industries remain strong and are continuing to
grow through capital investment. The citrus industry however, remains vulnerable
to severe  weather  conditions  and  increased  competition,  both  domestic and
international. In addition, the economy has diversified and has strengthened the
area's business development.  Polk County is home to the largest privately owned
employer in the state,  a grocery  chain that  operates  over 575 stores in four
states. Because of Polk County's location in central Florida between Orlando and
Tampa  and its  accessibility  to major  interstate  highways,  Polk  County  is
considered  a major  distribution  location  and has  become  a home  for  large
transportation and distribution  companies and related  warehousing and supplies
operations.  The  weather  conditions,   affordable  labor  pool  and  lifestyle
amenities have attracted other major  employers in the insurance  servicing area
and a variety of other industries.

         Manatee  County is situated  southwest of Polk County and just south of
Tampa and St. Petersburg,  Florida. Manatee and neighboring Sarasota County have
experienced  growth  rates among the highest in the nation over the past several
years.  Local economies have been supported  primarily by the services  industry
(which   includes   tourism).   However,   recent   efforts  have   resulted  in
diversification into light manufacturing operations.

         Based on deposits at June 30, 1997,  First  Federal  ranked fifth among
FDIC insured financial  institutions  operating in Polk County. First Federal is
the only  remaining  thrift  institution  based in Polk County and had a deposit
market share of 7.9%.  First Federal  ranked  twelfth in Manatee County among 16
FDIC insured financial  institutions and had a deposit market share of 2.3%. The
deposit  markets in both of these counties are dominated by large regional banks
that are headquartered outside of Florida.

         First Federal faces strong  competition  in its primary market area for
the  attraction  of retail  deposits  and in the  origination  of  loans.  First
Federal's  most direct  competition  for  deposits  has  historically  come from
commercial  banks,  thrift  institutions,  and credit  unions  operating  in its
primary  market  area.  First  Federal's  competition  for loans also comes from
banks,  thrifts, and credit unions, in addition to mortgage bankers and brokers.
First  Federal's  market area can be  characterized  as a market  with  moderate
incomes,  increasing  wealth,  and strong  population  growth,  representing  an
attractive market that can be served by a community  financial  institution such
as First Federal.


                                       67

<PAGE>



Lending Activities

         General.   First  Federal  primarily  originates  one-  to  four-family
residential  real estate loans and, to a lesser  extent  commercial  real estate
loans,  consumer  loans and other loans.  Consumer  loans  consist  primarily of
direct and indirect automobile loans, home equity loans and lines of credit, and
other  consumer  purpose loans.  First  Federal's  commercial  real estate loans
consist  primarily of mortgage loans secured by small  commercial  office/retail
space, warehouses and small and medium sized apartment buildings.



                                       68

<PAGE>



         Loan   Portfolio   Composition.   The  following   table  analyzes  the
composition  of First  Federal's  loan  portfolio by loan  category at the dates
indicated.

<TABLE>
<CAPTION>
                                                                       At September 30,
                                  ------------------------------------------------------------------------------------------------
                                        1998               1997                1996                 1995                1994
                                  ----------------- ------------------- -------------------   ----------------   -----------------
                                   Amount   Percent   Amount   Percent    Amount   Percent    Amount   Percent     Amount  Percent
                                   ------   -------   ------   -------    ------   -------    ------   -------     ------  -------
                                                                     (Dollars in thousands)
<S>                              <C>         <C>    <C>          <C>    <C>          <C>   <C>          <C>     <C>        <C>  
Type of Loans:
Mortgage loans:
Residential:
  Permanent....................   $244,667    68.3%  $256,742     69.3%  $247,609     73.7% $206,415     77.1%   $200,639   77.8%
  Construction.................     27,311     7.6     22,350      6.0     19,778      5.9     9,729      3.6      11,710     4.5
Multi-family...................      4,464     1.2      4,154      1.1      4,564      1.4     5,510      2.1       6,740     2.6
Commercial and real estate (1).     17,217     4.8     12,282      3.3      8,562      2.5     4,260      1.6       4,860     1.9
Land...........................      6,796     1.9      6,153      1.7        779       .2       629       .2       1,738      .7
 Consumer Loans:
  Home equity loans(2).........     13,137     3.7     18,310      4.9     18,361      5.5    18,396      6.9      16,511     6.4
  Auto loans...................     34,795     9.7     43,504     11.7     30,911      9.2    19,307      7.2      12,669     4.9
  Other........................      9,959     2.8      7,415      2.0      5,311      1.6     3,586      1.3       3,156     1.2
                                  --------   -----   --------    -----   --------    -----  --------    -----    --------   -----
Total loans....................    358,346   100.0%   370,910    100.0%   335,875    100.0%  267,832    100.0%    258,023  100.0%
                                             =====               =====               =====              =====               =====
Less:
  Loans in process(3)..........     17,013             12,589              12,072              5,060                7,865
  Deferred loan fees and
    unearned interest..........        159                137                  91                195                  313
  Allowance for loan losses....      2,564              2,633               2,385              1,902                1,902
                                  --------           --------            --------           --------             --------
Total loans, net...............   $338,610           $355,551            $321,327           $260,675             $247,943
                                   =======            =======            ========           ========              =======
</TABLE>
                                                 
- --------------------
(1)  Includes  commercial loans of $1,085,000 in 1998 and $218,000 in 1997 which
     were not secured by real estate.
(2)  Includes home equity lines of credit.
(3)  Relates to construction loans.

                                       69
<PAGE>

         Loan Maturity Schedule.  The following table sets forth the maturity or
repricing of First Federal's loan portfolio at September 30, 1998. Demand loans,
loans having no stated maturity,  and overdrafts are shown as due in one year or
less.
<TABLE>
<CAPTION>
                                                Commercial   Home      Auto and
                                       Multi-   Real Estate Equity     Other
                        Residential(1) family    and Land    Loans     Consumer     Total
                        ---------------------    --------    -----     --------     -----
                                                    (In thousands)
<S>                      <C>        <C>        <C>        <C>        <C>        <C>     
Amounts Due:
Within 1 Year ..........   $ 85,636   $   --     $  5,325   $   --     $  8,623   $ 99,584
                           --------   --------   --------   --------   --------   --------

After 1 year:
  1 to 3 years .........     11,049      1,127      3,002      2,089     12,020     29,287
  3 to 5 years .........     19,799      1,131      2,659      2,348     22,345     48,282
  5 to 10 years ........      9,341        841      6,165      4,246      1,766     22,359
  10 to 20 years .......     66,278      1,037      6,862      4,451       --       78,628
  Over 20 years ........     79,875        328       --            3       --       80,206
                           --------   --------   --------   --------   --------   --------

Total due after one year    186,342      4,464     18,688     13,137     36,131    258,762
                           --------   --------   --------   --------   --------   --------
Total amount due .......   $271,978   $  4,464   $ 24,013   $ 13,137   $ 44,754   $358,346
                           ========   ========   ========   ========   ========   ========

</TABLE>

- ----------------
(1)      Includes $27,311,000 in construction loans.


         The following table sets forth the dollar amount of all loans due after
September  30, 1999,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.

                                                     Floating or
                                    Fixed Rates    Adjustable Rates   Total
                                    -----------    ----------------   -----
                                                    (In thousands)
Residential.........................   $149,074        $37,268      $186,342
Multi-family........................      3,571            893         4,464
Commercial real estate and land.....     14,016          4,672        18,688
Home equity loans...................     10,153          2,984        13,137
Auto and other consumer.............     36,131             --        36,131
                                        -------         ------       -------
  Total.............................   $212,945        $45,817      $258,762
                                        =======         ======       =======

         Residential Lending.  First Federal's primary lending activity consists
of the origination of one- to four-family  residential mortgage loans secured by
property  located  in First  Federal's  market  area.  First  Federal  generally
originates one- to four-family  residential  mortgage loans in amounts up to 80%
of the lesser of the appraised value or selling price of the mortgaged  property
without  requiring  private mortgage  insurance.  First Federal will originate a
mortgage  loan in an amount up to 95% of the  lesser of the  appraised  value or
selling price of a mortgaged property,  however,  private mortgage insurance for
the borrower is required on the amount  financed in excess of 80%. First Federal
originates  fixed rate and adjustable rate loans for retention in its portfolio.
A mortgage loan  originated by First  Federal,  whether fixed rate or adjustable
rate, can have a term of up to 30 years.

                                       70

<PAGE>



Adjustable  rate loans  limit the  periodic  interest  rate  adjustment  and the
minimum and maximum rates that may be charged over the term of the loan.

         The majority of First Federal's one- to four-family  residential  loans
(both  fixed rate and  adjustable  rate) are  underwritten  in  accordance  with
Federal National Mortgage Association ("FNMA") guidelines, regardless of whether
they  will  be  sold  in the  secondary  market.  However,  First  Federal  also
originates  both fixed and adjustable  residential  loans that do not conform to
FNMA  guidelines.  Substantially  all of First Federal's  residential  mortgages
include "due on sale"  clauses,  which give First Federal the right to declare a
loan  immediately  payable  if the  borrower  sells or  otherwise  transfers  an
interest in the property to a third party.

         Property   appraisals   on  real  estate   securing   First   Federal's
single-family  residential  loans  are  made by  state  certified  and  licensed
independent  appraisers  approved  by the  Board of  Directors.  Appraisals  are
performed in accordance with applicable regulations and policies.  First Federal
obtains  title  insurance  policies  on all first  mortgage  real  estate  loans
originated.  Borrowers  generally  advance  funds with each  monthly  payment of
principal and interest,  to a loan escrow account from which First Federal makes
disbursements for such items as real estate taxes and hazard insurance  premiums
and mortgage insurance premiums as they become due.

         Construction  Lending.  First  Federal  is  an  active  lender  in  the
construction of one- to four-family  homes. The residential  construction  loans
are made both to individual  homeowners  for the  construction  of their primary
residence  and to local  builders  for the  construction  of pre-sold  houses or
houses that are being built for speculative purposes.

         As of  September  30,  1998,  65% of all  First  Federal's  residential
construction  loans  were  made to  individual  homeowners.  After  the house is
constructed,  the loan  terms are  modified  to terms  that  apply to  permanent
residential loans. The underwriting guidelines for the construction to permanent
loans  are  the  same  as  the  permanent  loans,  but  additional  construction
administration  procedures and inspections are followed during the  construction
process to assure that satisfactory  progress is being made prior to funding the
construction draw requests.

         Construction lending is generally considered to involve a higher degree
of credit  risk  than  long term  financing  of  residential  properties.  First
Federal's risk of loss on a construction loan depends largely on the accuracy of
the initial  estimate of the property's  value at completion of construction and
the estimated cost of construction. If the estimate of construction cost and the
marketability  of the  property  after  the  project  is  completed  prove to be
inaccurate,  we may be  compelled  to advance  additional  funds to complete the
construction.  Furthermore, if the final value of the completed property is less
than the estimated amount,  the value of the property might not be sufficient to
assure the repayment of the loan.

         First Federal limits its exposure for construction  loans made to local
builders through periodic credit analysis on the individual builder and a series
of inspections  throughout the  construction  phase. In addition,  First Federal
limits the amount and  number of loans  made to an  individual  builder  for the
construction of pre-sold and speculative  houses based on the financial strength
of the builder.

         Commercial  Real  Estate  and Other  Loans.  First  Federal  originates
commercial  real  estate  mortgage  loans  and,  to a  lesser  extent,  loans on
multi-family  dwellings and  developed and  undeveloped  land.  First  Federal's
commercial real estate  mortgage loans are primarily  permanent loans secured by
improved property such as office buildings, retail stores, commercial warehouses
and apartment  buildings.  The terms and conditions of each loan are tailored to
the needs of the

                                       71

<PAGE>



borrower and based on the financial  strength of the project and any guarantors.
The average  loan size is  approximately  $150,000 and  typically  are made with
fixed rates of  interest  with five to ten year  maturities,  at which point the
loan is repaid or the terms and conditions  are  renegotiated.  Essentially  all
originated  commercial real estate loans are within First Federal's  market area
and all are within the State of Florida. As of September 30, 1998, First Federal
had commercial  real estate loans,  totalling  $16.1  million,  or 4.5% of First
Federal's total loan portfolio.  First Federal's largest  commercial real estate
loan had a balance of $1.4  million on  September  30, 1998 and was secured by a
commercial warehouse.  See also "-Loans to One Borrower." Typically,  commercial
real estate loans are originated in amounts up to 80% of the appraised  value of
the mortgaged property.

         Commercial  real estate,  multi-family  and land loans generally have a
significantly  greater risk than that which is involved  with single family real
estate lending. The repayment of these loans typically depends on the successful
operations  and income  stream of the  commercial  real estate and the borrower.
Such risks can be significantly  affected by economic  conditions.  In addition,
commercial  real  estate  lending  generally  requires   substantially   greater
oversight efforts compared to residential real estate lending.

         Commercial  Banking.  To accomplish First Federal's mission to become a
full service  community  bank,  plans have been developed to expand its products
and services  offerings to the small to medium size businesses within its market
area.  Experienced  personnel have been added within the past year and the plans
call for the hiring of additional personnel over the next few years to assist in
reaching its objectives.  New sales call programs,  credit analysis  guidelines,
loan grading systems,  technology  upgrades and new products and services either
have been  implemented  or are in the process of  implementation.  First Federal
plans to  satisfy  not  only the  borrowing  needs of new  prospective  business
customers,  but  plans to have the  full  complement  of  deposit  services  and
customer services related to the checking, savings, and cash management needs of
these businesses.

         Consumer  Loans.  As of September 30, 1998 consumer  loans  amounted to
$57.9  million or 16.2% of First  Federal's  total loan  portfolio  and  consist
primarily  of direct and  indirect  auto loans and home equity  loans and credit
lines.  To a lesser  extent,  First Federal  originates  lines of credit,  loans
secured  by  savings  accounts  and other  consumer  loans.  Consumer  loans are
originated in First Federal's market area and generally have maturities of up to
10 years.  For savings  account loans,  First Federal will lend up to 90% of the
account balance.

         Consumer  loans  have a  shorter  term  and  generally  provide  higher
interest rates than  residential  loans. The consumer loan market can be helpful
in improving the spread between average loan yield and costs of funds and at the
same time improve the matching of the rate sensitive assets and liabilities.

         Consumer   loans  entail   greater  risks  than  one-  to   four-family
residential  mortgage  loans,  particularly  consumer  loans  secured by rapidly
depreciable  assets such as  automobiles  or loans that are  unsecured.  In such
cases,  any  repossessed  collateral  for a  defaulted  loan may not  provide an
adequate source of repayment of the outstanding  loan balance,  since there is a
greater likelihood of damage, loss or depreciation of the underlying collateral.
Further, consumer loan collections depend on the borrower's continuing financial
stability,  and therefore are more likely to be adversely  affected by job loss,
divorce, illness or personal bankruptcy. Even for consumer loans secured by real
estate the risk to First  Federal is greater  than that  inherent  in the single
family loan  portfolio in that the security for consumer  loans is generally not
the first lien on the property and ultimate collection of amounts due may depend
on whether any value remains after collection by a holder with a higher priority
than First Federal.  Finally, the application of various federal laws, including
federal and

                                       72

<PAGE>



state  bankruptcy  and  insolvency  laws,  may  limit  the  amount  which can be
recovered on such loans after a default.

         At  September  30,  1998,  70%  of  First  Federal's  automobile  loans
outstanding were loans originated through local automobile dealerships. Although
this type of lending generally carries a greater risk factor,  First Federal has
experienced  personnel to handle this type of lending.  The dealer  arrangements
are limited primarily to a few local dealers where long term  relationships have
been  established  and the loans  acquired  typically  are those  made to higher
credit quality borrowers.

         The underwriting standards employed by First Federal for consumer loans
include a determination  of the applicant's  credit history and an assessment of
the  applicant's  ability  to meet  existing  obligations  and  payments  on the
proposed loan. The stability of the applicant's monthly income may be determined
by   verification  of  gross  monthly  income  from  primary   employment,   and
additionally  from any  verifiable  secondary  income.  Creditworthiness  of the
applicant is of primary  consideration;  however,  the underwriting process also
includes a comparison of the value of the collateral in relation to the proposed
loan amount.

         Loans to One Borrower.  Under federal law, savings  institutions  have,
subject to certain exemptions, lending limits to one borrower in an amount equal
to the greater of $500,000 or 15% of the  institution's  unimpaired  capital and
surplus.  As of September 30, 1998, First Federal's largest aggregation of loans
to one borrower was $4.7 million,  consisting of fifteen loans secured primarily
by commercial warehouses, in the Lakeland,  Florida area, which was within First
Federal's  legal  lending limit to one borrower of $5.4 million at such date. At
September 30, 1998, the loans were current. The increase in the capital of First
Federal from this offering will increase its lending limit.

         Loan Solicitation and Processing.  First Federal's customary sources of
mortgage loan  applications  include repeat customers,  walk-ins,  and referrals
from home builders and real estate brokers.  Commercial  customer  relationships
are  developed  through the officer  call program and from  referrals  developed
through the branch network.

         After  receiving a loan  application  from a  prospective  borrower,  a
credit  report and  verifications  are ordered to confirm  specific  information
relating to the loan  applicant's  employment,  income and credit  standing.  An
appraisal of the real estate  intended to secure the proposed loan is undertaken
by an independent fee appraiser.  In connection with the loan approval  process,
First Federal's staff analyze the loan  applications and the property  involved.
Officers and lenders are granted lending  authority based on the loan types that
they  work with and their  level of  experience.  An  officers'  loan  committee
approves loans exceeding  individual  authorities,  with the Executive Committee
approving loans between $500,000 and $1 million, and the full Board of Directors
approving loans in excess of $1 million.

         Loan applicants are promptly  notified of the decision of First Federal
by a letter setting forth the terms and conditions of the decision. If approved,
these terms and conditions include the amount of the loan,  interest rate basis,
amortization  term, a brief  description of real estate to be mortgaged to First
Federal,  tax escrow and the notice of requirement  of insurance  coverage to be
maintained to protect First  Federal's  interest.  First Federal  requires title
insurance  on  first  mortgage  loans  and fire and  casualty  insurance  on all
properties  securing loans, which insurance must be maintained during the entire
term of the loan.

         Loan Commitments.  First Federal  generally grants  commitments to fund
fixed and adjustable-rate single-family mortgage loans for periods of 60 days at
a specified term and interest

                                       73

<PAGE>



rate.  The total amount of First  Federal's  commitments  to extend credit as of
September  30,  1998,  1997,  and 1996 was $2.7  million,  $3.7 million and $2.7
million, respectively.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans,   First  Federal  receives  loan  origination  and  commitment  fees  for
originating or purchasing certain loans. Since most loans are originated without
points being charged,  First Federal has assessed customers certain fees related
to underwriting and document preparation.  First Federal believes these fees are
just  slightly  above the  costs to  originate  the  loans.  Therefore,  the net
deferred fees are minimal and deferrals  have an immaterial  effect on operating
results.

         First Federal also receives other fees and charges relating to existing
loans,  which include late  charges,  and fees  collected in  connection  with a
change in borrower or other loan modifications.
These fees and charges have not constituted a material source of income.

Non-performing Loans and Problem Assets

         Collection  Procedures.  First Federal's collection  procedures provide
that when a loan is 15 to 20 days delinquent,  the borrower is notified.  If the
loan  becomes 30 days  delinquent,  the  borrower  is sent a written  delinquent
notice requiring payment. If the delinquency  continues,  subsequent efforts are
made to contact the delinquent borrower. In certain instances, First Federal may
modify the loan or grant a limited  moratorium  on loan  payments  to enable the
borrower to reorganize his financial  affairs and First Federal attempts to work
with the borrower to establish a repayment schedule to cure the delinquency.  As
to mortgage  loans, if the borrower is unable to cure the delinquency or reach a
payment  agreement  with  First  Federal  within  90 days,  First  Federal  will
institute  foreclosure actions. If a foreclosure action is taken and the loan is
not  reinstated,  paid in full or  refinanced,  the property is sold at judicial
sale at which First Federal may be the buyer if there are no adequate  offers to
satisfy the debt. Any property  acquired as the result of foreclosure or by deed
in lieu of  foreclosure  is  classified  as real estate owned ("REO") until such
time as it is sold or  otherwise  disposed  of by  First  Federal.  When  REO is
acquired,  it is  recorded at the lower of the unpaid  principal  balance of the
related loan or its fair market value less estimated  selling costs. The initial
writedown of the property is charged to the allowance for loan losses.

         As to  commercial  related  loans,  the main thrust of First  Federal's
collection  efforts is through  telephone  contact and a sequence of  collection
letters. If First Federal is unable to resolve the delinquency within 90 days or
in some situations shorter time periods, First Federal will pursue all available
legal remedies. First Federal's commercial lenders are required to evaluate each
assigned  account  on a  case-by-case  basis,  within  the  parameters  of First
Federal's policies.

         Loans are reviewed on a regular  basis and are placed on a  non-accrual
status  when  they are more  than 90 days  delinquent.  Loans may be placed on a
non-accrual status at any time if, in the opinion of management,  the collection
of additional  interest is doubtful.  Interest  accrued and unpaid at the time a
loan is placed  on  non-accrual  status  is  charged  against  interest  income.
Subsequent  payments are either applied to the outstanding  principal balance or
recorded  as  interest  income,  depending  on the  assessment  of the  ultimate
collectibility of the loan. At September 30, 1998, First Federal had $836,000 of
loans that were held on a non-accrual basis and held five residential properties
as REO  with an  aggregate  book  balance  of  $403,000  and  $91,000  in  other
non-performing assets consisting primarily of repossessed vehicles.

         Non-Performing   Assets.  The  following  table  provides   information
regarding First Federal's  non-performing loans and other non-performing  assets
as of the end of each of the last five fiscal

                                       74

<PAGE>



years.  As of each of the  dates  indicated,  First  Federal  did not  have  any
troubled  debt  restructurings  within the  meaning of  Statement  of  Financial
Accounting Standards No. 114.

<TABLE>
<CAPTION>
                                                                 At September 30,
                                             ------------------------------------------------------
                                                1998       1997        1996        1995      1994
                                              --------    -------    --------    --------    ------
                                                                 (Dollars in thousands)
<S>                                          <C>         <C>        <C>         <C>         <C>   
Loans accounted for on a non-accrual basis:
Mortgage loans:
  Residential .............................   $    445    $ 1,624    $    654    $    605    $  721
  Multi-family ............................       --         --          --          --        --
  All other mortgage loans ................       --          491         491         584     1,612
Consumer loans:
  Home equity loans .......................       --         --          --          --        --
  Other consumer ..........................        391        199          39          17      --
                                              --------    -------    --------    --------    ------
Total .....................................   $    836    $ 2,314    $  1,184    $  1,206    $2,333
                                              ========    =======    ========    ========    ======

Accruing loans which are contractually past
due 90 days or more:
Mortgage loans:
  Residential .............................   $   --      $  --      $   --      $   --      $ --
  Multi-family ............................       --         --          --          --        --
  All other mortgage loans ................       --         --          --          --        --
Consumer loans:
  Home equity and second mortgages ........       --         --          --          --        --
  Other consumer ..........................       --         --          --          --        --
                                              --------    -------    --------    --------    ------
Total .....................................   $   --      $  --      $   --      $   --      $ --
                                              ========    =======    ========    ========    ======
 Total non-performing loans ...............   $    836    $ 2,314    $  1,184    $  1,206    $2,333
                                              ========    =======    ========    ========    ======
 Real estate owned ........................   $    403    $    67    $      8    $    337    $  187
                                              ========    =======    ========    ========    ======
Other non-performing assets ...............   $     91    $   104    $     42    $     11    $   14
                                              ========    =======    ========    ========    ======
Total non-performing assets ...............   $  1,330    $ 2,485    $  1,234    $  1,554    $2,534
                                              ========    =======    ========    ========    ======
Total non-performing loans to net loans ...        .25%       .65%        .37%        .46%      .94%
                                              ========    =======    ========    ========    ======
Total non-performing loans to total assets         .20%       .49%        .27%        .28%      .57%
                                              ========    =======    ========    ========    ======
Total non-performing assets to total assets        .32%       .53%        .28%        .36%      .62%
                                              ========    =======    ========    ========    ======
</TABLE>

         The increase in non-accrual  loans during the year ended  September 30,
1997 was attributable  primarily to $698,000 in residential  construction  loans
which were placed in non-accrual  status after the builder declared  bankruptcy.
During the year ended September 30, 1998,  First Federal  foreclosed on and sold
the  properties  securing the loans which  consisted of six  individual  houses.
During  fiscal  year  1998,   First  Federal  also  resolved   foreclosure   and
counterclaim  litigation  relating to a $491,000  loan secured by a retail strip
shopping  center.  In connection with the settlement of this  litigation,  First
Federal received payments  totalling  $348,000 from the borrower and charged off
the  remainder  of  its  investment.   As  a  result  of  these  events,   total
non-performing  assets  declined to $1.3 million at September 30, 1998 from $2.5
million at September 30, 1997.

         During the year ended  September  30,  1998,  approximately  $71,000 of
interest would have been recorded on loans accounted for on a non-accrual  basis
if such loans had been current according to the original loan agreements for the
entire  period.  These  amounts  were not included in First  Federal's  interest
income  for the  respective  periods.  The  amount of  interest  income on loans
accounted for on a non-accrual basis that was included in income during the same
periods was insignificant during September 30, 1998.

                                       75

<PAGE>




         Classified   Assets.   Management,   in  compliance   with   regulatory
guidelines,  has instituted an internal loan review  program,  whereby loans are
classified as special  mention,  substandard,  doubtful or loss.  When a loan is
classified  as  substandard  or doubtful,  management is required to establish a
valuation  reserve  for loan losses in an amount  that is deemed  prudent.  When
management  classifies  a loan as a loss asset,  a reserve  equal to 100% of the
loan  balance is required to be  established  or the loan is to be  charged-off.
This  allowance  for loan losses is composed of an allowance  for both  inherent
risk associated with lending activities and particular problem assets.

         An asset is considered "substandard" if it is inadequately protected by
the paying capacity and net worth of the obligor or the collateral  pledged,  if
any.  Substandard assets include those characterized by the distinct possibility
that the insured  institution will sustain some loss if the deficiencies are not
corrected.  Assets classified as doubtful have all of the weaknesses inherent in
those classified substandard,  with the added characteristic that the weaknesses
present  make  collection  or  liquidation  in  full,  highly  questionable  and
improbable,  on the basis of currently existing facts,  conditions,  and values.
Assets classified as loss are those considered  uncollectible and of such little
value that their  continuance  as assets  without  the  establishment  of a loss
reserve is not  warranted.  Assets  which do not  currently  expose the  insured
institution to a sufficient  degree of risk to warrant  classification in one of
the  aforementioned  categories  but possess  credit  deficiencies  or potential
weaknesses  are required to be  designated  special  mention by  management.  In
addition,  each  loan  that  exceeds  $500,000  and  each  group of loans to one
borrower that exceeds  $500,000 is monitored more closely due to the potentially
greater losses from such loans.

         Management's  evaluation  of  the  classification  of  assets  and  the
adequacy of the  allowance for loan losses is reviewed by the Board on a regular
basis and by the regulatory agencies as part of their examination process.
                                                        At
                                                   September 30,
                                                       1998
                                                   -------------
                                                  (In thousands)

Special mention.............................          $  717
Substandard.................................           1,119
Doubtful....................................              --
                                                       -----
     Total..................................          $1,836
                                                       =====

         Allowance for Loan Losses and REO.  First Federal  segregates  the loan
portfolio for loan losses into the following broad categories:  residential real
estate, commercial real estate, commercial loans, home equity loans and lines of
credit,  automobile loans including both direct and dealer  originated loans and
other consumer loans.  First Federal provides for a general allowance for losses
inherent  in the  portfolio  by the  above  categories,  which  consists  of two
components. General loss percentages are calculated based on historical analyses
and other  factors.  A  supplemental  portion of the allowance is calculated for
inherent  losses which probably exist as of the evaluation date even though they
might not have been identified by the more objective processes used. This is due
to the risk of error and/or inherent imprecision in the process. This portion of
the  allowance  is  particularly  subjective  and  requires  judgments  based on
qualitative   factors  which  do  not  lend  themselves  to  exact  mathematical
calculations such as:


                                       76

<PAGE>



o      trends in delinquencies and nonaccruals;
o      trends in volume, terms and portfolio mix;
o      new credit products;
o      changes in lending policies and procedures;
o      changes in the outlook for the local, regional and national economy; and
o      peer group comparisons.

         At least quarterly,  First Federal's  management  evaluates the need to
establish  reserves  against losses on loans and other assets based on estimated
losses on specific loans and on any real estate held for sale or investment when
a  finding  is made  that a loss is  estimable  and  probable.  Such  evaluation
includes  a  review  of all  loans  for  which  full  collectibility  may not be
reasonably assured and considers, among other matters:

o      the estimated market value of the underlying collateral of problem loans;
o      prior loss experience;
o      economic conditions; and
o      overall portfolio quality.

         Provisions for losses are charged  against  earnings in the period they
are established. First Federal had $2.6 million in allowances for loan losses at
September 30, 1998.

         While First Federal believes it has established its existing  allowance
for loan  losses  in  accordance  with  GAAP,  there  can be no  assurance  that
regulators,  in reviewing First Federal's loan portfolio, will not request First
Federal to significantly increase its allowance for loan losses, or that general
economic  conditions,  a deteriorating real estate market, or other factors will
not cause  First  Federal to  significantly  increase  its  allowance  for loans
losses,  therefore  negatively affecting First Federal's financial condition and
earnings.

         In making loans,  First Federal  recognizes  that credit losses will be
experienced  and that the risk of loss will vary with,  among other things,  the
type of loan being made, the  creditworthiness  of the borrower over the term of
the loan and, in the case of a secured loan, the quality of the security for the
loan.

         During 1998,  First  Federal's  charge-offs  increased to $474,000 from
$68,000 in 1997. The increase in charge-offs  related  primarily to loans to two
borrowers.  One loan was secured by a small  shopping  center that First Federal
had been  litigating  for several years.  Final  resolution and repayment of the
loan  occurred  in  1998  with  First  Federal  incurring  a loss  approximating
$140,000.  Another large  charge-off  involved loans made to a local builder for
the  construction  of single  family  houses.  First  Federal  foreclosed on the
properties  and  recognized  a  charge-off  of  $110,000  in 1998.  See  further
discussion of these loans under -- "Non Performing Assets."

         It  is  First  Federal's  policy  to  review  its  loan  portfolio,  in
accordance with regulatory  classification  procedures,  on at least a quarterly
basis.  Additionally,  First  Federal  maintains  a program  of  reviewing  loan
applications prior to making the loan and immediately after loans are made in an
effort to maintain loan quality.

                                       77

<PAGE>

         The  following  table  sets  forth  information  with  respect to First
Federal's allowance for loan losses at the dates indicated:

<TABLE>
<CAPTION>
                                                                      At September 30,
                                              -----------------------------------------------------------------
                                                 1998          1997          1996          1995          1994
                                              ---------     ---------     ---------     ---------     ---------
                                                                     (Dollars in thousands)

<S>                                          <C>           <C>           <C>           <C>           <C>      
Allowance balance (at beginning of period)    $   2,633     $   2,385     $   1,902     $   1,902     $   1,942
                                              ---------     ---------     ---------     ---------     ---------
Provision for loan losses .................         405           317           600            75           188
                                              ---------     ---------     ---------     ---------     ---------
Charge-offs:
  Residential .............................        (218)          (19)          (70)          (55)         (163)
  Commercial real estate ..................        (146)          (12)         --            --            --
  Consumer ................................        (110)          (38)          (49)          (20)          (65)
                                              ---------     ---------     ---------     ---------     ---------
Total charge-offs .........................        (474)          (69)         (119)          (75)         (228)
 Recoveries ...............................        --            --               2          --            --
                                              ---------     ---------     ---------     ---------     ---------
Net (charge-offs) recoveries ..............        (474)          (69)         (117)          (75)         (228)
                                              ---------     ---------     ---------     ---------     ---------
Allowance balance (at end of period) ......   $   2,564     $   2,633     $   2,385     $   1,902     $   1,902
                                              =========     =========     =========     =========     =========

Total loans outstanding ...................   $ 338,610     $ 355,551     $ 321,327     $ 260,675     $ 247,943
                                              =========     =========     =========     =========     =========
Average loans outstanding .................   $ 339,218     $ 339,992     $ 288,901     $ 261,259     $ 248,729
                                              =========     =========     =========     =========     =========
Allowance for loan losses as a percent of
total loans outstanding ...................         .76%          .74%          .74%          .73%          .78%
Net loans charged off as a percent of
average loans outstanding .................         .14%          .02%          .04%          .03%          .09%

</TABLE>

         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of First Federal's allowance for loan losses by loan category and
the percent of loans in each  category to total  loans  receivable,  net, at the
dates indicated.  The portion of the loan loss allowance  allocated to each loan
category  does not  represent  the total  available  for future losses which may
occur  within  the loan  category  since the  total  loan  loss  allowance  is a
valuation reserve applicable to the entire loan portfolio.

<TABLE>
<CAPTION>
                                                     At September 30,
                              -----------------------------------------------------------------------
                                       1998                   1997                   1996
                              ------------------------ ----------------------  ----------------------
                                         Percent of                Percent of             Percent of
                                          Loans to                  Loans to               Loans to
                               Amount    Total Loans    Amount    Total Loans   Amount    Total Loans
                               ------    -----------    ------    -----------   ------    -----------
                                                         (Dollars in thousands)      
<S>                          <C>           <C>         <C>         <C>        <C>         <C>  
At end of period allocated                                                               
to:                                                                                      
Residential..................  $1,521        75.9%      $1,760        75.3%     $1,620        79.6%
Multi-family.................      17         1.2           --         1.1          --         1.4
Commercial real estate and                                                               
land.........................     315         6.7          358         5.0         350         2.7
Consumer.....................     711        16.2          515        18.6         415        16.3
                               ------      ------       ------      ------      ------      ------
Total allowance..............  $2,564      100.00%      $2,633      100.00%     $2,385      100.00%
                                =====      ======        =====      ======       =====      ======
                                                                                         
</TABLE>  
                                       78
<PAGE>

Investment Activities

         General. Federally chartered savings banks have the authority to invest
in various types of liquid assets, including United States Treasury obligations,
securities of various Federal agencies (including  securities  collateralized by
mortgages),  certain  certificates  of  deposits  of insured  banks and  savings
institutions, municipal securities, corporate debt securities and loans to other
banking institutions.

         First  Federal  maintains  liquid  assets  which  may  be  invested  in
specified short-term securities and certain other investments. See "Regulation -
Regulation of First  Federal - Federal Home Loan Bank System" and  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources." Liquidity levels may be increased or decreased
depending  on the  yields  on  investment  alternatives  and  upon  management's
judgment as to the  attractiveness  of the yields then  available in relation to
other  opportunities  and its  expectation  of future yield  levels,  as well as
management's  projections  as to the  short-term  demand for funds to be used in
First Federal's loan origination and other  activities.  First Federal maintains
an investment securities portfolio and a mortgage-backed securities portfolio as
part of its investment  portfolio.  At September 30, 1998,  First Federal had an
investment  securities  portfolio of $33.7  million (8.0% of total assets) and a
mortgage-backed  securities  portfolio of $27.3 million (6.5% of total  assets),
consisting  primarily of U.S.  government agency  obligations.  At September 30,
1998, the market value of the investment  securities portfolio was $33.7 million
and the  market  value of the  mortgage-backed  securities  portfolio  was $27.1
million. See Notes 2 and 3 of the financial statements.

         Investment Policies.  The investment policy of First Federal,  which is
established  by the Board of  Directors,  is  designed  to foster  earnings  and
liquidity  within prudent  interest rate risk  guidelines,  while  complementing
First Federal's lending activities.  The policy provides for available for sale,
held to maturity and trading  classifications.  However,  First Federal does not
currently use a trading  classification  and does not anticipate doing so in the
future. The policy permits  investments in high credit quality  instruments with
diversified  cash flows while  permitting First Federal to maximize total return
within  the  guidelines  set  forth in First  Federal's  interest  rate risk and
liquidity management policy.  Permitted  investments include but are not limited
to U. S.  government  obligations,  government  agency  or  government-sponsored
agency  obligations,  state, county and municipal  obligations,  mortgage backed
securities and collateralized  mortgage obligations  guaranteed by government or
government-sponsored  agencies,  investment grade corporate debt securities, and
commercial  paper.  First  Federal also invests in FHLB  overnight  deposits and
federal funds,  but these  instruments are not considered part of the investment
portfolio.

         The policy also includes several  specific  guidelines and restrictions
to insure  adherence  with  safe and  sound  activities.  The  policy  prohibits
investments  in high risk mortgage  derivative  products (as defined  within its
policy)  without prior  approval from the Board of  Directors.  Management  must
demonstrate the business advantage of such investments.  In addition, the policy
limits the maximum amount of the investment in a specific  investment  category.
First Federal does not participate in hedging programs,  interest rate swaps, or
other activities  involving the use of off-balance  sheet  derivative  financial
instruments.  Further, First Federal does not invest in securities which are not
rated investment grade.

         The Board through its Investment and Asset Liability Committee ("ALCO")
has  charged  the  Chief  Financial   Officer  to  implement  the  policy.   All
transactions  are  reported to the Board of Directors  monthly,  with the entire
portfolio  reported  quarterly,  including  market values and  unrealized  gains
(losses).

                                       79

<PAGE>




         Investment   Securities.   First  Federal   maintains  a  portfolio  of
investment  securities,  classified  as  either  available  for  sale or held to
maturity, to enhance total return on investments.  At September 30, 1998, all of
First Federal's  investment  securities were U.S.  Government Agency obligations
with varying characteristics as to rate, maturity and call provisions.  Callable
agency securities,  representing 79.0% of First Federal's U.S. Government Agency
obligations at September 30, 1998, could reduce First Federal's investment yield
if these securities are called prior to maturity.

         Mortgage-backed  Securities.  First Federal invests in  mortgage-backed
securities to provide earnings,  liquidity,  cash flows, and  diversification to
First Federals'  overall  balance sheet.  These  mortgage-backed  securities are
classified as either  available for sale or held to maturity.  These  securities
are participation  certificates issued and guaranteed by the Government National
Mortgage  Association  ("GNMA"),  the FNMA and the  Federal  Home Loan  Mortgage
Corporation   ("FHLMC")   and  secured  by  interest  in  pools  of   mortgages.
Mortgage-backed  securities  typically  represent a participation  interest in a
pool of single-family or multi-family mortgages,  although First Federal focuses
its  investments  on   mortgage-backed   securities   secured  by  single-family
mortgages.

         Expected  maturities  will differ from  contractual  maturities  due to
scheduled  repayments and because borrowers may have the right to call or prepay
obligations with or without prepayment penalties.

         Mortgage-backed  securities  typically are issued with stated principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying pool of mortgages can be composed of either  fixed-rate or adjustable
rate mortgage  loans.  Mortgage-backed  securities are generally  referred to as
mortgage participation certificates or pass-through  certificates.  The interest
rate risk characteristics of the underlying pool of mortgages (i.e.,  fixed-rate
or  adjustable-rate)  and the prepayment  risk, are passed on to the certificate
holder. The life of a mortgage-backed pass-through security is equal to the life
of the underlying mortgages.

         Collateralized  Mortgage  Obligations  ("CMOs").   First  Federal  also
invests in CMOs,  issued or sponsored by FNMA and FHLMC. CMOs are a type of debt
security that aggregates pools of mortgages and  mortgage-backed  securities and
creates  different  classes  of  CMO  securities  with  varying  maturities  and
amortization  schedules  as well as a residual  interest  with each class having
different risk  characteristics.  The cash flows from the underlying  collateral
are usually divided into "tranches" or classes whereby  tranches have descending
priorities with respect to the distribution of principal and interest  repayment
of the underlying  mortgages and  mortgage-backed  securities as opposed to pass
through mortgage-backed  securities where cash flows are distributed pro rata to
all security holders. Unlike mortgage-backed  securities from which cash flow is
received and prepayment risk is shared pro rata by all securities holders,  cash
flows from the mortgages and mortgage-backed securities underlying CMOs are paid
in  accordance  with a  predetermined  priority  to  investors  holding  various
tranches of such  securities or obligations.  A particular  tranche or class may
carry  prepayment  risk  which  may be  different  from  that of the  underlying
collateral  and other  tranches.  Investing  in CMOs  allows  First  Federal  to
moderate   reinvestment  risk  resulting  from  unexpected  prepayment  activity
associated with conventional  mortgage-backed  securities.  Management  believes
these securities represent attractive alternatives relative to other investments
due to the wide  variety  of  maturity,  repayment  and  interest  rate  options
available.


                                       80

<PAGE>



         Other  Securities.  Other  securities  used by First  Federal,  but not
necessarily included in the investment portfolio,  consist of equity securities,
interest-bearing  deposits  and federal  funds  sold.  Equity  securities  owned
consist of a $2.9  million  investment  in FHLB of Atlanta  common  stock  (this
amount is not  shown in the  securities  portfolio).  As a member of the FHLB of
Atlanta,  ownership of FHLB of Atlanta common shares is required.  The remaining
securities  provide  diversification  and  complement  First  Federal's  overall
investment strategy.

         The following  table sets forth the carrying  value of First  Federal's
investment and mortgage-backed securities portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                          At September 30,
                                                             ---------------------------------------------------
                                                                1998               1997                 1996
                                                              --------           --------              -------
                                                                           (In thousands)
<S>                                                           <C>                <C>                  <C>    
 Securities Held to Maturity:
 U.S. Government Agency Securities..................           $ 8,998            $27,993              $34,983
 Collateralized Mortgage Obligations................             9,738              9,819                9,818
                                                                ------             ------               ------
 Total Securities Held to Maturity..................            18,736             37,812               44,801
                                                                ------             ------               ------

 Securities Available for Sale (at fair value):
 U.S. Government Agency Securities .................            24,711             31,126               38,501
 Collateralized Mortgage Obligations................             3,229                 --                   --
 Mortgage-Backed Securities.........................            14,285              5,635                6,619
 Mutual Funds.......................................                --                 --                9,920
                                                                ------             ------               ------
 Total Securities Available for Sale................            42,225             36,761               55,040
                                                                ------             ------               ------

 Total Investment and
   Mortgage-Backed Securities.......................           $60,961            $74,573              $99,841
                                                                ======             ======               ======

</TABLE>
                                       81

<PAGE>





         The  following  table  sets forth  certain  information  regarding  the
carrying  values,  weighted  average  yields and  maturities of First  Federal's
investment and mortgage-backed securities portfolio at September 30, 1998.

<TABLE>
<CAPTION>
                                                                  At September 30, 1998
                     --------------------------------------------------------------------------------------------------------------
                      One Year or Less    One to Five Years    Five to Ten Years  More than Ten Years   Total Investment Securities
                      ----------------    -----------------    -----------------  -------------------   ---------------------------
                      Carrying  Average    Carrying   Average   Carrying  Average Carrying Average       Carrying Average   Market
                       Value     Yield      Value     Yield     Value     Yield    Value   Yield          Value   Yield     Value
                      -------   -------    -------   -------   -------   -------  -------  ------        -------  ------   ------
                                                                   (Dollars in thousands)                          
<S>                  <C>         <C>       <C>       <C>        <C>      <C>      <C>                   <C>       <C>     <C>    

U.S. Government                                                                                         
  Agency                                                                                                
  Securities.......   $ 4,999     5.71%     $21,620   5.92%      $7,090   6.79%    $   --    --%         $33,709   6.10%   $33,677
Mortgage-backed                                                                                         
securities:                                                                                             
  Adjustable rate..    10,082     5.35           --     --           --     --         --    --           10,082   5.35     10,082
  Fixed rate.......        --       --           --     --        4,203   6.18         --    --            4,203   6.18      4,203
  Collateralized                                                                                        
    mortgage                                                                                            
    obligations....     9,738     5.94           --     --           --     --      3,229  5.76           12,967   5.90     12,784
                      -------     ----      -------  -----      -------  -----     ------  ----           ------   ----    -------
  Total............   $24,819     5.65%     $21,620   5.92%     $11,293   6.56%    $3,229  5.76%         $60,961   5.94%   $60,746
                       ======     ====       ======  =====       ======   ====      =====  ====           ======   ====     ======

</TABLE>   

                                       82

<PAGE>



Sources of Funds

         General.  Deposits  are the major source of First  Federal's  funds for
lending and other investment  purposes.  Borrowings  (principally from the FHLB)
are used to compensate  for reductions in the  availability  of funds from other
sources.  In addition to deposits and  borrowings,  First Federal  derives funds
from loan and mortgage-backed securities principal repayments, and proceeds from
the  maturity,  call  and  sale of  mortgage-backed  securities  and  investment
securities. Loan and mortgage-backed securities payments are a relatively stable
source of funds,  while deposit inflows are significantly  influenced by general
interest rates and money market conditions.

         Deposits. First Federal offers a variety of deposit accounts,  although
a majority of deposits  are in  fixed-term,  market-rate  certificate  accounts.
Deposit account terms vary, primarily as to the required minimum balance amount,
the amount of time that the funds  must  remain on  deposit  and the  applicable
interest rate.

         First  Federal's  current  deposit  products  include  certificates  of
deposit  accounts  ranging  in  terms  from 90 days  to  five  years  as well as
checking,  savings and money market  accounts.  Individual  retirement  accounts
(IRAs) are included in these  accounts,  depending on the  customers  investment
preference.

         Deposits  are  obtained  primarily  from  residents of Polk and Manatee
Counties.  First  Federal  attracts  deposit  accounts by  offering  outstanding
service, competitive interest rates, and convenient locations and service hours.
First Federal uses  traditional  methods of advertising to attract new customers
and deposits,  including radio,  cable  television,  direct mail and print media
advertising.  First Federal does not utilize the services of deposit brokers and
management believes that an insignificant number of deposit accounts are held by
non-residents of Florida.

         First Federal pays interest on its deposits  which are  competitive  in
its  market.  Interest  rates on deposits  are set weekly by senior  management,
based on a number of factors, including:

o    projected cash flow;
o    a current  survey of a selected  group of  competitors'  rates for  similar
     products;
o    external data which may influence interest rates;
o    investment opportunities and loan demand; and
o    scheduled certificate maturities and loan and investment repayments.

         Because  of the large  percentage  of  certificates  of  deposit in the
deposit portfolio (74.4% at September 30, 1998), First Federal's liquidity could
be reduced if a significant amount of certificates of deposit, maturing within a
short  period  of  time,  were  not  renewed.  A  significant   portion  of  the
certificates  of deposit  remain with First  Federal after they mature and First
Federal believes that this will continue. However, the need to retain these time
deposits could result in an increase in First Federal's cost of funds.


                                       83

<PAGE>
         Deposits in First Federal as of September 30, 1998, were represented by
various types of savings programs described below.

<TABLE>
<CAPTION>
                                                                 Minimum               Balance at           Percentage of
Category                 Term          Interest Rate(1)      Balance Amount        September 30, 1998   Total Deposits
- --------                 ----          ----------------      --------------        ------------------   --------------
                                                                                     (In thousands)
<S>                     <C>           <C>                  <C>                       <C>                   <C> 
Checking Accounts        None                 0-2.25%        $         --              $34,949                 9.9%
Savings Accounts         None                   1.75%        $         --               37,758                10.7
Money Market Accounts                           4.75%(2)     $         --               18,091                 5.2

Certificates of Deposit:
All Other CD's                                    Various    $        500               23,971                 6.8
Fixed Term, Fixed Rate   4-6 Months             4.50%        $        500               31,672                 9.0
Fixed Term, Fixed Rate   7-12 Months            4.75%        $        500               61,864                17.6
Fixed Term, Fixed Rate   13-24 Months           5.00%        $        500               29,458                 8.4
Fixed Term, Fixed Rate    25-36 Months          5.05%        $        500                7,728                 2.2
Fixed Term, Fixed Rate   37-48 Months           5.10%        $        500                2,877                  .8
Fixed Term, Fixed Rate   49-60 Months           5.10%        $        500               51,432                14.6
Fixed Term, Fixed Rate   12-18 Months           4.75%        $        500                3,390                  .9
Jumbo Certificates                     Same as above         $     75,000                3,312                  .9
Jumbo Certificates                     Same as above         $    100,000               45,678                13.0
                                                                                       -------               -----
                         Total                                                        $352,180               100.0%
                                                                                       =======               =====
</TABLE>
- ---------------
(1)  Interest rate offerings as of September 30, 1998.
(2)  Tiered-rate shown is for highest tier.

         The  following  table sets  forth the time  deposits  in First  Federal
classified by interest rate as of the dates indicated.


                                              At September 30,
                               --------------------------------------------
                                  1998             1997            1996
                               ----------        ---------        ---------
                                               (In thousands)
Interest Rate
4.00% or less.............       $     66         $  1,959        $  2,206
4.00-4.99%................         53,555            7,334          73,958
 5.00-5.99%...............        130,910          228,331         178,519
6.00-6.99%................         74,719           92,676          51,949
 7.00-7.99%...............          2,132            2,696           7,210
                                  -------          -------         -------
  Total...................       $261,382         $332,996        $313,842
                                  =======          =======         =======

                                       84

<PAGE>

         The  following  table  sets forth the  amount  and  maturities  of time
deposits at September 30, 1998.

<TABLE>
<CAPTION>
                                                       Amount Due
                   ----------------------------------------------------------------------------------
                                                                          After
                   September 30,   September 30,      September 30,    September 30,
Interest Rate          1999           2000               2001              2002            Total
- -------------      -------------   -------------     ---------------   -------------   --------------

                                                  (In thousands)
<S>                <C>             <C>                <C>               <C>              <C>     
4.00% or less.....  $      51       $      15          $      --         $      --        $     66
 4.00-4.99%.......     53,089             466                 --                --          53,555
5.00-5.99%........     84,818          27,795              9,034             9,263         130,910
 6.00-6.99%.......     27,447          23,781              2,680            20,811          74,719
7.00-7.99%........         --           2,132                 --                --           2,132
                                                                                           -------
  Total                                                                                   $261,382
                                                                                           =======

</TABLE>

         The following table shows the amount of First Federal's certificates of
deposit of $100,000 or more by time remaining until maturity as of September 30,
1998.

                                                                   Certificates
Maturity Period                                                     of Deposits
- ---------------                                                     -----------
                                                                 (In thousands)
Within three months...................................                  $12,031
Three through six months..............................                    8,611
Six through twelve months.............................                    9,974
Over twelve months....................................                   15,062
                                                                         ------
                                                                        $45,678
                                                                        =======




         The following table sets forth the deposit  activities of First Federal
for the periods indicated:

<TABLE>
<CAPTION>
   
                                                               Years Ended September 30,
                                                        -------------------------------------
                                                          1998           1997        1996
                                                        ---------      ---------   ----------
                                                                     (In thousands)
<S>                                                   <C>              <C>        <C>     
Net increase (decrease) before interest credited....    $(34,967)        $11,843    $(7,262)
Deposits sold in January 1998.......................     (55,498)             --         --
Interest credited...................................      12,931          13,687     13,852
                                                         -------          ------     ------
Net increase (decrease) deposits....................    $(77,534)        $25,530    $ 6,590
                                                         =======          ======     ======
</TABLE>
    
         After  reviewing  its funding  alternatives  and related costs in 1998,
First  Federal  decided to reduce  its  premium  pricing on certain  certificate
accounts and began pricing other deposit  accounts more  competitively to reduce
First Federal's overall cost of funds. Accordingly,  First Federal experienced a
reduction in deposit balances, primarily in certificate accounts, for 1998.

                                       85

<PAGE>




         Borrowings. Deposits are the primary source of funds of First Federal's
lending and investment  activities and for its general business purposes.  First
Federal,  as  the  need  arises  or  in  order  to  take  advantage  of  funding
opportunities,  may  borrow  funds  in the  form of  advances  from  the FHLB to
supplement  its  supply  of  lendable  funds  and  to  meet  deposit  withdrawal
requirements.  Advances from the FHLB are typically  secured by First  Federal's
stock in the FHLB and a portion of First  Federal's  residential  mortgage loans
and may be secured by other assets (principally securities which are obligations
of or guaranteed  by the U.S.  Government).  First Federal  typically has funded
loan demand and investment opportunities out of current loan and mortgage-backed
securities  repayments,  investment maturities and new deposits.  However, First
Federal recently has utilized FHLB advances to supplement these sources and as a
match against  certain assets in order to better manage  interest rate risk. See
Note 8 to Notes to Financial Statements.

Subsidiary Activity

         First  Federal is permitted  to invest its assets in the capital  stock
of, or originate secured or unsecured loans to, subsidiary  corporations.  First
Federal does not have any subsidiaries.

Personnel

         As of September 30, 1998, First Federal had 150 full-time employees and
10  part-time  employees.  The  employees  are not  represented  by a collective
bargaining unit.  First Federal believes its relationship  with its employees to
be satisfactory.

Competition

         First Federal faces strong  competition  in its attraction of deposits,
which are its primary  source of funds for lending,  and in the  origination  of
real estate,  commercial and consumer  loans.  First  Federal's  competition for
deposits  and loans  historically  has come from local and  regional  commercial
banks and credit unions located in First  Federal's  market area.  First Federal
also  competes  with  mortgage  banking  companies  for real estate  loans,  and
commercial  banks  and  savings  institutions  for  consumer  loans;  and  faces
competition for investor funds from mutual fund accounts, short-term money funds
and corporate and government securities.  First Federal's primary market area is
Polk and Manatee Counties in Florida.

         First Federal competes for loans by charging competitive interest rates
and loan fees, and  emphasizing  outstanding  service for its  customers.  First
Federal offers consumer banking services such as checking and savings  accounts,
certificates of deposit, retirement accounts, overdraft protection, and consumer
and mortgage loans. First Federal also provides drive-up facilities and offers a
debit card  program.  First  Federal has recently  added five  automated  teller
machines  and plans to purchase  additional  automated  teller  machines for its
remaining  branches  during the next year. The emphasis on outstanding  services
differentiates  First Federal in its  competition  for  deposits.  First Federal
offers overall  market rates on deposits.  Although First Federal is the largest
locally  based  financial  institution  in terms of deposit share in its primary
market  area,  many of the  regional  commercial  banking  competitors  of First
Federal offer a much broader array of services and products.


                                       86

<PAGE>



Properties and Equipment

         First Federal's executive offices are located at 205 East Orange Street
in Lakeland,  Florida. First Federal conducts its business through nine offices,
which are located in Polk and Manatee  Counties in Florida.  The following table
sets forth the location of each of First Federal's offices,  the year the office
was opened and the net book value of each office and its related equipment.

                                       Year                        Net Book
                                     Facility                      Value at
                                     Opened or     Leased or    September 30,
Building/Office Location             Acquired        Owned            1998
- ------------------------             ---------      -------         -----

Main Office/Corporate Headquarters     1957           Owned      $2,300,000
Branch Offices:                                                
  Grove Park                           1961           Owned         255,000
  Highlands                            1972           Owned         455,000
  Interstate                           1985           Owned         440,000
  Winter Haven North                   1978           Owned         433,000
  Winter Haven South                   1995           Owned         874,000
  West Bradenton                       1989           Owned         744,000
  Cortez (Bradenton)                   1972           Leased(1)      63,000
  Scott Lake                           1997           Owned         700,000
Operations Center                      1964           Owned         288,000

- -------------
(1)  This is a five-year  lease that  terminates  December 31, 2003, but has two
     three-year renewal options.

         As of  September  30,  1998,  the net book  value  of land,  buildings,
furniture, and equipment owned by First Federal, less accumulated  depreciation,
totalled $6.8 million.

         At September  30, 1998,  First Federal held two  additional  properties
which  formerly  housed  branches that were sold in  connection  with the Branch
Sale.  These  properties  were  under  contract  for sale to  another  financial
institution  which was leasing the sites from First Federal pending closing.  In
connection  with the sale of these  properties,  First  Federal  has  agreed  to
indemnify  the  purchaser  for  the  costs  of  obtaining   closure  with  state
environmental  authorities  regarding  the necessity of further  remediation  of
certain  environmental  contamination on the sites due to outside  sources.  The
sale of one property was completed in December 1998 after First Federal received
a notice of no further action required from the State of Florida. Closing on the
other  property is scheduled  to take place on or before  April 15, 1999.  First
Federal does not currently  anticipate  that it will incur  additional  material
expense associated with the sale of this property.

Legal Proceedings

         First  Federal,  from time to time,  is a party to routine  litigation,
which arises in the normal course of business,  such as claims to enforce liens,
condemnation  proceedings  on properties  in which First Federal holds  security
interests, claims involving the making and servicing of real property

                                       87

<PAGE>



loans, and other issues incident to the business of First Federal. There were no
lawsuits pending or known to be contemplated  against First Federal at September
30, 1998 that would have a material effect on our operations or income.

   
                                  ^ Regulation
    

         Set forth below is a brief  description of certain laws which relate to
the  regulation  of First Federal and  FloridaFirst.  The  description  does not
purport  to be  complete  and is  qualified  in its  entirety  by  reference  to
applicable laws and regulations.

Regulation of First Federal

         General. As a federally  chartered,  SAIF-insured  savings association,
First  Federal  is  subject  to  extensive  regulation  by the OTS and the FDIC.
Lending  activities and other investments must comply with federal statutory and
regulatory  requirements.  First Federal is also subject to reserve requirements
of the Federal Reserve System. Federal regulation and supervision  establishes a
comprehensive  framework of activities in which an institution can engage and is
intended  primarily  for  the  protection  of  the  SAIF  and  depositors.  This
regulatory  structure gives the regulatory  authorities  extensive discretion in
connection with their  supervisory  and  enforcement  activities and examination
policies,  including  policies regarding to the classification of assets and the
establishment of adequate loan loss reserves.

         The OTS regularly  examines First Federal and prepares reports to First
Federal's board of directors on  deficiencies,  if any, found in First Federal's
operations.  First Federal's  relationship  with its depositors and borrowers is
also  regulated by federal law,  especially  in such matters as the ownership of
savings accounts and the form and content of First Federal's mortgage documents.

         First  Federal must file  reports with the OTS and the FDIC  concerning
its activities and financial  condition,  and must obtain  regulatory  approvals
prior to entering into certain transactions such as mergers with or acquisitions
of other financial institutions. Any change in such regulations,  whether by the
OTS,  the FDIC or the United  States  Congress,  could  have a material  adverse
impact on FloridaFirst and First Federal, and their operations.

         Insurance  of Deposit  Accounts.  The  deposit  accounts  held by First
Federal are insured by the SAIF to a maximum of  $100,000 as  permitted  by law.
Insurance of deposits may be terminated  by the FDIC if it finds an  institution
has engaged in unsafe or unsound practices, is in an unsafe or unsound condition
to continue  operations or has violated any applicable  law,  regulation,  rule,
order or condition imposed by the FDIC or the institution's primary regulator.

         As a member of the SAIF, First Federal paid an insurance premium to the
FDIC equal to a minimum  of 0.23% of its total  deposits  during  1996 and prior
years. The FDIC also maintains  another  insurance fund, the Bank Insurance Fund
("BIF"),  which primarily insures commercial bank deposits.  In 1996, the annual
insurance  premium  for most BIF  members  was  lowered  to  $2,000.  The  lower
insurance  premiums  for  BIF  members  placed  SAIF  members  at a  competitive
disadvantage to BIF members.

         Effective  September  30,  1996,  federal  law was revised to mandate a
one-time   special   assessment  on  SAIF  members  such  as  First  Federal  of
approximately 0.657% of deposits held on

                                       88

<PAGE>



March 31, 1995.  Beginning January 1, 1997, the deposit insurance assessment for
most SAIF members was reduced to 0.064% of deposits on an annual  basis  through
the end of  1999.  During  this  same  period,  BIF  members  will  be  assessed
approximately  0.013%  of  deposits.   It  is  expected  that  these  continuing
assessments  for both  SAIF and BIF  members  will be used to repay  outstanding
Financing Corporation bond obligations.  As a result of these changes, beginning
January 1, 1997, the rate of deposit  insurance  assessed First Federal declined
by approximately 70%.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted assets, (2) core capital equal to at least 3% of total
adjusted assets,  and (3) risk-based capital equal to 8% of total risk- weighted
assets.  First Federal's  capital ratios are set forth under "Historical and Pro
Forma Capital Compliance."

         Tangible capital is defined as core capital less all intangible assets,
less  certain  mortgage  servicing  rights and less  certain  investments.  Core
capital is  defined  as common  stockholders'  equity,  noncumulative  perpetual
preferred  stock and minority  interests in the equity  accounts of consolidated
subsidiaries,  certain  nonwithdrawable  accounts and pledged deposits of mutual
savings  associations and qualifying  supervisory  goodwill,  less nonqualifying
intangible assets, certain mortgage servicing rights and certain investments.

         The risk-based capital standard for savings  institutions  requires the
maintenance  of  total  risk-  based  capital  of  8% of  risk-weighted  assets.
Risk-based  capital  is  comprised  of  core  and  supplementary   capital.  The
components  of  supplementary  capital  include,  among other items,  cumulative
perpetual preferred stock,  perpetual  subordinated debt, mandatory  convertible
subordinated  debt,  intermediate-term  preferred  stock, and the portion of the
allowance for loan losses not designated  for specific loan losses.  The portion
of the allowance for loan and lease losses  includable in supplementary  capital
is limited to a maximum of 1.25% of risk-weighted assets. Overall, supplementary
capital is limited to 100% of core capital. A savings association must calculate
its risk-weighted assets by multiplying each asset and off-balance sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

         OTS rules  require a  deduction  from  capital  for  institutions  with
certain levels of interest rate risk.  The OTS calculates the  sensitivity of an
institution's  net portfolio value based on data submitted by the institution in
a schedule to its quarterly  Thrift Financial Report and using the interest rate
risk measurement  model adopted by the OTS. The amount of the interest rate risk
component,  if any, deducted from an institution's total capital is based on the
institution's  Thrift  Financial  Report  filed two  quarters  earlier.  Federal
savings  institutions  with less than $300  million in assets and a risk-  based
capital ratio above 12% are generally  exempt from filing the interest rate risk
schedule. However, the OTS may require any exempt institution that it determines
may have a high level of interest  rate risk exposure to file such schedule on a
quarterly basis and may be subject to an additional capital requirement based on
its level of interest rate risk as compared to its peers.

         Dividend and Other Capital  Distribution  Limitations.  The OTS imposes
various  restrictions or requirements on the ability of savings  institutions to
make capital distributions, including dividend payments.

         OTS  regulations  impose  limitations on all capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of

                                       89

<PAGE>



another  institution  in a  cash-out  merger,  and other  distributions  charged
against  capital.  The  rule  establishes  three  tiers  of  institutions  based
primarily on an  institution's  capital level.  An institution  that exceeds all
capital  requirements before and after a proposed capital  distribution ("Tier 1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (1) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its excess capital  divided by its fully phased-in
capital  requirements  at the beginning of the calendar  year, or (2) 75% of its
net income over the most recent  four-quarter  period.  Any  additional  capital
distributions  require prior regulatory  notice. As of September 30, 1998, First
Federal was a Tier 1 institution.

         If First Federal's capital falls below its fully phased-in  requirement
or the OTS  notified  it that it was in need of more  than  normal  supervision,
First Federal would become a Tier 2 or Tier 3 institution and, as a result,  its
ability to make capital distributions could be restricted.  Tier 2 institutions,
which are  institutions  that before and after the  proposed  distribution  meet
their current minimum capital requirements,  may only make capital distributions
of up to 75% of net income  over the most  recent  four-quarter  period.  Tier 3
institutions,  which are  institutions  that do not meet current minimum capital
requirements  and  propose  to  make  any  capital  distribution,   and  Tier  2
institutions that propose to make a capital  distribution in excess of the noted
safe harbor level,  must obtain OTS approval prior to making such  distribution.
In  addition,  the OTS could  prohibit a proposed  capital  distribution  by any
institution,  which would otherwise be permitted by the  regulation,  if the OTS
determines  that  such  distribution  would  constitute  an  unsafe  or  unsound
practice.  The OTS recently relaxed certain approval and notice requirements for
well-capitalized institutions.

         In January  1999,  the OTS  amended  its  regulations  with  respect to
capital distributions,  including cash dividends, by savings associations. Under
the new  regulation,  savings  associations  that  remain  at  least  adequately
capitalized  following the capital  distribution,  and that meet other specified
requirements,  are not  required  to file a notice or  application  for  capital
distributions  declared  below  specified  amounts.  Under  the new  regulation,
savings  associations  which are eligible for expedited  treatment under current
OTS regulations are not required to file a notice or an application with the OTS
if (1) the savings  association  would  remain at least  adequately  capitalized
following the capital  distribution  and (2) the amount of capital  distribution
does not exceed an amount equal to the savings association's net income for that
year to  date,  plus the  savings  association's  retained  net  income  for the
previous two years.  Thus, only undistributed net income for the prior two years
may be distributed in addition to the current  year's  undistributed  net income
without the filing of an  application  with the OTS.  Savings  associations  not
qualifying for expedited treatment or desiring to make a capital distribution in
excess of the specified  amount,  must file an application  with, and obtain the
approval  of, the OTS prior to making the capital  distribution.  Under  certain
other circumstances, savings associations will be required to file a notice with
OTS prior to making  the  capital  distribution.  These  limitations  on capital
distributions  are similar to the limitations  imposed on national banks.  First
Federal is  required  by statute to give prior  notice  before  making a capital
distribution because it is owned by a holding company.

         A federal  savings  institution  is  prohibited  from  making a capital
distribution if, after making the  distribution,  the savings  institution would
not meet any one of its minimum  regulatory  capital  requirements.  Further,  a
federal savings institution cannot distribute  regulatory capital that is needed
for its liquidation account.


                                       90

<PAGE>



         Qualified Thrift Lender Test. Federal savings  institutions must meet a
qualified thrift lender ("QTL") test or they become subject to certain operating
restrictions.  If we maintain an  appropriate  level of  investments  consisting
primarily  of  residential  mortgages,   mortgage-backed  securities  and  other
mortgage-related  investment,  and otherwise qualify as a QTL, we will have full
borrowing  privileges from the FHLB of Atlanta.  The required  percentage  these
mortgage-related  investments is 65% of portfolio  assets.  Portfolio assets are
all  assets  minus  intangible  assets,  property  used  by the  institution  in
conducting its business and liquid assets equal to 10% of total assets.  Certain
assets are  subject  to a  percentage  limitation  of 20% of  portfolio  assets.
Compliance  with the QTL test is  determined  on a monthly  basis in nine out of
every twelve months.

         Transactions With Affiliates.  Generally,  federal banking law requires
that  transactions  between a savings  institution or its  subsidiaries  and its
affiliates  must  be on  terms  as  favorable  to  the  savings  institution  as
comparable transactions with non-affiliates. In addition, certain types of these
transactions   are  restricted  to  an  aggregate   percentage  of  the  savings
institution's capital.  Collateral in specified amounts must usually be provided
by  affiliates  in order to  receive  loans  from the  savings  institution.  In
addition,  a savings  institution may not extend credit to any affiliate engaged
in  activities  not  permissible  for a bank  holding  company  or  acquire  the
securities of any affiliate that is not a subsidiary. The OTS has the discretion
to treat  subsidiaries  of savings  institution  as affiliates on a case-by-case
basis.

         Liquidity  Requirements.  All federal savings institutions are required
to  maintain  an  average  daily  balance  of liquid  assets  equal to a certain
percentage of the sum of its average daily balance of net  withdrawable  deposit
accounts  and  borrowings  payable in one year or less.  Depending  on  economic
conditions and savings flows of all savings  institutions,  the OTS can vary the
liquidity  requirement from time to time between 4% and 10%. Monetary  penalties
may be imposed on institutions for liquidity requirement violations.

         Federal Home Loan Bank System.  We are a member of the FHLB of Atlanta,
which is one of 12 regional FHLBs. Each FHLB serves as a reserve or central bank
for its members within its assigned  region.  It is funded  primarily from funds
deposited  by  financial  institutions  and  proceeds  derived  from the sale of
consolidated  obligations of the FHLB System. It makes loans to members pursuant
to policies and procedures established by the board of directors of the FHLB.

         As a member, we are required to purchase and maintain stock in the FHLB
of Atlanta in an amount equal to at least 1% of our aggregate unpaid residential
mortgage loans, home purchase contracts or similar  obligations at the beginning
of each year.  We are in  compliance  with this  requirement.  The FHLB  imposes
various  limitations on advances such as limiting the amount of certain types of
real estate related  collateral to 30% of a member's  capital and limiting total
advances to a member.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.


                                       91

<PAGE>



         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels  against  their  checking,  NOW,  and Super  NOW  checking  accounts  and
non-personal  time  deposits.  The  balances  maintained  to  meet  the  reserve
requirements  imposed by the Federal  Reserve  System may be used to satisfy the
OTS liquidity requirements.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.

Regulation of FloridaFirst

         General.  After the reorganization,  FloridaFirst will become a federal
mutual  holding  company within the meaning of Section 10(o) of the Home Owners'
Loan Act  ("HOLA").  FloridaFirst  will be required to register and file reports
with the OTS and will be subject to regulation  and  examination  by the OTS. In
addition,  the OTS will have  enforcement  authority over  FloridaFirst  and any
non-savings  institution   subsidiaries.   The  OTS  can  restrict  or  prohibit
activities  that it  determines  to be a serious risk to us. This  regulation is
intended  primarily for the protection of our depositors and not for the benefit
of you, as stockholders of FloridaFirst.

         Restrictions on  Acquisitions.  FloridaFirst  must obtain approval from
the OTS before acquiring control of any other SAIF-insured  savings institution.
No person may acquire control of a federally insured savings institution without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.

   
                                   ^ Taxation
    

Federal Taxation

         Savings  institutions are subject to the Internal Revenue Code of 1986,
as amended (the "Code"), in the same general manner as other corporations. Prior
to  certain  changes  to the Code in 1996,  thrift  institutions  enjoyed  a tax
advantage  over banks  with  respect to  determining  additions  to its bad debt
reserves.  All thrift  institutions,  prior to 1996,  were  generally  allowed a
deduction  for  additions to a reserve for bad debts.  In contrast,  only "small
banks" (the average adjusted bases of all assets of such institution equals $500
million or less) were  allowed a similar  deduction  for  additions to their bad
debt  reserves.  In  addition,  while small  banks were only  allowed to use the
experience  method in determining  their annual  addition to a bad debt reserve,
all thrift institutions generally enjoyed a choice between (1) the percentage of
taxable income method and, (2) the experience method, for determining the annual
addition to their bad debt reserve.  This choice of methods  provided a distinct
advantage  to thrift  institutions  that  continually  experienced  little or no
losses from bad debts, over small banks in a similar  situation,  because thrift
institutions  in comparison to small banks were generally  allowed a greater tax
deduction by using the  percentage  of taxable  income  method  (rather than the
experience  method) to  determine  their  deductible  addition to their bad debt
reserves.

         The Code was revised in August 1996 to equalize  the taxation of thrift
institutions  and banks,  effective for taxable years  beginning after 1995. All
thrift institutions are now subject to the same provisions as banks with respect
to deductions for bad debt. Now only thrift institutions that are

                                       92

<PAGE>



treated as small  banks  under the Code may  continue  to account  for bad debts
under the reserve method;  however such institutions may only use the experience
method for determining additions to their bad debt reserve.  Thrift institutions
that are not  treated  as small  banks may no longer use the  reserve  method to
account for their bad debts but must now use the specific charge-off method.

         The  revisions  to the  Code in 1996  also  provided  that  all  thrift
institutions  must generally  recapture any  "applicable  excess  reserves" into
their taxable income,  over a six year period beginning in 1996;  however,  such
recapture  may be  delayed  up to two  years  if a  thrift  institution  meets a
residential-lending  test. Generally,  a thrift institution's  applicable excess
reserves equals the excess of (1) the balance of its bad debt reserves as of the
close of its taxable year beginning before January 1, 1996, over (2) the balance
of such  reserves  as of the close of its last  taxable  year  beginning  before
January  1, 1988  ("pre-1988  reserves").  First  Federal  will be  required  to
recapture $350,000 of applicable excess reserve.

         In addition,  all thrift  institutions  must  continue to keep track of
their pre-1988  reserves because this amount remains subject to recapture in the
future  under  the  Code.  A thrift  institution  such as First  Federal,  would
generally be required to recapture into its taxable income its pre-1988 reserves
in the  case of  certain  excess  distributions  to,  and  redemptions  of First
Federal's  stockholders  and in the  case  of a  reduction  in  First  Federal's
outstanding   loans  when  comparing  loans   currently   outstanding  to  loans
outstanding  at the end of the base year.  For taxable  years after 1995,  First
Federal will continue to account for its bad debts under the reserve method. The
balance of First Federal's pre-1988 reserves equaled $5.8 million.

         FloridaFirst  may exclude  from its income 100% of  dividends  received
from First Federal as a member of the same affiliated group of  corporations.  A
70% dividends  received  deduction  generally  applies with respect to dividends
received from corporations that are not members of such affiliated group.

         First Federal's  federal income tax returns for the last five tax years
have not been audited by the IRS.

State Taxation

         First  Federal  files  Florida  franchise  tax  returns.   For  Florida
franchise tax purposes, savings institutions are presently taxed at a rate equal
to 5.5% of taxable income which is calculated  based on federal  taxable income,
subject to certain  adjustments  (including  the addition of interest  income on
state and municipal  obligations).  First Federal also for Florida Franchise tax
purposes reflects a credit for Florida Intangible taxes paid.

         First  Federal's  state tax returns  have not been audited for the past
five years.

   
                                  ^ Management
    

Directors and Executive Officers

         Our board of directors is composed of eight members each of whom serves
for a term of three years, with approximately one-third of the directors elected
each year.  Our proposed  charter and bylaws  require that  directors be divided
into three classes, as nearly equal in number as possible.

                                       93

<PAGE>



Our  officers  are  elected  annually  by our  board  and  serve at the  board's
discretion.  These provisions apply to First Federal and mutual holding company,
which will have the same directors and executive officers that we have.

         The  following  table  sets  forth  information  with  respect  to  the
directors and executive officers, all of whom will continue to serve in the same
capacities after the reorganization.

<TABLE>
<CAPTION>
                             Age at                                  Current
                          September 30,                              Director             Term
             Name             1998                    Position         Since           Expires (1)
- ----------------------  ----------------  -----------------------  -------------       -----------
<S>                           <C>        <C>                          <C>                <C> 
Charles W. Bovay               70         Chairman of the Board        1987               2000
Gregory C. Wilkes              50         President, Director          1995               2001
Robert H. Artman               66         Director                     1986               2002
Llewellyn N. Belcourt          66         Director                     1989               2002
Stephen A. Moore, Jr.          56         Director                     1998               2002
Nis Nissen                     57         Director                     1996               2000
Rudy H. Thornberry             70         Director                     1986               2000
G.F. Zimmermann, III           54         Director                     1993               2001
Don A. Burdett                 52         SVP - Retail Sales and 
                                          Service
Kerry P. Charlet               45         SVP - Chief Financial
                                          Officer
William H. Cloyd               41         SVP - Chief Lending
                                          Officer
Marion Moore                   58         SVP - Deposit
                                          Administration
</TABLE>

- -------------------
(1)  The terms for directors of FloridaFirst  and the Mutual Holding Company are
     the same as those of First Federal.

         The  business  experience  for  the  past  five  years  of  each of the
directors and executive officers is as follows:

         Charles W. Bovay has been a Director of First Federal since 1987 and is
currently  the  Chairman of the Board.  Mr. Bovay was also,  until  December 31,
1998, Chairman of the Board and Chief Executive Officer of Lanier Upshaw,  Inc.,
an insurance company located in Lakeland,  Florida,  where he was employed since
1963. He has served as Chairman of the Lakeland  Regional Medical Center and the
Lakeland  Area  Chamber  of  Commerce,  and is a member  of the  Rotary  Club of
Lakeland.

         Gregory C.  Wilkes has been First  Federal's  President,  Director  and
Chief  Executive  Officer since 1995. From 1990 to 1995, Mr. Wilkes was employed
by Home Federal  Savings Bank in Rome,  Georgia,  where he served as  President,
Director and Chief Executive  Officer.  He also serves as a board member for the
Lakeland Chamber of Commerce,  Lakeland Rotary Club, Polk Theatre, the YMCA, the
Salvation  Army,  the Florida  Southern  College  President's  Council,  and the
Lakeland Regional Hospital  Foundation.  In addition,  Mr. Wilkes is the elected
director for the State of Florida for the FHLB of Atlanta and is a member of the
board of the Florida  Bankers  Association  and board and faculty  member of the
Florida School of Banking.

                                       94

<PAGE>




         Robert H. Artman has been a Director of First Federal  since 1986.  Mr.
Artman has been  employed for the past 31 years by Traman  Corp.,  a real estate
management  and  development  company  located  in  Lakeland,  Florida,  and  is
currently  serving  as  President.  He is also a member of the  Kiwanis  Club of
Lakeland.

         Llewellyn N.  Belcourt has been a Director of First Federal since 1989.
Mr. Belcourt is a shareholder, Director and Vice President of Carter, Belcourt &
Atkinson,  P.A., an accounting firm located in Lakeland,  Florida. He also is an
Advisory  Board Member of the Imperial  Symphony  Orchestra  and a  Professional
Advisory Council Member of the Lakeland Regional Medical Center Foundation.

         Stephen  A.  Moore,  Jr.  has been a Director  of First  Federal  since
February  1998.  Mr. Moore is President,  Director and majority  stockholder  of
Moore Business Service,  Inc., an accounting firm located in Lakeland,  Florida.
He has been with Moore  Business  Service,  Inc. since 1974. Mr. Moore is also a
member of the  Lakeland  Rotary  Club,  a Director  and  officer of the  Central
Florida  Speech &  Hearing  Center,  and a Board  member  of the Polk  Community
College Foundation.

         Nis H. Nissen, III has been a Director of First Federal since 1996. Mr.
Nissen is President and Chief Executive Officer of Nissen Advertising,  Inc., an
advertising and public  relations firm located in Lakeland,  Florida that he has
been  affiliated  with since  1971.  He also is a member of the Rotary  Club,  a
Director  of the  Central  Florida  Speech  &  Hearing  Center,  a  Director  of
Crimestoppers of Polk County, Vice Chairman of the Public Information Committee,
Community  Foundation  of  Lakeland,  a member of the Fine Arts  Council  of the
Florida Southern Foundation of Lakeland,  and a member of the Board of Governors
of Florida Southern College.

         Rudolph H.  Thornberry has been a Director of First Federal since 1988.
Mr. Thornberry is currently retired from other employment.

         G.F.  Zimmermann,  III has been a Director of First Federal since 1993.
Mr. Zimmermann is President and majority  stockholder of Zimmermann  Associates,
Inc., a building  design firm located in  Lakeland,  Florida,  which he has been
with since 1974. He has been active with the Salvation Army, the Kiwanis Club of
Lakeland,  the Lakeland Kiwanis Foundation and the Chamber of Commerce.  He also
has served as a member of the Habitat for Humanity Board of Directors,  the City
of Lakeland Civil Service Board,  the Pension Board,  the Arbitration  Board and
the Lakeland Regional Medical Center Community Board.

         Don A. Burdett  joined First Federal as Senior Vice President of Retail
Banking in November 1998. Prior to joining First Federal,  Mr. Burdett served as
a market executive and various sales  management  positions at Barnett Bank from
1979 to 1998. Mr. Burdett has completed various graduate banking programs during
his career. Mr. Burdett has held leadership  positions in the Clearwater Chamber
of Commerce, Suncoast Junior Achievement, Eastlake Optimist and has participated
in both the Leadership Manatee and Leadership Lakeland Programs.

         Kerry P. Charlet has been Chief  Financial  and  Operations  Officer of
First Federal  since March 1998.  Prior to joining First  Federal,  Mr.  Charlet
served in varying  positions from 1986 to 1994 at  FloridaBank,  FSB,  including
Executive Vice President and Chief  Financial  Officer.  He was also employed by
AmSouth  Bank of  Florida  from 1995 to 1998,  where he  served  as Senior  Vice
President and Chief Financial Officer for the State. Mr. Charlet has also served
as officer and

                                                        95

<PAGE>



committee  chairman for the Gator Bowl Association,  Chairman of Payment Systems
Network,  President and Treasurer of Jacksonville  Biddy  Basketball,  Inc., and
President and Board member of the Beaches Youth Basketball Association.

         William H. Cloyd has been Chief Lending  Officer of First Federal since
January 1998.  Previously,  Mr. Cloyd was Senior Vice President of SunTrust Bank
Mid-Florida,  N.A. He has also been active  with the United  Way,  the  Lakeland
North Rotary Club, the Lakeland Chamber of Commerce,  and has served as Chairman
of the Lakeland Downtown Development Authority.

         Marion  L.  Moore   serves  as  Senior   Vice   President   of  Deposit
Administration  for First Federal.  Mr. Moore has been employed at First Federal
since  1984.  He has also been active  with the Rotary  Club,  the Boy Scouts of
America,  the  Lakeland  Chamber of  Commerce  and the Winter  Haven  Chamber of
Commerce.

Meetings and Committees of the Board of Directors

         The board of directors  conducts its business  through  meetings of the
board and through activities of its committees.  During the year ended September
30, 1998, the board of directors held 13 regular meetings.  No director attended
fewer than 75% of the total meetings of the board of directors and committees on
which such  director  served  during the year ended  September  30, 1998.  First
Federal has a standing audit  committee,  as well as other  standing  committees
such as the executive, building, marketing,  retirement plan and asset liability
committees. The entire board of directors serves as a nominating committee and a
compensation committee.

         The audit  committee of First Federal  consists of Directors  Belcourt,
Artman,  Moore and Nissen. The audit committee meets at least  semi-annually and
meets with First Federal's  independent  certified public  accountants to review
the results of the annual audit and other related  matters.  The audit committee
met four times during the year ended September 30, 1998.

Director Compensation

         Board Fees. During 1998 each director was paid a fee of $1,000 for each
board  meeting  attended  and each  director  emeritus  was paid  $667 per Board
meeting  attended.  The chairman of the board receives an additional  $1,500 fee
for each board  meeting.  Each  non-management  director  was paid $200 for each
committee  meeting  attended.  The total fees paid to the directors for the year
ended September 30, 1998 were approximately $177,000.

         Directors  Consultant  and  Retirement  Plan ("DRP").  The DRP provides
retirement benefits to directors following retirement and completion of at least
10 years of service. If a director agrees to become a consulting director to our
board after  retirement,  he or she will receive a monthly  payment equal to the
Board  fee in  effect  at the date of  retirement  for a period  of 120  months.
Benefits under our DRP will begin after a director's  retirement.  If there is a
change in control, all directors will be presumed to have not less than 10 years
of  service  and each  director  will  receive a lump sum  payment  equal to the
present value of future benefits payable.


                                       96

<PAGE>



Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our chief executive  officer for
the year ended September 30, 1998. No other current executive officer received a
total  annual  salary  and bonus in  excess of  $100,000  during  the  reporting
periods.


                                                     Annual Compensation
                                        ----------------------------------------
                                                                    Other Annual
                               Fiscal                               Compensation
Name and Principal Position    Year     Salary       Bonus               (1)
- ---------------------------    ----     ------       -----              ----
George C. Wilkes, President    1998     $164,500     $2,400           $13,000
and Chief Executive Officer                        

- --------------------
(1)      Includes directors fees.
   
         Employment  Agreements.  First  Federal has entered into an  employment
agreement  with its  President,  Gregory C. Wilkes.  Mr.  Wilkes's  current base
salary under the employment agreement is $182,000.  The employment agreement has
a term of three years.  The  agreement is  terminable  by us for "just cause" as
defined in the agreement. If we terminate Mr. Wilkes without just cause, he will
be entitled to a continuation of his salary from the date of termination through
the remaining term of the agreement, but in no event for a period of less than 1
year.  The  employment  agreement  contains a provision  stating  that after Mr.
Wilkes's  employment is  terminated in connection  with any change in control of
us, Mr.  Wilkes will be paid a lump sum amount equal to 2.99 times his five-year
average annual taxable cash  compensation.  If a payment had been made under the
agreement as of September 30, 1998, the payment would have equaled approximately
$544,000. The aggregate payment that would have been made to Mr. Wilkes would be
an expense to us and would have  resulted  in  reductions  to our net income and
capital. The agreement may be renewed annually by our board of directors after a
determination of satisfactory performance within the board's sole discretion. If
Mr.  Wilkes shall become  disabled  during the term of the  agreement,  he shall
continue to receive payment of 100% of the base salary for a period of 12 months
and 65% of such  base  salary  for the  remaining  term of the  agreement.  Such
payments  shall be  reduced  by any other  benefit  payments  made  under  other
disability programs in effect for our employees.  First Federal has also entered
into employment  agreements with four other executive officers and the aggregate
payment,  based on  current  salaries,  that  may have to be made to these  four
executives  after  a  change  in  control  of  First  Federal  is  approximately
$1,058,000.
    
         Pension Plan.  The  following  table  indicates  the annual  retirement
benefit  that  would  be  payable  under  First  Federal's  Pension  Plan  after
retirement  at age 65 in calendar  year 1998,  expressed in the form of a single
life annuity for the average annual salary and benefit  service  classifications
specified below.

Average Annual
Compensation             Years of Service and Benefit Payable at Retirement
- ------------         -----------------------------------------------------------
                       3         5       10           15        20        25
                     -------   -------  --------   --------- --------- --------
$50,000              2,625      4,375     8,750      13,125    17,500    21,875
$75,000              4,020      6,700    13,400      20,100    26,800    33,500
$100,000             5,745      9,575    19,150      28,725    38,300    47,875
$125,000             7,470     12,450    24,900      37,350    49,800    62,250
$160,000             9,885     16,475    32,950      49,425    65,900    82,375



                                       97

<PAGE>





         The  Pension  Plan  provides  for  benefits as a life  annuity  payable
monthly after retirement or termination. The benefits listed in the pension plan
table above are not subject to any deduction for Social Security or other offset
amounts.  As of September 30, 1998,  Mr. Wilkes had 3 years of credited  service
under the Pension Plan.

         Generally,  the Annual  Compensation  covered  under the  Pension  Plan
includes  total cash  compensation  paid to a participant  during a plan year as
reported for income tax withholding purposes on Wage and Tax Statement Form W-2,
but after  excluding all pay for overtime  work,  commissions,  bonuses or other
extra pay over basic  compensation,  plus any contributions by First Federal for
such year pursuant to a salary reduction agreement on behalf of the participant.
If a participant retires at age 65 his monthly income payable will be 1/12 of an
annual income equal to 1.75% of the participant's Average Annual Compensation up
to his Covered Compensation, plus 2.30% of his Average Annual Compensation above
his  Covered  Compensation,  both  multiplied  by the number of years of service
under the Pension Plan (not to exceed 25 years).  Covered Compensation generally
means the average  (without  indexing) of the maximum amount of a  participant's
earnings that are considered to be wages for Social  Security  purposes for each
calendar year during the 35 year period ending with the last day of the calendar
year  in  which  the  participant  attains  (or  will  attain)  Social  Security
Retirement Age (as defined in the Pension Plan). First Federal  anticipates that
it will terminate the Pension Plan effective April 15, 1999. After  termination,
all participant benefits shall become immediately vested.
   
         Supplemental   Executive   Retirement   Plan.  We  have  implemented  a
supplemental  executive  retirement  plan  ("SERP")  for the  benefit  of senior
officers,  including our President,  Gregory C. Wilkes. First Federal intends to
terminate the existing defined benefit pension plan ("Pension Plan") as of April
5, 1999.  The SERP will provide  benefits at age 65 that would be  comparable to
approximately  83% of the benefits that would have accrued under the terminating
Pension Plan after  retirement at age 65. The SERP will provide each participant
with a  defined  annual  deferred  compensation  amount;  therefore,  no  future
actuarial  calculations will be required. The annual accruals under the SERP for
Mr.  Wilkes  will be  $59,000,  during  the  term of his  continued  employment.
Benefits will accrue annually and will be credited with interest earnings of not
less than 5% per  annum on the  aggregate  account  accruals.  If a  participant
terminates  employment prior to age 65, then the target retirement benefits will
be reduced. The accumulated  deferred  compensation account for each participant
will  be  payable  to such  participant  at  anytime  following  termination  of
employment  after  attainment  of  age  55,  the  death  or  disability  of  the
participant, or termination of employment following a change in control of First
Federal whereby First Federal or its parent company is not the resulting entity.
Benefits  under the SERP are not taxable to the  participant  or  deductible  by
First Federal until they are actually paid.
    
         Employee Stock  Ownership  Plan. We have  established an employee stock
ownership plan for the exclusive benefit of participating  employees of ours, to
be  implemented  after  the  completion  of  the  reorganization.  Participating
employees are  employees  who have  completed one year of service with us or our
subsidiary  and have  attained  the age of 21.  An  application  for a letter of
determination  as to the  tax-qualified  status of the employee stock  ownership
plan will be  submitted  to the IRS.  Although no  assurances  can be given,  we
expect that the employee stock ownership plan will receive a favorable letter of
determination from the IRS.

         The employee stock ownership plan is to be funded by contributions made
by us in cash or  common  stock.  Benefits  may be paid  either in shares of the
common stock or in cash. The plan will

                                       98

<PAGE>



borrow  funds with which to acquire up to 8% of the common stock to be issued in
the offering.  The employee  stock  ownership  plan intends to borrow funds from
FloridaFirst.  The loan is  expected  to be for a term of ten years at an annual
interest  rate equal to the prime rate as published in The Wall Street  Journal.
Presently it is anticipated that the employee stock ownership plan will purchase
up to 8% of the  common  stock to be  issued in the  offering.  The loan will be
secured by the shares  purchased and earnings of employee  stock  ownership plan
assets.  Shares  purchased  with such loan  proceeds  will be held in a suspense
account  for  allocation  among  participants  as  the  loan  is  repaid.  It is
anticipated that all such  contributions  will be  tax-deductible.  This loan is
expected to be fully repaid in approximately 10 years.

         Shares sold above the maximum of the offering  range  (i.e.,  more than
2,351,175  shares)  may be sold to the  employee  stock  ownership  plan  before
satisfying  remaining  unfilled  orders of Eligible  Account Holders to fill the
plan's subscription,  or the plan may purchase some or all of the shares covered
by its subscription after the offering in the open market.

         Contributions  to the employee stock ownership plan and shares released
from the suspense  account will be allocated among  participants on the basis of
total compensation.  All participants must be employed at least 1,000 hours in a
plan  year,  or  have  terminated  employment  following  death,  disability  or
retirement, in order to receive an allocation. Participant benefits become fully
vested in plan allocations  following five years of service.  Employment  before
the  adoption of the  employee  stock  ownership  plan shall be credited for the
purposes of vesting.  Our contributions to the employee stock ownership plan are
discretionary and may cause a reduction in other forms of compensation.
As a result, benefits payable under this plan cannot be estimated.

         The board of directors has appointed  the  non-employee  directors to a
committee that will administer the plan and to serve as the plan's trustees. The
trustees  must vote all  allocated  shares  held in the plan as directed by plan
participants.  Unallocated  shares  and  allocated  shares  for  which no timely
direction is received will be voted as directed by the board of directors or the
plan's committee, subject to the trustees' fiduciary duties.
   
         401(k)  ^Retirement  Plan.  Effective  January 1, 1999,  First  Federal
sponsors a tax-qualified  defined  contribution savings plan ("401(k) Plan") for
the benefit of its employees. Employees become eligible to participate under the
401(k) Plan after reaching age 21 and completing three months of service.  Under
the 401(k) Plan,  employees may voluntarily elect to defer between 0% and 15% of
compensation,  not to exceed applicable limits under the Code (i.e.,  $10,000 in
calendar  1998).  First  Federal  matches  a  minimum  of 25% of the first 6% of
employee  contributions.  Employee and matching contributions  immediately vest.
First Federal intends to amend the 401(k) Plan to permit  voluntary  investments
of plan assets by participants in the common stock following the offering.
    
         Benefits  are payable  after  termination  of  employment,  retirement,
death, disability,  or plan termination.  Normal retirement age under the 401(k)
Plan is 65.  Additionally,  funds under the 401(k) Plan may be distributed after
application  to the  plan  administrator  after  severe  financial  hardship  in
accordance  with uniform  guidelines  which  comply with those  specified by the
Code.  It is  intended  that the  401(k)  Plan  operate in  compliance  with the
Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),  and the
requirements of Section 401(a) of the Code.  Contributions to the 401(k) Plan by
First  Federal for  employees  may be reduced in the future or  eliminated  as a
result of  contributions  made to the  employee  stock  ownership  plan.  See "-
Employee Stock Ownership Plan."


                                       99

<PAGE>



Potential Stock Benefit Plans

         Stock Option Plans.  Following the offering, we intend to adopt a stock
option  plan  for  directors  and  key  employees  within  one  year  after  the
reorganization.  Any plan  adopted will be subject to  stockholder  approval and
applicable  laws.  Any plan adopted within one year of the  reorganization  will
require the  approval of a majority of our  stockholders,  other than the mutual
holding   company  and  will  also  be  subject  to  various  other   regulatory
limitations.  Up to 10% of the shares of common stock sold in the offering  will
be reserved for issuance  under the stock option plan.  No  determinations  have
been made as to the specific terms of, or awards under, the stock option plan.

         The  purpose of the stock  option  plan will be to  attract  and retain
qualified  personnel in key  positions,  provide  officers,  key  employees  and
directors  with a  proprietary  interest  in  FloridaFirst  as an  incentive  to
contribute to our success and reward  officers and key employees for outstanding
performance.  Although  the  terms of the  stock  option  plan have not yet been
determined, it is expected that the stock option plan will provide for the grant
of: (1) options to purchase  the common  stock  intended to qualify as incentive
stock options under the Code (incentive stock options);  and (2) options that do
not so qualify (non-statutory stock options). Any stock option plans would be in
effect  for up to ten  years  from  the  earlier  of  adoption  by the  board of
directors or approval by the stockholders.

         Under the OTS  conversion  regulations,  a stock  option  plan  adopted
within a year of the reorganization, would provide for a term of 10 years, after
which no  awards  could be  made,  unless  earlier  terminated  by the  board of
directors  pursuant to the option plan and the options would vest equally over a
five year  period,  beginning  one year  after the date of grant of the  option.
Options  would  expire no later  than 10 years from the date  granted  and would
expire  earlier  if the  option  committee  so  determines  or in the  event  of
termination  of employment.  Options would be granted based on several  factors,
including  seniority,  job duties and  responsibilities,  job  performance,  our
financial  performance  and a  comparison  of  awards  given  by  other  savings
institutions converting from mutual to stock form.

         Stock  Programs.  Following the  offering,  we also intend to establish
stock programs to provide our officers and outside  directors with a proprietary
interest in  FloridaFirst.  The stock  programs  are expected to provide for the
award of common stock,  subject to vesting  restrictions,  to eligible officers,
employees and directors.  Any plan adopted within one year of the reorganization
would  require the  approval of a majority  of our  stockholders  other than the
Mutual  Holding  Company  and will also be subject to various  other  regulatory
limitations.

         We expect to  contribute  funds to stock  programs to  acquire,  in the
aggregate,  up to 4% of the shares of common stock sold in the offering.  Shares
used to fund the stock programs may be acquired through open market purchases or
from authorized but unissued shares. No determinations  have been made as to the
specific terms of stock programs.


                                       100

<PAGE>



         Restrictions  on Stock  Benefit  Plans.  If we adopt a stock  option or
management  and/or  employee stock benefit plan within one year from the date of
our reorganization, these plans must comply with the following OTS restrictions:

o    the plans must be fully disclosed in the prospectus;
o    for stock option plans, the total number of shares for which options may be
     granted may not exceed 10% of the shares issued in the conversion;
o    for restricted stock plans such as the MRP, the shares may not exceed 3% of
     the  shares  issued  in the  conversion  (4% for  institutions  with 10% or
     greater tangible capital);
o    the aggregate  amount of stock  purchased by the employee  stock  ownership
     plan in the  conversion  may  not  exceed  10%  (12%  for  well-capitalized
     institutions utilizing a 4% management recognition plan);
o    no individual  employee may receive more than 25% of the  available  awards
     under the option plan or a restricted stock plan;
o    directors who are not  employees may not receive more than 5%  individually
     or 30% in the aggregate of the awards under any plan;
o    all plans must be approved by a majority of the total votes  eligible to be
     cast at any duly  called  meeting of  FloridaFirst's  stockholders  held no
     earlier than six months following the reorganization;
o    for stock option  plans,  the exercise  price must be at least equal to the
     market price of the stock at the time of grant;
o    for restricted stock plans, no stock issued in a mutual-to-stock conversion
     may by used to fund the plan;
o    neither  stock option awards nor  restricted  stock awards may vest earlier
     than 20% as of one year after the date of stockholder  approval and 20% per
     year  thereafter,  and  vesting  may be  accelerated  only  in the  case of
     disability or death,  or if consistent  with  applicable OTS regulations in
     effect at such time, after a change in control;
o    the proxy  material  must clearly  state that the OTS in no way endorses or
     approves of the plans; and
o    prior to  implementing  the  plans,  all  plans  must be  submitted  to the
     Regional  Director of the OTS within five days after  stockholder  approval
     with a certification  that the plans approved by the  stockholders  are the
     same  plans  that were  filed  with and  disclosed  in the proxy  materials
     relating to the meeting at which stockholder approval was received.

Transactions with Management and Others

         No directors,  executive  officers or immediate  family members of such
individuals  were engaged in  transactions  with First Federal or any subsidiary
involving  more than  $60,000  (other than through a loan) during the year ended
September  30,  1998.   Furthermore,   First   Federal  had  no   "interlocking"
relationships  in which (1) any  executive  officer  is a member of the board of
directors or of another entity,  one of whose executive officers are a member of
First  Federal's  board of directors,  or where (2) any  executive  officer is a
member of the compensation  committee of another entity,  one of whose executive
officers is a member of First Federal's board of directors.

         First Federal has followed the policy of offering  residential mortgage
loans for the financing of personal residences,  share loans, and consumer loans
to its officers,  directors and employees. Loans are made in the ordinary course
of  business  and also made on  substantially  the same  terms  and  conditions,
including  interest rate and  collateral,  as those of  comparable  transactions
prevailing at the

                                       101

<PAGE>



time  with  other  persons,  and do not  include  more than the  normal  risk of
collectibility or present other unfavorable  features. As of September 30, 1998,
the aggregate principal balance of loans outstanding to all directors, executive
officers and immediate  family  members of such  individuals  was  approximately
$34,000.

Proposed Stock Purchases by Management

         The  following  table sets forth the  approximate  purchases  of common
stock by each director and  executive  officer and their  associates.  The table
assumes that we sell at the midpoint of the offering range.



                                                                 Percentage of 
                          Total Number      Total Dollar         2,044,500 Total
                            of Shares      Amount of Shares      Shares Sold in
             Name        to be Purchased   to be Purchased       the Offering(1)
             ----        ---------------   ---------------       ---------------
                                                            
Charles W. Bovay              20,000           $200,000               1.0% 
Gregory C. Wilkes             20,000            200,000               1.0
Robert H. Artman               1,000             10,000                 *
Llewellyn N. Belcourt          2,500             25,000                 *
Stephen A. Moore, Jr.         20,000            200,000               1.0
Nis Nissen                    20,000            200,000               1.0
Rudy H. Thornberry             1,000             10,000                 *
G. F. Zimmermann, III          5,000             50,000                 *
Don A. Burdett                 7,500             75,000                 *
Kerry P. Charlet              20,000            200,000               1.0
William H. Cloyd              10,000            100,000                 *
Marion Moore                     500              5,000                 *
                            --------          ---------             -----
         Total               127,500        $ 1,275,000               6.2%
                            ========         ==========             =====
                                                           

- -------------
*    Less than 1.0%
(1)  If the  stockholders  of  FloridaFirst  approve the stock  benefit plans as
     discussed in this  prospectus  (stock programs (4% of the common stock sold
     in the  offering)  and the stock option plans (10% of the common stock sold
     in the offering)),  and all of the common stock is awarded  pursuant to the
     stock benefit plans and all options are exercised (increasing the number of
     outstanding shares),  directors and executive officers would own 413,730 or
     18.4% of the shares of common stock owned by persons  other than the Mutual
     Holding Company (9.1% of the total shares outstanding, including those held
     by the  mutual  holding  company).  If fewer  than  2,044,500  shares  were
     publicly sold, these percentage ownership estimates would increase.  See "-
     Potential Stock Benefit Plans."

                                       102

<PAGE>



   
                  ^ Restrictions on Acquisition of FloridaFirst
    

General

         The  following  discussion  is a summary of  statutory  and  regulatory
restrictions on the acquisition of our common stock. In addition,  the following
discussion  summarizes  the mutual  holding  company  structure,  provisions  of
certificates of incorporation and bylaws and regulatory  provisions that have an
anti-takeover effect.

Mutual Holding Company Structure

         The mutual holding  company  structure will restrict the ability of our
stockholders  to effect a change of control  of  management  because  the Mutual
Holding  Company,  as long as it remains in existence as a mutual  entity,  will
control a majority of our voting stock. In addition, voting rights in the Mutual
Holding  Company are vested in the Board of  Directors,  as such,  management of
First  Federal  will be able to exert  voting  control  over the Mutual  Holding
Company.

Change in Bank Control Act

         Federal law provides that no person,  acting  directly or indirectly or
through or in concert with one or more other persons,  may acquire  control of a
savings  association unless the OTS has been given 60 days prior written notice.
Federal law provides  that no company may acquire  control of a savings and loan
holding company without the prior approval of the OTS. Any company that acquires
control becomes a "savings and loan holding  company"  subject to  registration,
examination and regulation by the OTS. Pursuant to federal regulations,  control
is conclusively deemed to have occurred when an entity,  among other things, has
acquired more than 25 percent of any class of voting stock of the institution or
the  ability to  control  the  election  of a majority  of the  directors  of an
institution.  Moreover,  control  is  presumed  to  have  occurred,  subject  to
rebuttal,  after the  acquisition of more than 10 percent of any class of voting
stock,  or of  more  than  25  percent  of any  class  of  stock,  of a  savings
institution,  where certain  enumerated  control factors are also present in the
acquisition. The OTS may prohibit an acquisition of control if:

o    it would result in a monopoly or substantially lessen competition;

o    the  financial  condition  of the  acquiring  person might  jeopardize  the
     financial stability of the institution; or

o    the competence,  experience or integrity of the acquiring  person indicates
     that it would not be in the interest of the  depositors or of the public to
     permit the acquisition of control by such person.

The foregoing  restrictions  do not apply to the  acquisition of stock by one or
more tax-qualified employee stock benefit plans, provided that the plan or plans
do not have beneficial ownership in the aggregate of more than 25 percent of any
class of our equity security.


                                       103

<PAGE>



FloridaFirst's Charter and Bylaws

         General.  Our charter and bylaws are  available  at our  administrative
office or by writing or calling us, 205 East Orange  Street,  Lakeland,  Florida
33801. Our telephone number is (941) 688- 6811.

         Classified  Board of  Directors  and Related  Provisions.  Our board of
directors is divided into three  classes  which are as nearly equal in number as
possible. Directors serve for terms of three years. As a result, each year, only
one-third  of the  directors  are to be  elected  and it would take at least two
years to elect a majority of our  directors.  A director  may be removed only by
the affirmative vote of the holders of a majority of the shares then entitled to
vote.

         Restrictions  on Voting of  Securities.  The charter  provides that any
shares of common stock  beneficially  owned  directly or indirectly in excess of
10% by any person,  other than the Mutual Holding Company will not be counted as
shares  entitled to vote,  shall not be voted by any person or counted as voting
shares in connection with any matter  submitted to stockholders  for a vote, and
shall not be counted as outstanding  for purposes of determining a quorum or the
affirmative  vote necessary to approve any matter  submitted to the stockholders
for a vote.  It is possible for such a person to have voting  authority for less
than 10% of our shares, depending on how the shares are registered.  The purpose
of this  provision  is to reduce the chance  that  minority  stockholders  could
challenge our management.

         Prohibition Against Cumulative Voting. Our charter prohibits cumulative
voting by stockholders  in the election of directors.  The absence of cumulative
voting  rights  effectively  means that the  holders of a majority of the shares
voted at a meeting of stockholders  may, if they so choose,  elect all directors
elected at the meeting,  thus precluding a minority  stockholder  from obtaining
representation on the Board of Directors unless the minority stockholder is able
to obtain the support of a majority.  In accordance with the law that relates to
mutual holding  companies,  the Mutual Holding  Company must remain the majority
holder of our voting stock for as long as it exists.

         Additional Anti-Takeover Provisions. The provisions described above are
not the only  provisions  of our  charter  and  bylaws  having an  anti-takeover
effect.  For example,  the charter  authorizes the issuance of up to two million
shares of preferred stock, which conceivably would represent an additional class
of stock required to approve any proposed  acquisition.  This  preferred  stock,
none of which has been issued,  together with  authorized but unissued shares of
the common stock (the  charter  authorizes  the issuance of up to eight  million
shares of the common stock), also could represent additional capital required to
be purchased by the acquiror.

         In addition to discouraging a takeover  attempt which a majority of our
stockholders  might  determine  to be in their  best  interest  or in which  our
stockholders  might  receive a premium over the current  market prices for their
shares,  the effect of these provisions may render the removal of our management
more  difficult.  It is possible that incumbent  officers and directors might be
able to retain their positions even though a majority of our stockholders, other
than the Mutual Holding Company, desire a change.


                                       104

<PAGE>



   
                         ^ Description of Capital Stock
    

         We are authorized to issue 8,000,000  shares of common stock, par value
$0.10 per share and  2,000,000  shares of  preferred  stock,  no par  value.  We
currently expect to issue between 3,697,500 and 5,002,500 shares of common stock
in the  reorganization,  including  between  1,737,825 and  2,351,175  shares to
persons  other than the Mutual  Holding  Company.  See  "Capitalization."  After
payment of the purchase price shares of common stock issued in the offering will
be  fully   paid  and   non-assessable.   The  common   stock   will   represent
nonwithdrawable  capital,  will not be an account of insurable type and will not
be  insured by the FDIC or any other  governmental  agency.  See also  "Dividend
Policy" and "Waiver of Dividends by the Mutual Holding Company."

Voting Rights

         The holders of common stock will  possess  exclusive  voting  rights in
FloridaFirst.  The holder of shares of common stock will be entitled to one vote
for each share held on all matters  subject to  stockholder  vote. See also "The
Reorganization - Effects of the Reorganization - Voting Rights."

Liquidation Rights

         After any liquidation,  dissolution, or winding-up of FloridaFirst, the
holders of the common  stock  generally  would be  entitled  to  receive,  after
payment of all debts and  liabilities of  FloridaFirst  and First  Federal,  all
assets of FloridaFirst available for distribution.  See also "The Reorganization
Effects of the Reorganization - Liquidation Rights."

Preemptive Rights; Redemption

         The holders of the common stock do not have any preemptive  rights with
respect to any shares we may issue. Any subsequent stock issuance,  however, may
only be effected  through a Stock  Issuance Plan approved by the OTS which would
grant  subscription  priorities to the Mutual Holding  Company's  members unless
FloridaFirst  demonstrates  that a  non-conforming  stock issuance would be more
beneficial  to  FloridaFirst.  The  common  stock  will  not be  subject  to any
redemption provisions.

Preferred Stock

         We are  authorized to issue up to 2,000,000  shares of preferred  stock
and to fix and state voting powers, designations,  preferences, or other special
rights of such shares and the  qualifications,  limitations and  restrictions of
those  shares  as the  Board  of  Directors  may  determine  in its  discretion.
Preferred  stock  may  be  issued  in  distinctly   designated  series,  may  be
convertible  into  common  stock and may rank  prior to the  common  stock as to
dividends rights, liquidation preferences, or both, and may have full or limited
voting  rights.  Accordingly,  the issuance of preferred  stock could  adversely
affect the voting and other rights of holders of common stock.

         The  authorized  but  unissued   shares  of  preferred  stock  and  the
authorized but unissued and unreserved  shares of common stock will be available
for issuance in future mergers or  acquisitions,  in future public  offerings or
private  placements.  Except as otherwise required to approve the transaction in
which the additional  authorized  shares of preferred stock would be issued,  no
stockholder  approval  generally  would be  required  for the  issuance of these
shares.  Depending on the circumstances,  however,  stockholder  approval may be
required pursuant to requirements for eligibility for quotation

                                       105

<PAGE>



of the common  stock on The Nasdaq  Stock Market or by any exchange on which the
common stock may then be listed.

   
                            ^ Legal and Tax Opinions
    

         The  legality  of the  issuance of the common  stock being  offered and
certain  matters  relating to the  reorganization  and federal  taxation will be
passed upon for us by Malizia,  Spidi,  Sloane & Fisch, P.C.,  Washington,  D.C.
Certain  matters  relating to state taxation will be passed upon for us by Hahn,
McClurg, Watson, Griffith & Bush, P.A., Lakeland, Florida. Certain legal matters
will be passed upon for Sandler O'Neill & Partners,  L.P. by Housley Kantarian &
Bronstein, P.C., Washington, D.C.

   
                                    ^ Experts
    

         The financial  statements of First Federal  Florida as of September 30,
1998 and 1997 and for each of the years in the three year period ended September
30, 1998 have been  included in this  prospectus  in reliance upon the report of
KPMG LLP, independent certified public accountants,  appearing elsewhere in this
prospectus,  and upon the  authority of said firm as experts in  accounting  and
auditing.

         Feldman  Financial has consented to the publication in this document of
a summary of its letter to First Federal Florida setting forth its opinion as to
the estimated pro forma market value of the common stock upon the reorganization
and stock  offering  and its  opinion  setting  forth the value of  subscription
rights and to the use of its name and statements with respect to it appearing in
this document.

   
                           ^ Registration Requirements
    

         Our common stock will be  registered  pursuant to Section  12(g) of the
Securities  Exchange Act of 1934, as amended (the  "Exchange  Act").  We will be
subject to the information,  proxy solicitation,  insider trading  restrictions,
tender offer rules,  periodic  reporting and other requirements of the SEC under
the Exchange Act. We may not  deregister the common stock under the Exchange Act
for a period of at least three years following the reorganization.

   
                   ^ Where You Can Find Additional Information
    

         We are subject to the  informational  requirements  of the Exchange Act
and must file reports and other information with the SEC.

         We have filed with the SEC a  registration  statement on Form S-1 under
the Securities Act of 1933, as amended, with respect to the common stock offered
in this  document.  As permitted by the rules and  regulations  of the SEC, this
document  does not contain  all the  information  set forth in the  registration
statement.  Such  information  can be  examined  without  charge  at the  public
reference facilities of the SEC located at 450 Fifth Street,  N.W.,  Washington,
D.C.  20549,  and  copies  of such  material  can be  obtained  from  the SEC at
prescribed  rates.  You may obtain  information  on the  operation of the Public
Reference  Room by calling  1-800-SEC-0330.  The SEC also  maintains an internet
address ("Web site") that contains reports, proxy and information statements and
other  information  regarding  registrants,  including  FloridaFirst,  that file
electronically with the SEC. The

                                       106

<PAGE>



address for this Web site is  "http://www.sec.gov."  The statements contained in
this document as to the contents of any contract or other  document  filed as an
exhibit  to the Form S-1  are,  of  necessity,  brief  descriptions  and are not
necessarily  complete;  each such  statement  is  qualified by reference to such
contract or document.

         A copy of our charter and bylaws, as well as those of First Federal and
the Mutual  Holding  Company,  are available  without  charge from First Federal
Florida. Copies of the plan of reorganization are also available without charge.

   
         First   Federal   has  filed  a  notice  of  mutual   holding   company
reorganization with the OTS. This prospectus omits certain information contained
in that application.
    


                                       107

<PAGE>




   
                         ^ Index to Financial Statements
    

                              First Federal Florida

Independent Auditors' Reports                                             F-1

Statements of Financial Condition at September 30, 1998
     and September 30, 1997                                               F-2

Statements of Earnings for each of the years in the
     three-year period ended September 30, 1998                           F-3

Statements of Equity for each of the years in the
     three-year period ended September 30, 1998                           F-4

Statements of Cash Flows for each of the years in the
     three-year period ended September 30, 1998                           F-5

Notes to Financial Statements                                             F-7


Other  schedules  are omitted as they are not required or are not  applicable or
the required information is shown in the financial statements or related notes.

Financial  statements of FloridaFirst  Bancorp MHC and FloridaFirst Bancorp have
not been provided because they have conducted no operations.

                                       108


<PAGE>

[LOGO]  KPMG LLP



                          Independent Auditors' Report



The Board of Directors
First Federal Savings and Loan Association of Florida:


We have audited the  accompanying  statements  of  financial  condition of First
Federal  Savings and Loan  Association of Florida (the Bank) as of September 30,
1998 and 1997, and the related statements of earnings,  equity capital, and cash
flows for each of the years in the three-year  period ended  September 30, 1998.
These financial statements are the responsibility of the Bank's management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of First Federal Savings and Loan
Association  of Florida at September  30, 1998 and 1997,  and the results of its
operations  and its cash  flows for each of the years in the  three-year  period
ended  September  30, 1998 in  conformity  with  generally  accepted  accounting
principles.



/s/KPMG LLP

Tampa, Florida
October 23, 1998

                                      F-1
<PAGE>
FIRST FEDERAL SAVINGS AND LOAN
ASSOCIATION OF FLORIDA

Statements of Financial Condition

September 30, 1998 and 1997

(In thousands)



<TABLE>
<CAPTION>
                                                                             1998                 1997
                                                                         ----------              -------

<S>                                                                      <C>                   <C>  
                     Assets

Cash and amounts due from depository institutions                        $    1,137                3,272
Federal funds sold                                                            4,080               18,570
Investments available for sale, at fair value                                42,225               36,761
Investment securities held to maturity, market value
    $18,524 in 1998 and $37,311 in 1997                                      18,736               37,811
Loans receivable, net of allowance for loan losses of
    $2,564 and $2,633 in 1998 and 1997, respectively                        338,610              355,551
Premises and equipment, at cost less accumulated depreciation
    and amortization                                                          6,845                7,800
Real estate owned                                                               493                  167
Federal Home Loan Bank stock, at cost                                         2,864                2,864
Accrued interest receivable on loans, net                                     1,793                1,900
Accrued interest receivable on investments available for sale and
    investments held to maturity                                                605                  793
Income tax receivable                                                           166                    0
Deferred income taxes, net                                                      936                  151
Other assets                                                                    551                1,125
                                                                         ----------              -------
                       Total assets                                      $  419,041              466,765
                                                                         ==========              =======

               Liabilities and Equity Capital

Liabilities:
    Deposits                                                             $  352,180              429,714
    Federal Home Loan Bank advances                                          21,000                    -
    Advance payments by borrowers for taxes and insurance                     1,971                2,004
    Due to banks                                                              4,569                  483
    Current income tax payable                                                    0                  364
    Other liabilities                                                         3,214                  612
                                                                         ----------              -------
                       Total liabilities                                    382,934              433,177
                                                                         ----------              -------

Commitments and contingencies                                                     -                    -

Equity capital:
    Retained income, restricted                                              35,887               33,502
    Unrealized gain on investments available for sale, net of taxes             220                   86
                                                                         ----------              -------
                       Total equity capital                                  36,107               33,588
                                                                         ----------              -------
                       Total liabilities and equity capital              $  419,041              466,765
                                                                         ==========              =======

</TABLE>

See accompanying notes to financial statements.

                                       F-2
<PAGE>

FIRST FEDERAL SAVINGS AND LOAN
ASSOCIATION OF FLORIDA

Statements of Earnings

Years ended September 30, 1998, 1997 and 1996

(In thousands)
<TABLE>
<CAPTION>
                                                                                                      1998        1997        1996
                                                                                                      ----        ----        ----
<S>                                                                                              <C>           <C>         <C>   
Interest income:
    Interest and fees on loans                                                                   $   26,992      27,655      23,346
    Interest and dividends on investment securities
     available for sale and held to maturity                                                          3,906       5,513       7,617
    Other interest income                                                                               994         622         731
                                                                                                 ----------    --------    --------
                   Total interest income                                                             31,892      33,790      31,694
                                                                                                 ----------    --------    --------
Interest expense:
    Interest on deposits                                                                             18,831      19,702      18,961
    Interest on Federal Home Loan Bank advances                                                         135           0           0
                                                                                                 ----------    --------    --------
                   Total interest expense                                                            18,966      19,702      18,961
                                                                                                 ----------    --------    --------
                   Net interest income before loan loss provision                                    12,926      14,088      12,733
Provision for loan losses                                                                               405         317         600
                                                                                                 ----------    --------    --------
                   Net interest income                                                               12,521      13,771      12,133
                                                                                                 ----------    --------    --------
Other income:
    Fees and service charges                                                                          1,607       1,455       1,301
    Gain (loss) on sale of loans and investments available for sale                                     117         114         170
    Gain on sale of branches                                                                          3,016           0           0
    Other, net                                                                                          221           6          75
                                                                                                 ----------    --------    --------
                   Total other income                                                                 4,961       1,575       1,546
                                                                                                 ----------    --------    --------
Other expenses:
    Compensation and employee benefits                                                                6,323       5,863       5,288
    Other compensation and employee benefits                                                          2,085           0           0
    Occupancy and equipment costs                                                                     1,818       1,646       1,453
    Marketing                                                                                           495         488         471
    Data processing costs                                                                               558         479         443
    Federal insurance premiums                                                                          338         456       1,003
    Savings Association Insurance Fund special assessment                                                 0           0       2,513
    Real estate operations, net                                                                         180          22          39
    Other                                                                                             2,149       2,566       2,172
                                                                                                 ----------    --------    --------
                   Total other expenses                                                              13,946      11,520      13,382
                                                                                                 ----------    --------    --------
                   Income before income taxes                                                         3,536       3,826         297

Income tax expense                                                                                    1,151       1,299          44
                                                                                                 ----------    --------    --------
                   Net income                                                                    $    2,385       2,527         253
                                                                                                 ==========    ========    ========
</TABLE>

See accompanying notes to financial statements.



                                       F-3
<PAGE>
FIRSFIRSTEFEDERALISAVINGS ANDNLOAN
ASSOCIATION OF FLORIDA

Statements of Equity Capital

Years ended September 30, 1998, 1997 and 1996

(In thousands)

<TABLE>
<CAPTION>
                                                                             Unrealized     
                                                                           gain (loss) on
                                                                            investments    Total
                                                              Retained        available    equity
                                                               income         for sale     capital
                                                               ------         --------     -------

<S>                                                          <C>                <C>       <C>   
Balance at September 30, 1995                                 $ 30,722             52       30,774

Net income for the year ended September 30, 1996                   253              -          253

Change in unrealized gain on investments
    available for sale, net                                          -           (458)        (458)
                                                              --------        -------       ------
Balance at September 30, 1996                                   30,975           (406)      30,569

Net income for the year ended September 30, 1997                 2,527              -        2,527

Change in unrealized gain on investments
    available for sale, net                                          -            492          492
                                                              --------        -------       ------
Balance at September 30, 1997                                   33,502             86       33,588

Net income for the year ended September 30, 1998                 2,385              -        2,385

Change in unrealized gain on investments
    available for sale, net                                          -            134          134
                                                              --------        -------       ------
Balance at September 30, 1998                                 $ 35,887            220       36,107
                                                              ========        =======       ======
</TABLE>


See accompanying notes to financial statements.



                                       F-4
<PAGE>

FIRST FEDERAL SAVINGS AND LOAN
ASSOCIATION OF FLORIDA

Statements of Cash Flows

Years ended September 30, 1998, 1997 and 1996

(In thousands)


<TABLE>
<CAPTION>
                                                                                                1998        1997        1996
                                                                                           ------------  ----------   ---------
<S>                                                                                        <C>            <C>         <C>

Cash flows from operating activities:
    Net income                                                                             $      2,385       2,527         253
    Adjustments to reconcile net income to net cash provided by operating activities:
     Provision for loan losses                                                                      405         317         600
     Provision for loss on real estate owned                                                         18           6          80
     Provision for deferred income taxes                                                           (864)        588        (939)
     Depreciation                                                                                   632         478         399
     Amortization of discount on investments and mortgage-backed securities
       available for sale and held to maturity                                                       (9)        (16)        (75)
     (Gain) loss on sale of investments and mortgage-backed securities
       available for sale                                                                          (117)         35        (170)
     Gain on sale of loans available for sale                                                         0        (149)          0
     Gain on sale of investments held to maturity                                                     0           0          (2)
     Gain on sale of branches                                                                    (3,016)          0           0
     Loss (gain) on sale of assets, net                                                             123          30         (92)
     Decrease (increase) in deferred loan fees and costs                                            (10)        (48)         88
     Decrease (increase) in accrued interest receivable                                             295         (44)        201
     Increase in other assets                                                                       574         (99)       (190)
     (Decrease) increase in other liabilities                                                     2,602      (2,578)      2,379
     Increase (decrease) in advance payments by borrowers for taxes and insurance                   (33)        189         404
     Decrease (increase) in federal income tax receivable                                          (530)        440         (58)
                                                                                           ------------  ----------   ---------
                   Net cash provided by operating activities                                      2,455       1,676       2,878
                                                                                           ------------  ----------   ---------
Cash flows from investing activities:
    Proceeds from the sale of FHLB stock                                                              0       1,123           0
    Proceeds from the sale of loans available for sale                                                0       9,927           0
    Proceeds from sales of investments available for sale                                         3,386      10,965      21,714
    Proceeds from the sale of investments held to maturity                                            0           0       4,002
    Proceeds from the maturity of investment securities available for sale                       24,131       8,000      11,503
    Proceeds from the maturity of investment securities held to maturity                         19,000       7,000      22,350
    Proceeds from the sale of assets                                                              1,824         313         897
    Principal repayments of mortgage-backed securities available for sale                         1,413       1,054       1,985
    Principal repayments of mortgage-backed securities held to maturity                               0           0         765
    Increase in loans, net                                                                      (30,299)    (44,726)    (62,067)
    Purchases of premises and equipment                                                            (434)     (1,862)       (558)
    Purchase of investments available for sale                                                  (33,981)       (990)    (23,003)
    Cash transferred in connection with sale of branches, net                                   (10,186)          0           0
    Purchases of investment securities held to maturity                                               0           0      (1,000)
    Dividends reinvested in mutual fund                                                               0           0        (402)
                                                                                           ------------  ----------   ---------
                   Net cash used in investing activities                                        (25,146)     (9,196)    (23,814)
                                                                                           ------------  ----------   ---------
Cash flows from financing activities:
    Net increase in deposits                                                                    (19,020)     25,530       6,590
    Net increase in FHLB advances                                                                21,000           0           0
    Net increase (decrease) in due to banks                                                       4,086         (53)         10
                                                                                           ------------  ----------   ---------
                   Net cash provided by financing activities                                      6,066      25,477       6,600
                                                                                           ------------  ----------   ---------
                   Net increase (decrease) in cash                                              (16,625)     17,957     (14,336)
Cash amounts due from depository institutions and cash equivalents
    at beginning of period                                                                       21,842       3,885      18,221
                                                                                           ------------  ----------   ---------
Cash amounts due from depository institutions and cash equivalents
    at end of period                                                                       $      5,217      21,842       3,885
                                                                                           ============  ==========   =========
</TABLE>

                                       

                                       F-5                           (Continued)
<PAGE>

FIRST FEDERAL SAVINGS AND LOAN
ASSOCIATION OF FLORIDA

Statements of Cash Flows, Continued

Years ended September 30, 1998, 1997 and 1996

(In thousands)


<TABLE>
<CAPTION>
                                                                                                 1998        1997        1996
                                                                                                 ----        ----        ----
<S>                                                                                        <C>            <C>         <C>
Supplemental disclosure of cash flow information -
    Cash paid during the year for:
     Interest                                                                              $     18,971      19,677      18,969
                                                                                           ============   =========    ========
     Taxes                                                                                 $      2,557         270       1,034
                                                                                           ============   =========    ========
Supplemental disclosure of non-cash information:
    Additions to investment in real estate acquired through foreclosure                    $      2,238         456         727
                                                                                           ============   =========    ========
    Change in unrealized gain (loss) on investments available for sale, net of
     deferred taxes of $79, $(289) and $269, respectively                                  $        134         492        (458)
                                                                                           ============   =========    ========
    Net assets transferred in connection with branch sale:
     Loans receivable                                                                      $     44,607           0           0
     Premises and equipment                                                                         705           0           0
     Deposits                                                                                    55,498           0           0
                                                                                           ============   =========    ========
    Transfer of investments and mortgage-backed securities from
     held to maturity to available for sale                                                $          0           0      39,167
                                                                                           ============   =========    ========
    Transfer of loans from held to maturity to available for sale                          $          0           0       9,778
                                                                                           ============   =========    ========

See accompanying notes to financial statements.

</TABLE>


                                       F-6

<PAGE>


                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    

(1)    Summary of Significant Accounting Policies

       The following is a description  of  significant  accounting and reporting
       policies which First Federal Savings and Loan Association of Florida (the
       "Bank") follows in preparing and presenting its financial statements:

       (a)    Reorganization Plan

   
              On  September  28,  1998,  the  Board  of  Directors  of the  Bank
              unanimously   adopted   the  "Plan  of  Mutual   Holding   Company
              Reorganization and Stock Issuance"  (Reorganization).  Pursuant to
              the Reorganization, the Bank will reorganize from a federal mutual
              savings and loan  association into a federally  chartered  capital
              stock  savings  bank.  All of the stock of the capital  stock bank
              will  be  owned  by a  "mid-tier"  holding  company  (Company).  A
              majority of the shares of stock of the Company  will be owned by a
              mutual  holding  company  (MHC),  and a minority of shares will be
              issued  to  minority  shareholders  in  a  public  offering.   The
              Reorganization   must  be   approved   by  the  Office  of  Thrift
              Supervision  and by depositors  and borrower  members of the Bank.
              There  are no  assurances  that  the  above  transaction  will  be
              consummated.

              Costs related to the minority stock offering are being capitalized
              and will be netted  against  the  proceeds  received  in the stock
              offering  if  the  offering  is  successful.  If the  offering  is
              unsuccessful,  the costs will be expensed immediately. Total costs
              incurred as of September 30, 1998 were $68,000

              Upon a complete  liquidation of the Bank after the reorganization,
              the  Company,  as  holder of the  Bank's  common  stock,  would be
              entitled to any assets remaining upon a liquidation or dissolution
              of the Bank.  Each depositor  would not have a claim in the assets
              of the Bank. However, upon a complete liquidation of the MHC after
              the  reorganization,  each depositor  would have a claim up to the
              pro rata  value of his or her  accounts,  in the assets of the MHC
              remaining  after  the  claims  of the  creditors  of the  MHC  are
              satisfied.  Depositors  who have  liquidation  rights  in the Bank
              immediately prior to the reorganization will continue to have such
              rights  in the MHC after  the  reorganization  for so long as they
              maintain deposit accounts in the Bank after the reorganization.

              The Office of Thrift Supervision  imposes various  restrictions or
              requirements  on the  ability  of  savings  institutions  to  make
              capital  distributions,  including  dividend  payments.  A federal
              savings   institution   is   prohibited   from  making  a  capital
              distribution  if,  after  making  the  distribution,  the  savings
              institution would be undercapitalized.  Further, a federal savings
              institution  cannot distribute  regulatory  capital that is needed
              for its liquidation account.
    

                                       F-7
                                                                     (Continued)
<PAGE>
                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    

              The Bank,  in  conjunction  with the  reorganization  plan and the
              initial public offering,  has revised its accounting policies used
              in preparing its financial statements in accordance with generally
              accepted accounting principles.  Management believes the financial
              statements  of  the  Bank  as  presented  are in  accordance  with
              generally accepted accounting principles on a consistent basis for
              all periods presented.

       (b)    Accounting Principles

              The financial  statements  have been  prepared in conformity  with
              generally accepted accounting principles.

       (c)    Mortgage Loan Interest Income

              The Bank provides an allowance for uncollected  interest generally
              on  all  accrued  interest  related  to  loans  90  days  or  more
              delinquent.  This  allowance is netted  against  accrued  interest
              receivable for financial statement  disclosure.  Such interest, if
              ultimately  collected,  is  credited  to income  in the  period of
              recovery.

       (d)    Loan Fees
   
              Loan  origination  and commitment  fees and  certain related costs
              are  deferred  and  amortized  over the  contractural  maturities,
              adjusted  for  anticipated  prepayments  as an adjustment to yield
              using  the  level-yield  method.  For loans on  non-accrual,  such
              amortization is ceased.
    
                                       F-8                           (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    
        (e)   Loans and Provisions for Losses

              Loans are  stated  at unpaid  principal  balances,  less  loans in
              process,  the allowances for loan losses,  unearned interest,  and
              net deferred loan origination fees.

              The Bank follows a consistent  procedural  discipline and accounts
              for loan  loss  contingencies  in  accordance  with  Statement  of
              Financial Accounting Standards No. 5, Accounting for Contingencies
              (SFAS No. 5). The following is a  description  of how each portion
              of the allowance for loan losses is determined.

   
              The Bank segregates the loan portfolio for loan loss purposes into
              the following broad segments:  commercial real estate, residential
              real estate, and consumer.  The Bank provides for an allowance for
              losses  inherent in the portfolio by the above  categories,  which
              consists  of  two   components.   General  loss   percentages  are
              calculated  based  upon  historical  analyses.  A  portion  of the
              allowance  is  calculated  for inherent  losses  which  management
              believes  exist as of the  evaluation  date even though they might
              not have been  identified by the more  objective  processes  used.
              This is due to the risk of error and/or  inherent  imprecision  in
              the  process.  This  portion  of  the  allowance  is  particularly
              subjective and requires  judgments  based on  qualitative  factors
              which do not lend  themselves to exact  mathematical  calculations
              such as: trends in delinquencies and nonaccruals; migration trends
              in the portfolio;  trends in volume, terms, and portfolio mix; new
              credit products  and/or changes in the geographic  distribution of
              those products;  changes in lending policies and procedures;  loan
              review reports on the efficacy of the risk identification process;
              changes in the outlook for local,  regional and national  economic
              conditions; concentrations of credit; and peer group comparison.

              Allowances  are also  provided  in the  event  that  the  specific
              collateral  analysis on a loan  indicates  that the estimated loss
              upon  liquidation of collateral  would be in excess of the general
              percentage  allocation.  The provision for loan loss is debited or
              credited  in order to state the  allowance  for loan losses to the
              required level as determined above.
    

              The Bank  considers a loan to be impaired when it is probable that
              the Bank will be unable to collect all amounts due, both principal
              and  interest,  according  to the  contractual  terms  of the loan
              agreement.   When  a  loan  is  impaired,  the  Bank  may  measure
              impairment  based on (a) the present value of the expected  future
              cash flows of the impaired loan  discounted at the loan's original
              effective  interest rate;  (b) the observable  market price of the
              impaired  loans;  or (c) the  fair  value of the  collateral  of a
              collateral-dependent loan. The Bank selects the measurement method
              on a loan-by-loan basis, except for collateral-dependent loans for
              which  foreclosure  is probable must be measured at the fair value
              of the collateral.  In a troubled debt  restructuring  involving a
              restructured loan, the Bank measures impairment by discounting the
              total expected future cash flows at the loan's original  effective
              rate of interest.


                                      F-9                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       (f)    Investment Securities and Mortgage-Backed Securities

              Investments  available  for sale are recorded at fair value.  Both
              unrealized gains and losses on investments available for sale, net
              of taxes,  are included as a separate  component of equity capital
              in the  statement  of  financial  condition  until  these gains or
              losses are  realized.  If a  security  has a decline in fair value
              that is other than  temporary,  then the security  will be written
              down to its fair value by  recording a loss in the  statements  of
              earnings.

              Investments  that  management  has the intent and the Bank has the
              ability  at the  time of  purchase  to  hold  until  maturity  are
              classified  as  securities  held to maturity.  Securities  in this
              category are carried at amortized  cost  adjusted for accretion of
              discounts and  amortization of premiums over the estimated life of
              the  securities.  If a security  has a decline in fair value below
              its amortized cost that is other than temporary, then the security
              will be written  down to its new cost basis by recording a loss in
              the statements of earnings.

              Regulations  require  the  Bank  to  maintain,  in cash  and  U.S.
              Government and other approved securities, an amount equal to 5% of
              deposits (net of loans on deposits)  plus  short-term  borrowings.
              The Bank  maintained a liquidity ratio of  approximately  9.6% and
              13.4% at September 30, 1998 and 1997, respectively.

              Capital  stock in the Federal Home Loan Bank of Atlanta is held in
              accordance with certain requirements of the Federal Home Loan Bank
              of Atlanta,  and is carried at cost and serves as  collateral  for
              FHLB advances.

       (g)    Loans Held For Sale

              Loans  originated and held for sale by the Bank are carried at the
              lower of cost or market using the specific  identification method.
              Gains and  losses on the sale of such loans are  recognized  using
              the specific identification method.

       (h)    Real Estate Owned

              Real  estate  owned   represents  real  estate  acquired   through
              foreclosure  or  deed  in  lieu of  foreclosure.  Real  estate  so
              acquired is recorded  at the lower of cost  (principal  balance of
              the former mortgage loan) or estimated fair value,  less estimated
              selling expenses.

                                     F-10                            (Continued)

<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       (i)    Premises and Equipment

              Depreciation of office  properties and equipment is accumulated on
              a  straight-line  basis  over the  estimated  useful  lives of the
              related  assets.  Estimated lives are 10 to 50 years for buildings
              and  leasehold  improvements,  and 4 to 10  years  for  furniture,
              fixtures and equipment.

              Maintenance  and  repairs  are  charged to  expense  as  incurred.
              Expenditures   for  renewals   and   betterments   generally   are
              capitalized.  The costs and accumulated  depreciation  relating to
              office properties and equipment  retired or otherwise  disposed of
              are  eliminated  from the accounts,  and any  resulting  gains and
              losses are credited or charged to income.

       (j)    Income Taxes

              Deferred tax assets and  liabilities are recognized for the future
              tax consequences attributable to temporary differences between the
              financial  statement  carrying  amounts  of  existing  assets  and
              liabilities  and their  respective tax bases.  Deferred tax assets
              and  liabilities  are measured using enacted tax rates expected to
              apply to  taxable  income  in the years in which  those  temporary
              differences are expected to be recovered or settled. The effect on
              deferred  tax assets and  liabilities  of a change in tax rates is
              recognized  in income in the period that  included  the  enactment
              date.

       (k)    Discount and Premium on Investment Securities Purchased

   
              Discount  and  premium  on  investment  securities  purchased  are
              amortized  over the estimated  remaining  lives of the  investment
              securities using the level-yield method.
    

       (l)    Financial Instruments With Off-Balance Sheet Risk

              In the  ordinary  course  of  business,  the  Bank is a  party  to
              financial  instruments  with  off-balance  sheet  risk to meet the
              financing  needs of its  customers.  These  financial  instruments
              include  commitments  to extend  credit at both fixed and variable
              rates and standby letters of credit. These instruments involve, to
              varying  degrees,  elements of credit risk in excess of the amount
              recognized,  if any, in the balance sheet.  The Bank's exposure to
              credit loss for  commitments to extend credit and standby  letters
              of  credit  is  represented  by the  contractual  amount  of these
              instruments.  The Bank  uses the same  credit  policies  in making
              commitments and conditional  obligations as it does for on-balance
              sheet instruments.


                                     F-11                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


              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. The
              Bank evaluates each customer's credit worthiness on a case-by-case
              basis.

              Standby  letters of credit are conditional  commitments  issued by
              the Bank 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 loan facilities
              to customers.

       (m)    Cash and Cash Equivalents

              For statements of cash flows purposes,  the Bank considers federal
              funds sold, generally of one day duration, to be cash equivalents.

       (n)    Mortgage Servicing Rights

   
              The Bank originates  mortgage  servicing  rights by selling  loans
              and  retaining  servicing  rights.  In  May  1995,  the  Financial
              Accounting Standards Board ("FASB") issued Statement of  Financial
              Accounting  Standards No. 122,  Accounting for Mortgage  Servicing
              Rights ("SFAS No. 122"). This Statement provides guidance  for the
              recognition  of  mortgage  servicing  rights  as an asset  when  a
              mortgage loan is sold and servicing rights are retained. The  Bank
              adopted SFAS No. 122  effective  October 1, 1996.  The results  of
              this adoption were not material to the Bank.
    

       (o)    Use of Estimates

              The  preparation  of  financial   statements  in  conformity  with
              generally accepted  accounting  principles  requires management to
              make estimates and assumptions that affect the reported amounts of
              assets and  liabilities  and  disclosure of contingent  assets and
              liabilities  at the  date  of the  financial  statements,  and the
              reported  amount of revenues  and  expenses  during the  reporting
              period.   Estimates  by  management   that  are  critical  to  the
              accompanying  financial  statements are the  appropriate  level of
              allowance for loan losses which can be  significantly  impacted by
              future industry, market and economic trends and conditions. Actual
              results could differ from these estimates.


                                     F-12                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       (p)    Self-Insurance

   
              The Bank is partially  self-insured for certain employee benefits,
              namely  medical and dental  claims.  The Bank has  entered  into a
              reinsurance contract that limits the claims the Bank is liable for
              in any plan  year.  The  policies  are  administrated  through  an
              insurance company and the related  liabilities are included in the
              accompanying financial statements.  The Bank's policy is to accrue
              a liability  equal to the  average  claims paid for the past three
              years. The accrual is based on historical  information  along with
              certain  assumptions about future events.  Changes in assumptions,
              for such matters as medical and administrative  costs, and changes
              in actual  experience could cause these estimates to change in the
              future.

              The  self-insured  plan operates on a calendar year basis. For the
              plan years ended  December 31, 1997,  1996 and 1995,  claims paid,
              net  of  amounts  received  under  the  reinsurance  contract  and
              premiums   received  from  dependent  and  COBRA  coverage,   were
              $356,000,  $380,000 and  $305,000,  respectively.  The plan covers
              only active employees as defined in the plan.
    

       (q)    Reclassifications

              Certain  amounts in the 1997 and 1996  financial  statements  have
              been reclassified to conform to the 1998 presentation.

       (r)    Derivative Instruments

              The  Bank  does  not  purchase,  sell  or  enter  into  derivative
              financial  instruments  or  derivative  commodity  instruments  as
              defined by SFAS No. 119,  Disclosures  About Derivative  Financial
              Instruments  and Fair Value of Financial  Instruments,  other than
              fixed rate loan commitments.

       (s)    New Accounting Pronouncements

              SFAS  No.  130,  Reporting   Comprehensive   Income,   establishes
              standards for reporting  and display of  comprehensive  income and
              its  components  in  a  full  set  of  general  purpose  financial
              statements.  Under SFAS No. 130,  comprehensive  income is divided
              into  net   income   and   other   comprehensive   income.   Other
              comprehensive  income includes items previously  recorded directly
              in  equity,  such as  unrealized  gains or  losses  on  securities
              available for sale.  SFAS No. 130 has not been adopted by the Bank
              as of this date,  but will apply the  provisions of this statement
              commencing  with  the  first  quarterly   reporting  period  after
              September 30, 1998. Comparative financial statements, provided for
              earlier periods once quarterly periods begin, will be reclassified
              to reflect the application of the provisions of SFAS No. 130. SFAS
              No. 130 requires total comprehensive  income and its components to
              be reported  in a financial  statement  with equal  prominence  as
              other financial statements.


                                     F-13                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    

              In June 1997,  the FASB  issued SFAS No.  131,  Disclosures  About
              Segments of an Enterprise and Related  Information,  which changes
              the way public  companies  report  information  about  segments of
              their  business  and  requires  them to  report  selected  segment
              information in their  quarterly  reports  issued to  stockholders.
              Among other  things,  SFAS No. 131  requires  public  companies to
              report (a) certain financial and descriptive information about its
              reportable  operating  segments  (as  defined);  and  (b)  certain
              enterprise-wide financial information about products and services,
              geographic  areas,  and  major  customers.  The  required  segment
              financial disclosures include a measure of profit or loss, certain
              specific revenue and expense items, and total assets. SFAS No. 131
              is effective for reporting by the Bank to the extent such segments
              are defined,  beginning  with the quarter ended December 31, 1998.
              SFAS No. 131 is not expected to have a  significant  impact on the
              Bank's financial reporting.

              In  February  1998,  the  FASB  issued  SFAS  No.  132,  Employers
              Disclosures About Pensions and Other Postretirement Benefits. SFAS
              No. 132 revised  employers'  disclosures  about  pension and other
              postretirement  benefits plans. It does not change the measurement
              of  recognition  of those plans.  It  standardized  the disclosure
              requirements for pensions and other postretirement benefits to the
              extent practicable,  requires additional information in changes in
              the  benefit  obligations  and fair value of plan assets that will
              facilitate  financial  analysis,  and eliminates  certain required
              disclosures of previous accounting pronouncements. SFAS No. 132 is
              effective  for fiscal  years  beginning  after  December 15, 1997.
              Restatement  of  disclosures  for  earlier  periods  provided  for
              comparative  purposes is required  unless the  information  is not
              readily   available.   As  SFAS   No.   132   affects   disclosure
              requirements,  it is not expected to have a material impact on the
              financial statements of the Bank.

              In June  1998,  the FASB  issued  SFAS  No.  133,  Accounting  for
              Derivative  Instruments  and  Hedging  Activities.  SFAS  No.  133
              establishes  accounting  and reporting  standards  for  derivative
              instruments,  including certain derivative instruments embedded in
              other contracts (collectively referred to as derivatives), and for
              hedging  activities.  It  requires  that an entity  recognize  all
              derivatives  as either assets or  liabilities  in the statement of
              financial  position and measure those  instruments  at fair value.
              SFAS No. 133 is effective for all fiscal  quarters of fiscal years
              beginning  after  June  15,  1999.  Initial  application  of  this
              Statement  should be as of the  beginning  of an  entity's  fiscal
              quarter;  on that date,  hedging  relationships must be designated
              anew and  documented  pursuant to the  provisions of SFAS No. 133.
              Earlier  application  of all of the  provisions of SFAS No. 133 is
              encouraged,  but it is permitted  only as of the  beginning of any
              fiscal quarter that begins after issuance of this Statement.  This
              Statement  should  not  be  applied   retroactively  to  financial
              statements of prior periods.  SFAS No. 133 is not expected to have
              a material impact on the Bank's financial statement presentations.



                                     F-14                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


(2)    Investments Available For Sale

       The amortized cost and estimated fair values of investments available for
sale are as follows:

<TABLE>
<CAPTION>
                                                                              1998
                                                                         (In thousands)
                                               --------------------------------------------------------------------
                                                                     Gross             Gross
                                                 Amortized        unrealized         unrealized          Fair
                                                   cost              gains             losses            Value
                                               --------------     ------------      -------------    --------------
<S>                                         <C>                   <C>               <C>             <C>   
          Obligations of U.S.
              Governmental agencies         $       24,426              285               --             24,711
          Collateralized Mortgage
              Obligations                            3,185               44               --              3,229
          Mortgage-backed securities                14,265               31              (11)            14,285
                                               ==============     ============      =============    ==============

                                            $       41,876              360              (11)            42,225
                                               ==============     ============      =============    ==============
</TABLE>

<TABLE>
<CAPTION>

                                                                              1997
                                                                         (In thousands)
                                               --------------------------------------------------------------------
                                                                     Gross             Gross
                                                 Amortized        unrealized         unrealized          Fair
                                                   cost              gains             losses            Value
                                               --------------     ------------      -------------    --------------
<S>                                         <C>                   <C>               <C>             <C>   
          Obligations of U.S.
              Governmental agencies         $       31,158              136              (168)           31,126
          Mortgage-backed securities                 5,467              186               (18)            5,635
                                               ==============     ============      =============    ==============

                                            $       36,625              322              (186)           36,761
                                               ==============     ============      =============    ==============
</TABLE>

   
     All  collateralized   mortgage  obligations  ("CMOs")  and  mortgage-backed
     securities  ("MBS") as of September  30, 1998 and 1997 were issues of GNMA,
     FNMA or FHLMC.
    

                                     F-15                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       The following  table shows the maturity  distribution  of the investments
       available  for  sale  portfolio  at  amortized  cost  and  fair  value at
       September 30, 1998:

<TABLE>
<CAPTION>
                                                               Amortized            Fair
                                                                 cost              value
                                                             --------------     ------------

                                                                     (In thousands)

<S>                                                       <C>                   <C>   
            Due after one year through five years         $      17,349             17,500
            Due after five years through ten years                7,077              7,211
            Due after ten years                                   3,185              3,228
                                                             --------------     ------------

                                                                 27,611             27,939

            Mortgage-backed securities                           14,265             14,286
                                                             --------------     ------------

                                                          $      41,876             42,225
                                                             ==============     ============
</TABLE>

       Proceeds  from sales of  investments  available  for sale during the year
       ended  September 30, 1998,  1997 and 1996 were $3.4 million,  $11 million
       and $21.7 million, respectively. Gross gains of $135,672 and gross losses
       of $31,694 were realized on those sales during 1998.  Gross gains of $313
       and gross  losses of $34,964  were  realized on those sales  during 1997.
       Gross  gains of $182,003  and gross  losses of $11,831  were  realized on
       those sales during 1996.

       Mortgage-backed  securities  available for sale  aggregating $1.0 million
       and  $896,820,  with a fair  value of $1.0  million  and  $932,592,  were
       pledged as  collateral  to secure  public funds at September 30, 1998 and
       1997, respectively.



                                     F-16                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


(3)    Investment Securities Held to Maturity

       The  amortized  cost and estimated  fair values of investment  securities
held to maturity are as follows:

*
<TABLE>
<CAPTION>
                                                                              1998
                                                                         (In thousands)
                                               --------------------------------------------------------------------
                                                                     Gross             Gross
                                                 Amortized        unrealized         unrealized          Fair
                                                   cost              gains             losses            value
                                               --------------     ------------      -------------    --------------
<S>                                         <C>                    <C>              <C>            <C>  
          Obligations of U.S.
              Governmental agencies         $        8,998               11               (40)           8,969
          Collateralized Mortgage
              Obligations                            9,738               40              (223)           9,555
                                               ==============     ============      =============    ==============

                                            $       18,736               51              (263)          18,524
                                               ==============     ============      =============    ==============
</TABLE>

<TABLE>
<CAPTION>
                                                                             1997
                                                                         (In thousands)
                                               --------------------------------------------------------------------
                                                                     Gross             Gross
                                                 Amortized        unrealized         unrealized          Fair
                                                   cost              gains             losses            value
                                               --------------     ------------      -------------    --------------
<S>                                         <C>                    <C>              <C>            <C>  
          Obligations of U.S.
              Governmental agencies         $       27,993             15                (255)          27,753
          Collateralized Mortgage
              Obligations                            9,818             28                (288)           9,558
                                               ==============     ============      =============    ==============

                                            $       37,811             43                (543)          37,311
                                               ==============     ============      =============    ==============
</TABLE>

       Proceeds from the sale of investments held to maturity, within 90 days of
       the date the investment matured or became callable, during the year ended
       September  30,  1996 were  $4,002,344.  Gross  gains of $3,906  and gross
       losses of $1,562 were realized on those sales during 1996.

   
       The  CMOs  have  both  a  principal  and  interest   component  and  have
       predominately  variable  rates of return.  The weighted  average rates at
       September  30,  1998,  1997  and  1996  were  5.80%,   5.94%  and  5.93%,
       respectively.  All CMOs as of September  30, 1998 and 1997 were issues of
       FNMA or FHLMC.
    



                                     F-17                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


   
       On November 15, 1995,  the FASB issued  Special Report No. 115-B, A Guide
       to Implementation of Statement 115 on Accounting for Certain  Investments
       in Debt and Equity  Securities  (the  Special  Report).  Pursuant  to the
       Special Report, the Bank was permitted to conduct a one-time reassessment
       of  the  classifications  of  all  securities  held  at  that  time.  Any
       reclassifications  from the held to maturity category made in conjunction
       with that  reassessment  would not call into  question a bank's intent to
       hold other debt  securities  to maturity in the future.  At December  31,
       1995,  the  Bank  reclassified   $39.2  million  of  investment  and  MBS
       securities  and $9.8 million in loans from the held to maturity  category
       to the available for sale category in accordance with the Special Report.
    

       The Bank's investment in obligations of U.S.  Government agencies include
       step-up  and  floating  interest  rate bonds.  The  step-up  bonds have a
       carrying value of $4.0 million and $9.0 million at September 30, 1998 and
       1997,  respectively,  and pay  interest  on a  predetermined  schedule of
       escalating  rates.  These step-up  bonds have an estimated  fair value of
       approximately  $4.01  million and $9.0 million at September  30, 1998 and
       1997,  respectively.  The  floating  interest  rate bonds have a carrying
       value of $5.0 million and $16.0  million at September  30, 1998 and 1997,
       respectively,  and pay interest on a variable basis depending on relevant
       market rates.  These floating  interest rate bonds have an estimated fair
       value of  approximately  $5.0 million and $15.8  million at September 30,
       1998 and 1997, respectively. The Bank purchased these bonds to offset its
       risk related to its portfolio of adjustable  and fixed rate mortgages and
       these bonds subject the Bank to a certain  degree of market risk as these
       rates change with prevailing market interest rates.

       The amortized cost and estimated fair value of investment securities held
       to maturity at September 30, 1998,  by  contractual  maturity,  are shown
       below.  Expected  maturities  will  differ  from  contractual  maturities
       because  borrowers may have the right to call or prepay  obligations with
       or without call or prepayment penalties.
<TABLE>
<CAPTION>
                                                           Amortized          Estimated
                                                             cost             fair value
                                                         --------------     --------------

                                                                  (In thousands)

<S>                                                   <C>                  <C>  
            Due in one year or less                   $       4,999             5,009
            Due after one year through five years             3,999             3,960
            Due after five years through ten years            3,499             3,442
            Due after ten years                               6,239             6,113
                                                         --------------     --------------

                                                      $      18,736            18,524
                                                         ==============     ==============
</TABLE>



                                     F-18                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


(4)    Loans Receivable, Net

       Loans receivable at September 30, 1998 and 1997 consist of the following:
<TABLE>
<CAPTION>
                                                                                   1998               1997
                                                                               --------------     -------------
                                                                                        (In thousands)

   
<S>                                                                         <C>                   <C>    
              Loans secured by first mortgages on real estate:
                 Residential 1-4:
                    Permanent                                               $      244,667           256,742
                    Construction                                                    27,311            22,350
                 Multi-family                                                        4,464             4,154
                 Commercial real estate                                             16,132            12,064
                 Land                                                                6,796             6,153
                                                                               --------------     -------------
    
                    Total first mortgage loans                                     299,370           301,463
                                                                               --------------     -------------

              Other loans:
                 Consumer loans                                                     57,891            69,229
                 Other loans                                                         1,085               218
                                                                               --------------     -------------

                    Total other loans                                               58,976            69,447
                                                                               --------------     -------------

                    Total loans                                                    358,346           370,910

              Deferred loan costs (fees), net                                          (18)               (8)
              Unearned interest on installment loans                                  (141)             (129)
              Allowance for loan losses                                             (2,564)           (2,633)
              Loans in process                                                     (17,013)          (12,589)
                                                                               --------------     -------------

                                                                            $      338,610           355,551
                                                                               ==============     =============
              Weighted average yield on total loans
                 at dates indicated                                                7.91%              8.07%
                                                                               ==============     =============
</TABLE>


                                     F-19                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       The activity in the allowance for loan losses was as follows:

                                                              (In thousands)

                Balance at September 30, 1995               $      1,902
                   Provision for losses                              600
                   Charge offs                                      (119)
                   Recoveries                                          2
                                                               -------------

                Balance at September 30, 1996                      2,385
                   Provision for losses                              317
                   Charge offs                                       (69)
                   Recoveries                                         --
                                                               -------------

                Balance at September 30, 1997                      2,633
                   Provision for losses                              405
                   Charge offs                                      (474)
                   Recoveries                                         --
                                                               -------------

                Balance at September 30, 1998               $      2,564
                                                               =============

   
       Outstanding  mortgage loan  commitments  amounted to  approximately  $2.1
       million  and $2.0  million for fixed rate loans,  and  $540,400  and $1.7
       million  for  variable  rate  loans  at  September  30,  1998  and  1997,
       respectively,  with terms generally of 30 days.  There were no letters of
       credit outstanding at September 30, 1998 and 1997. Furthermore,  the Bank
       was servicing approximately $23.3 million, $16.1 million and $9.7 million
       in loans for the benefit of others in 1998, 1997 and 1996,  respectively.
       The Bank  holds  custodial  escrow  deposits  for  these  serviced  loans
       totaling  approximately  $57,000  and $70,000 at  September  30, 1998 and
       1997,  respectively.  The range of interest  rates on the fixed rate loan
       commitments as of September 30, 1998 was 6.25% to 7.25%.
    

       Loan  customers  of the  Bank  include  certain  executive  officers  and
       directors and their related  interests and associates.  All loans to this
       group were made in the ordinary  course of business at  prevailing  terms
       and  conditions.  As of  September  30,  1998,  these  loans  amounted to
       approximately $34,000.

       The Bank's loan portfolio is predominantly  secured by residential  first
       mortgages of property located in Central Florida.

       Impaired loans amounted to $1.1 million, $1.9 million and $1.1 million at
       September 30, 1998, 1997 and 1996, respectively, and have been recognized
       in conformity  with FASB  Statement No. 114, as amended by FASB Statement
       No. 118. The average  recorded  investment in impaired loans during 1998,
       1997 and 1996 was  approximately  $1.9  million,  $1.9  million  and $1.2
       million,  respectively.  The allowance  for loan losses  related to these
       loans at September  30, 1998,  1997 and 1996 was  $224,000,  $380,000 and
       $216,000,   respectively.   Interest   income   on   impaired   loans  of
       approximately  $96,000,  $167,000 and $220,000  was  recognized  for cash
       payments received in 1998, 1997 and 1996, respectively.


                                     F-20                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


(5)    Premises and Equipment

       Premises and  equipment at  September  30, 1998 and 1997  consists of the
following:

<TABLE>
<CAPTION>

                                                                                1998               1997
                                                                             -----------        -----------
                                                                                     (In thousands)
<S>                                                                       <C>                    <C>  

              Land                                                        $     1,887                2,142
              Buildings and leasehold improvements                              7,054                7,589
              Furniture, fixtures and equipment                                 3,703                3,583
                                                                             -----------        -----------

                                                                               12,644               13,314
              Less accumulated depreciation and amortization                   (5,799)              (5,514)
                                                                             -----------        -----------

                                                                          $     6,845                7,800
                                                                             ===========        ===========
</TABLE>

       The Bank conducts a portion of its operations from leased  facilities and
       leases certain  equipment  under  operating  leases.  As of September 30,
       1998, the Bank was committed to  noncancelable  operating leases with the
       following minimum lease payments:

                                                              Minimum
                                 Year ended                    lease
                                September 30,                payments
                            ----------------------         --------------
                                                           (In thousands)

                                    1999                $        112
                                    2000                          86
                                    2001                          70
                                    2002                          69
                                                           ==============

                                                        $        337
                                                           ==============

       Rent  expense  under  all operating  leases was  approximately  $296,000,
       $152,000 and $173,000 for the years ended  September 30, 1998,  1997  and
       1996, respectively.

                                     F-21                            (Continued)


<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


(6)    Deposits

       A summary of deposits by interest  rates at  September  30, 1998 and 1997
follows:

<TABLE>
<CAPTION>
                                                                         Weighted                          Weighted
                                                                          average                           average
                                                                         interest                          interest
                                                         1998              rate             1997             rate
                                                    ---------------     -----------    --------------     ------------
                                                     (In thousands)                     (In thousands)

<S>                                              <C>                    <C>           <C>                  <C>
           Noninterest-bearing checking          $       10,492             0%          10,529                 0%
           Interest-bearing checking                     24,456           1.94%         24,149               2.46%
           Savings accounts                              37,758           1.77%         47,354               2.50%
           Money market accounts                         18,092           3.99%         14,686               3.53%
           Certificate accounts:
              2.00% - 2.99%                                  --                         1,958
              4.00% - 4.99%                              31,676                         7,335
              5.00% - 5.99%                             166,610                         228,331
              6.00% - 6.99%                              63,096                         92,676
              7.00% - 7.99%                                  --                         2,696
                                                    ---------------
                                                                                       --------------

                 Total certificates                     261,382           5.52%         332,996              5.23%
                                                    ---------------
                                                                                       ==============

                 Total deposits                  $      352,180           4.63%         429,714              4.88%
                                                    ===============                    ==============
</TABLE>

   
       Certificates  of deposit  issued in amounts of $100,000  or more  totaled
       approximately  $45.7  million and $57.5 million at September 30, 1998 and
       1997,  respectively.  Deposits  in excess of $100,000  are not  federally
       insured.
    

       Interest on  deposits at  September  30, 1998 and 1997 is  summarized  as
follows:
<TABLE>
<CAPTION>

                                                                           1998            1997           1996
                                                                         ----------     ----------     ----------
                                                                                      (In thousands)
<S>                                                                   <C>                <C>            <C>
         Interest on interest-bearing checking and
             money market accounts                                    $     1,051             958            872
         Interest on savings and certificate accounts                      17,868          18,841         18,174
         Less early withdrawal penalties                                      (88)            (97)           (85)
                                                                         ----------     ----------     ----------

                                                                      $    18,831          19,702         18,961
                                                                         ==========     ==========     ==========
</TABLE>


                                     F-22                            (Continued)


<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       A summary  of  certificate  accounts  by year of  scheduled  maturity  at
September 30, 1998 and 1997 follows:

                     Year ended
                   September 30,           1998                1997
                   -------------                                   
                                       --------------       ------------
                                                (In thousands)

                        1998        $           --             221,586
                        1999               165,547              49,946
                        2000                54,045              30,166
                        2001                11,715               8,827
                        2002                21,527              22,471
                        2003                 8,548                  --
                                       ==============       ============

                                    $      261,382             332,996
                                       ==============       ============


(7)    Advances From Federal Home Loan Bank

       A summary of the Bank's  borrowings  from the Federal Home Loan  Bank  of
       Atlanta by year of maturity as of September  30, 1998 is as follows:

                                                   1998               Rate
                                              ----------------     -----------

                                                (In thousands)

                         1999              $         1,000            6.00%
                         2008                       20,000            5.08%
                                              ----------------     -----------

             Total weighted average rate   $        21,000            5.12%
                                              ================     ===========

       Fixed  interest rate  advances in the amounts of $5 million,  $10 million
       and $5 million can be converted to variable interest rates by the Federal
       Home Loan Bank of Atlanta in years 2000, 2001 and 2003, respectively.

       There were no borrowings  from the Federal Home Loan Bank as of September
       30,  1997.  Should the Bank  elect to prepay  these  borrowings  prior to
       maturity, prepayment penalties may be incurred. Advances from the Federal
       Home Loan Bank are secured with a blanket  floating lien which includes a
       security  interest in the FHLB stock held by the Bank and first  mortgage
       loans of the Bank.


                                     F-23                            (Continued)

<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


(8)    Income Taxes

       The  provision  for income taxes for 1998,  1997 and 1996 consists of the
following:


                                           Current     Deferred        Total
                                           ----------  ----------    ----------
                                                     (In thousands)
        Year ended September 30, 1998:
             Federal                      $1,825         (782)        1,043
             State                           190          (82)          108
                                           ==========  ==========    ==========

                                          $2,015         (864)        1,151
                                           ==========  ==========    ==========

        Year ended September 30, 1997
             Federal                      $  681          531         1,212
             State                            30           57            87
                                           ==========  ==========    ==========

                                          $  711          588         1,299
                                           ==========  ==========    ==========

        Year ended September 30, 1996:
             Federal                      $  888         (848)           40
             State                            95          (91)            4
                                           ==========  ==========    ==========

                                          $  983         (939)           44
                                           ==========  ==========    ==========

       The tax effects of temporary  differences  that give rise to  significant
       portions of the  deferred  tax assets and  deferred  tax  liabilities  at
       September 30, 1998 and 1997 are presented below.

<TABLE>
<CAPTION>
                                                                                     1998            1997
                                                                                   --------        ---------
                                                                                        (In thousands)
<S>                                                                             <C>               <C>
            Deferred tax assets:
               Loans receivable, due to allowance for loan losses, net          $      827             781
               Prepaid interest income                                                  21              10
               Pension asset                                                           379              --
               Self-insurance reserve                                                  339              11
                                                                                   --------        ---------

                    Total deferred tax assets                                        1,566             802
               Less valuation allowance                                                 --              --
                                                                                   --------        ---------

                    Net deferred tax assets                                          1,566             802
                                                                                   --------        ---------
</TABLE>

                                     F-24                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    

<TABLE>
<CAPTION>

                                                                                     1998         1997
                                                                                   --------     ---------
                                                                                        (In thousands)
<S>                                                                             <C>              <C>  
            Deferred tax liabilities:
               FHLB stock                                                       $     (457)         (456)
               Unrealized gain on investments available for sale                      (129)          (50)
               Loans receivable, due to deferred loan fees                              (1)          (25)
               Premises and equipment, due to differences in
                   depreciation methods and useful lives                               (42)          (32)
               Pension liability                                                        --           (88)
               Other                                                                    (1)           --
                                                                                   --------      ---------

                    Total deferred tax liabilities                                    (630)         (651)
                                                                                   --------      ---------

                    Net deferred tax assets                                     $      936           151
                                                                                   ========      =========
</TABLE>

       The Bank's  effective  rate on pretax  income  differs from the statutory
Federal income tax rate as follows:

<TABLE>
<CAPTION>
                                                                   Years ended September 30,
                                              ---------------------------------------------------------------------
                                                1998        %           1997          %           1996        %
                                               --------  ---------    ----------  ----------   -----------  -------
<S>                                          <C>         <C>         <C>           <C>          <C>         <C>
        Tax provision at statutory rate      $   1,202     34%         1,301         34%          101         34%
        Increase (decrease) in tax                                                                                 
          resulting from:                                                                                          
             Tax-exempt interest, net of                                                                    
               scaleback                           (17)    (1%)          (22)        (1%)         (45)       (15%)
             State income taxes, net of                                                                     
               Federal income tax                                                                           
               benefit                              65      2%            78          2%          (38)       (13%)
             Other, net                            (99)    (2%)          (58)        (1%)          26          9%
                                               --------  ---------    ----------  ----------   -----------  --------

                                             $   1,151     33%         1,299         34%           44         15%
                                               ========  =========    ==========  ==========   ===========  ========
</TABLE>

       Until 1997, under the Internal Revenue Code (Code),  the Bank was allowed
       a special  bad debt  deduction  for  additions  to tax bad debt  reserves
       established for the purpose of absorbing  losses.  Provisions of the Code
       permitted the Bank two methods of determining the bad debt deduction: the
       experience  method  or the  percentage  of  taxable  income  method.  The
       statutory  percentage  used to calculate the percentage of taxable income
       method bad debt  deduction was 8% before such  deduction.  The experience
       method was calculated using actual loss experience of the Bank.


                                     F-25                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       The Small  Business Job Protection Act of 1996 repealed the percentage of
       taxable income method of accounting for bad debts for tax years beginning
       after 1995. The Bank switched solely to the experience  method to compute
       its bad debt deduction in 1997 and future years.  The Bank is required to
       recapture  into taxable  income the portion of its bad debt reserves that
       exceed its bad debt reserves calculated under the experience method since
       1987.  The Bank will recapture bad debt reserves  totaling  approximately
       $350,000 as a result of this change in law.

       The Bank elected to use the  percentage of taxable  income method for the
       year ended  September  30,  1996.  The Code also  imposes an  alternative
       minimum tax at a 20% rate on taxable income plus certain  adjustments and
       preference  items.  The  alternative  minimum  tax is imposed  only if it
       exceeds the regular tax liability.

       Retained income at September 30, 1998 includes approximately $5.8 million
       base year tax bad debt  reserve for which no  deferred  Federal and state
       income tax liability  has been  recognized.  These  amounts  represent an
       allocation  of  income  to bad debt  deductions  for tax  purposes  only.
       Reduction  of amounts so allocated  for purposes  other than tax bad debt
       losses or  adjustments  arising from  carryback of net  operating  losses
       would create income for tax purposes only,  which would be subject to the
       then current  corporate  income tax rate. The unrecorded  deferred income
       tax  liability  on the above  amounts was  approximately  $4.9 million at
       September 30, 1998.


(9)    Concentration of Credit Risk

       The Bank originates real estate, consumer, and commercial loans primarily
       in its Central  Florida market area.  Although the Bank has a diversified
       loan portfolio,  a substantial portion of its borrowers' ability to honor
       their  contracts is dependent  upon the economy of Central  Florida.  The
       Bank does not have a significant  exposure to any individual  customer or
       counterparty.

       The Bank  manages  its  credit  risk by  limiting  the  total  amount  of
       arrangements  outstanding  with individual  customers,  by monitoring the
       size  and  maturity  structure  of  the  loan  portfolio,   by  obtaining
       collateral based on management's credit assessment of the customers,  and
       by applying a uniform credit process for all credit exposures.



                                     F-26                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


(10)   Regulatory Matters

       The  Bank  is  subject  to  various   regulatory   capital   requirements
       administered  by the federal  banking  agencies.  Failure to meet minimum
       capital  requirements  can  initiate  certain  mandatory  - and  possibly
       additional  discretionary  - actions by regulators  that, if  undertaken,
       could have a direct material effect on the Bank's  financial  statements.
       Under capital adequacy guidelines and the regulatory framework for prompt
       corrective  action,  the Bank must meet specific capital  guidelines that
       involve  quantitative  measures of the Bank's  assets,  liabilities,  and
       certain off-balance sheet items as calculated under regulatory accounting
       practices. The Bank's capital amounts and classification are also subject
       to  qualitative  judgments  by  the  regulators  about  components,  risk
       weightings, and other factors.

       Quantitative   measures  established  by  regulation  to  ensure  capital
       adequacy  require  the Bank to maintain  minimum  amounts and ratios (set
       forth in the table  below) of total and Tier I capital (as defined in the
       regulations) to risk-weighted assets (as defined).

       As of May 15,  1998,  the most  recent  notification  from the  Office of
       Thrift  Supervision  categorized the Bank as "well capitalized" under the
       regulatory  framework for prompt corrective  action. To be categorized as
       "well capitalized," the Bank must maintain minimum total risk-based, Tier
       I risk-based, and Tier I leverage ratios as set forth in the table. There
       are no  conditions  or events  since that  notification  that  management
       believes have changed the Bank's category.

       The Bank's actual  capital  amounts and ratios are also  presented in the
table.

<TABLE>
<CAPTION>
                                                                   (Dollars in thousands)
                                             -------------------------------------------------------------------
                                                                                               To be well
                                                                                              capitalized
                                                                      For capital             under prompt
                                                                        adequacy           corrective action
                                                   Actual               purpose                provisions
                                             -------------------  ---------------------  ----------------------
                                              Amount     Ratio      Amount     Ratio      Amount       Ratio
                                              ------     -----      ------     -----      ------       -----
<S>                                          <C>         <C>       <C>         <C>       <C>          <C>  
             As of September 30, 1998:
                Total capital (to risk-
                  weighted assets)            $38,451     15.6%     $19,795     8.0%      $24,744      10.0%
                Tier I capital (to risk-
                  weighted assets)             35,887     14.5%       9,898     4.0%       14,846      6.0%
                Tier I capital
                  (to average assets)          35,887     8.7%       16,599     4.0%       20,748      5.0%
                                             ========== =========  ========== =========  ==========  ==========
</TABLE>


                                     F-27                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    

<TABLE>
<CAPTION>
                                                                   (Dollars in thousands)
                                             -------------------------------------------------------------------
                                                                                              To be well
                                                                                              capitalized
                                                                      For capital             under prompt
                                                                        adequacy           corrective action
                                                   Actual               purpose                provisions
                                             -------------------  ---------------------  ----------------------
                                              Amount     Ratio      Amount     Ratio      Amount       Ratio
                                              ------     -----      ------     -----      ------       -----
<S>                                          <C>         <C>       <C>         <C>       <C>          <C>  
             As of September 30, 1997:
                Total capital (to risk-
                  weighted assets)            $36,135     13.6%     $21,288     8.0%      $26,710      10.0%
                Tier I capital (to risk-
                  weighted assets)             33,502     12.6%      10,644     4.0%       15,966       6.0%
                Tier I capital
                  (to average assets)          33,502      7.2%      18,715     4.0%       23,394       5.0%
                                             ========== =========  ========== =========  ==========  ==========
</TABLE>

   
       The following  summary  reconciles the Bank's equity capital as reflected
       in the  accompanying  financial  statements as of September 30, 1998 with
       related amounts reported to the OTS:
<TABLE>
<CAPTION>

                                                                  Tangible           Core            Risk-based
                                                                  --------           ----            ----------
<S>                                                           <C>                <C>             <C>          
            Equity capital per financial statements           $      36,107      $   36,107      $      36,107
            Unrealized gains on available for sale                                                               
            securities, net of tax                                     (220)           (220)              (220)
            Allowance for loan losses                                                                    2,564
            Other                                                       119             119                119
                                                                 -----------       ---------        -------------
            Regulatory equity capital                         $      36,006      $   36,006      $      38,570
                                                                 ===========       =========        =============
    
</TABLE>


(11)   Savings Association Insurance Fund

       The  Bank  pays  deposit   insurance   premiums  to  the  FDIC's  Savings
       Association  Insurance Fund (SAIF).  The majority of commercial banks pay
       such premiums to the FDIC's Bank Insurance  Fund (BIF).  The SAIF and BIF
       previously assessed deposit insurance premiums at the same rate. However,
       effective  September  30, 1995,  the FDIC reduced the minimum  assessment
       rate  applicable to BIF deposits,  but not SAIF  deposits,  from 23 basis
       points of covered deposits to four basis points of covered deposits,  and
       effective  January 1, 1996,  further  reduced the BIF rate to zero.  This
       disparity  in  assessment  rates 

                                     F-28                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    

     may place the Bank at a  competitive  disadvantage  to  institutions  whose
     deposits are  exclusively or primarily BIF insured (such as most commercial
     banks).

     On September 30, 1996,  President  Clinton signed into law H.R. 3610, which
     is  intended  to  recapitalize  the  SAIF  and  substantially   bridge  the
     assessment   rate   disparity   existing   between  SAIF  and  BIF  insured
     institutions.  The new  law  subjects  institutions  with  SAIF  assessable
     deposits,  including  the Bank,  to a one-time  assessment  estimated to be
     approximately  .657% of covered deposits as of March 31, 1995, and provides
     for a 20% reduction of this assessment for certain institutions,  including
     the Bank.  The new law remains to be implemented by the FDIC and the FDIC's
     interpretation  of the new law may affect actual amounts paid by depository
     institutions.  This  one-time  assessment  resulted in a pre-tax  charge of
     approximately  $2.5  million.  Under  the  provisions  of the new law,  the
     assessment may be treated for tax purposes as a fully deductible  "ordinary
     and necessary  business  expense." Results of operations for the year ended
     September 30, 1996 included this one-time assessment.



                                     F-29                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


(12)   Sale of Branches

     On  October  29,  1997,   the  Bank  entered  into  an  agreement  to  sell
     substantially  all of the  loans,  with a  majority  of the loans sold on a
     servicing-released   basis,  and  certain  liabilities  (primarily  deposit
     liabilities)  of the branches  located in north Florida.  The sale included
     loans at 80% of the deposit  liability.  The  remaining 20% of the purchase
     was funded with cash.  The purchase  included the branches,  except for two
     branches  which were closed by the Bank because the Bank is precluded  from
     conducting any further  business at those  locations.  The  transaction was
     completed  January  30,  1998.  Assets  of  approximately   $52.5  million,
     including loans of $44.6 million,  property and equipment of $705,000, cash
     of $10.1 million, and liabilities  consisting primarily of deposit accounts
     of $55.5 million,  were sold for a gain of approximately $3.0 million.  The
     remaining  two branches are under  contract for sale to a third party.  The
     sale of the two  branches  is  expected  to close in 1999 at no loss to the
     Bank.


(13)   Benefit Plans

   
     On September  28, 1998,  the Board of  Directors  approved a  non-qualified
     Director  Retirement Plan  (Retirement  Plan). The Retirement Plan will pay
     all Directors that have served on the board at least ten years,  $1,000 per
     month for 120 months  beginning at the end of their final  three-year term.

     If a Director  dies prior to  retirement or prior to receipt of all monthly
     payments under the plan, the Bank has no further  finanical  obligations to
     the Director or his or her estate.  For the year ended  September 30, 1998,
     the Bank has  recognized  expense of  $410,000  related to this  Retirement
     Plan. The amount was determined by discounting  the  anticipated  cash flow
     required  based on the  services  rendered by each  covered  director.  The
     weighted-average  discount  rate used to measure  the  expense for the year
     ended  September  30,  1998  was  5.5%.  This  expense  is a  component  of
     compensation expense on the statements of earnings.
    

     The Bank maintains a noncontributory  defined benefit pension plan ("Plan")
     covering substantially all employees who meet minimum service requirements.
     The  benefit  formula  of the Plan  generally  bases  payments  to  retired
     employees  upon their  length of service  and a  percentage  of  qualifying
     compensation during the final years of employment.

     On September 28, 1998,  the Board of Directors  froze benefit  accruals for
     the Plan effective November 3, 1998. The Bank anticipates allocating to the
     participants their full present value of accrued benefits based on the Plan
     liquidation  guidelines,  as prescribed by the Internal  Revenue Code.  The
     present value of benefit obligations at September 30, 1998 is approximately
     $5.7  million  and the plan  assets at fair  value are  approximately  $4.0
     million.  As a  result,  the  Bank  recognized  compensation  and  employee
     benefits  expense  for 1998 of $1.7  million as an  actuarial  estimate  of
     benefits payable upon liquidation, and the related liability is a component
     of other liabilities on the statement of financial condition.


                                     F-30                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       The following  table sets forth the funded status of the Plan and amounts
       recognized in the Bank's balance sheet at September 30, 1998 and 1997:

<TABLE>
<CAPTION>
                                                                                       1998            1997
                                                                                     ----------     ----------
                                                                                          (In thousands)
<S>                                                                                <C>               <C>  
              Actuarial present value of benefit obligations:
                 Vested accumulated benefit obligation                             $   (5,672)        (3,272)
                                                                                     ----------      ----------

                 Accumulated benefit obligation                                        (5,672)        (3,272)
                 Additional benefits based on estimated future salary levels
                                                                                           --         (1,132)
                                                                                     ---------       ----------

                        Projected benefit obligation                                   (5,672)        (4,404)
              Plan assets at fair value                                                 3,997          3,616
                                                                                     ----------      ----------
 
                        Funded status                                              $   (1,675)          (788)
                                                                                     ==========   

              Unrecognized net assets at October 1, 1987 being
                 recognized over 13 years                                                               (117)
              Unrecognized net loss                                                                       52
              Unrecognized prior service cost                                                            440
                                                                                                     ----------

                                                                                                     $  (413)
                                                                                                     ==========
</TABLE>

       Pension cost for the year ended  September 30, 1997 and 1996 included the
following components:

<TABLE>
<CAPTION>
                                                                     1997               1996
                                                                   ---------         ---------
                                                                           (In thousands)

<S>                                                                <C>                <C>
            Service cost - benefits earned during the period       $  207                200
            Interest cost                                             304                272
            Actual return on assets held in plan                     (580)              (155)
            Net amortization and deferral                             335                (64)
                                                                     ---------        ---------

               Net periodic pension cost                           $  266                253
                                                                     =========        =========
</TABLE>

                                     F-31                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       The weighted-average  discount rate used to measure the projected benefit
       obligation is approximately 6% at September 30, 1998 and approximately 8%
       at  September  30,  1997  and  1996;  the  rate  of  increase  in  future
       compensation  levels  is 5% at  September  30,  1997  and  1996;  and the
       expected  long-term  rate of return on assets is  approximately  6.5% for
       September  30, 1998 and  approximately  8.25% for  September 30, 1997 and
       1996. No increase in future compensation levels was used at September 30,
       1998 as the Plan has been frozen by the Board of Directors.


(14)   Fair Values of Financial Instruments

       Fair value  estimates,  methods and assumptions are set forth  below  for
       the Bank's  financial  instruments at September 30, 1998 and 1997.

       Cash  and  cash  equivalents:  The  carrying  amount  of  cash  and  cash
       equivalents  (demand deposits maintained by the Bank at various financial
       institutions and federal funds sold) represents fair value.

       Investments:  The Bank's investment  securities represent  investments in
       U.S. Government Agency obligations,  Collateralized  Mortgage Obligations
       and mortgage-backed  securities.  The fair value of these investments was
       estimated  based on quoted market prices or bid quotations  received from
       securities dealers.

       Federal  Home Loan Bank stock:  The  Federal  Home Loan Bank stock is not
       publicly  traded and the  carrying  amount was used to estimate  the fair
       value.

       Loans:  Fair values are  estimated  for the Bank's  portfolio of loans by
       grouping  loans with similar  financial  characteristics.  The loans have
       been  segregated by type,  such as fixed and variable rate first mortgage
       loans  and  other  loans.  The  fair  value  of  loans  is  estimated  by
       discounting  the future cash flows using  current  rates at which similar
       loans would be made to  borrowers  with  similar  credit  ratings and for
       similar maturities.

       Deposit  liabilities:  The fair value of deposits with no stated maturity
       (i.e.,  interest and  noninterest-bearing  checking  accounts and savings
       accounts)  is equal to the amount  payable as of  September  30, 1998 and
       1997.  The  fair  value  of  certificates  of  deposit  is  based  on the
       discounted  value  of  contractual  cash  flows.  The  discount  rate  is
       estimated using the rates  currently  offered by the Bank for deposits of
       similar remaining maturities.

       Federal Home Loan Bank  advances:  The fair value of advances is based on
       the  discounted  value of  contractual  cash flows.  The discount rate is
       estimated using the rates currently  offered by creditors for advances of
       similar remaining maturities.


                                     F-32                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    


       Due  to  banks:  The  carrying  value  of  cash  due to  other  financial
institutions represents fair value.

       Commitments:  The Bank makes commitments in the normal course of business
       to originate loans. All such commitments are for relatively short periods
       of time,  so the  market  value of the  loan on the  commitment  date and
       origination or delivery date is seldom materially different.

       The  estimated  fair  values  of  the  Bank's  financial  instruments  at
September 30, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>
                                                                           1998
                                                               -----------------------------
                                                                Carrying         Estimated
                                                                 amount          fair value
                                                               -----------      ------------
                                                                      (In thousands)
<S>                                                         <C>                   <C>  
              Financial assets:
                 Cash and cash equivalents                  $      5,217          5,217
                 Investments available for sale                   42,225         42,225
                 Investment securities held to maturity           18,736         18,524
                 Federal Home Loan Bank stock                      2,863          2,864
                 Loans (carrying amount net of allowance
                    for loan loss of $2,564)                     338,610        341,013
                                                               ===========      ============

              Financial liabilities:
                 Deposits:
                    Without stated maturities               $     90,798         90,798
                    With stated maturities                       261,382        258,744
                 Federal Home Loan Bank advances                  21,000         19,149
                 Due to banks                                      4,569          4,569
                                                               ===========      ============

              Commitments:
                 Loan commitments                           $        --           1,985
                                                               ===========      ============
</TABLE>


                                     F-33                            (Continued)
<PAGE>

                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF FLORIDA

                          Notes to Financial Statements

   
                        September 30, 1998, 1997 and 1996
    

<TABLE>
<CAPTION>

                                                                                          1997
                                                                               -----------------------------
                                                                                Carrying         Estimated
                                                                                 amount          fair value
                                                                               -----------      ------------
                                                                                      (In thousands)
<S>                                                                        <C>                   <C>   
              Financial assets:
                 Cash and cash equivalents                                  $     21,842            21,842
                 Investments available for sale                                   36,761            36,761
                 Investment securities held to maturity                           37,812            37,311
                 Federal Home Loan Bank stock                                      2,864             2,864
                 Loans (carrying amount net of allowance
                    for loan loss of $2,633)                                     355,551           363,333
                                                                               ===========      ============

              Financial liabilities:
                 Deposits:
                    Without stated maturities                               $     96,718            96,718
                    With stated maturities                                       332,996           332,465
                 Due to banks                                                        483               483
                                                                               ===========      ============

              Commitments:
                 Loan commitments                                           $         --             3,721
                                                                               ===========      ============
</TABLE>


(15)   Commitments and Contingencies

       In the  ordinary  course of  business,  the Bank has various  outstanding
       commitments  and  contingent  liabilities  that are not  reflected in the
       accompanying  financial statements.  In addition, the Bank is a defendant
       in certain  claims and legal  actions  arising in the ordinary  course of
       business.  In the opinion of management,  after  consultation  with legal
       counsel,  the ultimate  disposition  of these  matters is not expected to
       have a material adverse effect on the financial conditions of the Bank.


                                     F-34
<PAGE>
[To be used in connection with the Syndicated Community Offering only]

PROSPECTUS SUPPLEMENT FOR SYNDICATED COMMUNITY OFFERING

[LOGO]                                                      FLORIDAFIRST BANCORP
                            (Proposed Holding Company for First Federal Florida)
                                                            205 E. Orange Street
                                                   Lakeland, Florida  33801-4611
                                                                  (941) 688-6811
- --------------------------------------------------------------------------------

         FloridaFirst  Bancorp is offering  for sale up to  2,351,175  shares of
common stock at $10.00 per share in First Federal Florida's  reorganization into
the mutual holding  company  structure with a middle tier stock holding  company
and minority stock  offering.  First Federal  Florida will become a wholly owned
subsidiary of  FloridaFirst  Bancorp and  FloridaFirst  Bancorp will be majority
owned by a mutual holding  company.  FloridaFirst  Bancorp has already  received
subscriptions  for the  remaining  __________  shares of the  aggregate of up to
__________ shares to be sold in the  reorganization.  We will not sell any stock
unless we receive  additional  subscriptions  for at least the minimum number of
shares  in the  offering.  We will  place all funds  submitted  to  FloridaFirst
Bancorp  to  purchase  shares of stock in a  deposit  account  at First  Federal
Florida until we issue the shares or the funds are returned.

         No public market for the common stock currently  exists.  We expect the
common stock to be listed on the Nasdaq Stock Market, under the symbol "FFBK."
- --------------------------------------------------------------------------------


                              TERMS OF THE OFFERING

         This  offering  will expire no later than 12:00 noon,  Eastern time, on
__________, 1999, unless extended.

o        Price Per Share                                      $10.00

o        Number of Shares                                     ______
         Minimum/Maximum

o        Underwriting Commission and Other Expenses           ______
         Minimum/Maximum

o        Net Proceeds to FloridaFirst Bancorp                 ______
         in the Offering
         Minimum/Maximum

o        Net Proceeds per Share to FloridaFirst Bancorp       ______
         in the Offering
         Minimum/Maximum

Please refer to "Risk Factors" beginning on page 10 of the attached prospectus.


These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation or any other governmental agency.

Neither the Securities and Exchange  Commission,  the Federal Deposit  Insurance
Corporation,  the Office of Thrift  Supervision,  nor any other federal or state
securities  regulator has approved or disapproved these securities or determined
if this prospectus is accurate or complete.  Any representations to the contrary
is a criminal offense.

                        Sandler O'Neill & Partners, L.P.
         The date of this Prospectus Supplement is __________ ____, 1999


<PAGE>




                        THE SYNDICATED COMMUNITY OFFERING

         The  prospectus  follows  this  supplement  in  the  form  used  in the
subscription and community offerings.  The purchase price for all shares sold in
this  offering  will  be the  same  as the  price  paid  by  subscribers  in the
subscription and community offerings.

         We reserve the right, in our absolute discretion,  to accept or reject,
in whole or in part, any or all subscriptions in this offering.

         We have engaged Sandler O'Neill & Partners,  L.P. as financial advisors
to assist us in the sale of the common  stock in this  offering.  We  anticipate
that Sandler  O'Neill will use the services of other  registered  broker-dealers
and that fees to Sandler O'Neill and such selected dealers will not exceed 5% of
the sales price of the shares sold in this offering. Neither Sandler O'Neill nor
any selected  dealer shall have any obligation to take or purchase any shares of
common stock in this offering.





<PAGE>

<TABLE>
<CAPTION>
<S>                                                                               <C>
================================================================================   =================================================



You should rely only on the information  contained in this document. We have not
authorized  anyone  to  provide  you  with  information  that is  different.This
document does not constitute an offer to sell, or the  solicitation  of an offer
to buy, any of the securities  offered hereby to any person in any  jurisdiction
in which such offer or  solicitation  would be  unlawful.  The  affairs of First
Federal  Florida  or  FloridaFirst  Bancorp  may  change  after the date of this
prospectus.  Delivery of this  document  and the sales of shares made  hereunder
does not mean otherwise.

                                TABLE OF CONTENTS
                                                                                                                           Page
   
^ Summary .................................................................   3
Risk Factors...............................................................   8
The Reorganization.........................................................  11
The Offering...............................................................  18
First Federal Florida .....................................................  31
FloridaFirst Bancorp.......................................................  32
FloridaFirst Bancorp MHC...................................................  32
Use of Proceeds............................................................  32
Dividend Policy............................................................  33
Wavier of Dividends by the Mutual Holding Company..........................  34                FloridaFirst Bancorp
Mutual Holding Company ^ Conversion to Stock Form..........................  36
Market for the Stock.......................................................  36
Capitalization.............................................................  38
Pro Forma Data.............................................................  39
Historical and Pro Forma Capital Compliance................................  43
Selected Financial and Other Data..........................................  48
Management's Discussion and Analysis of                                                        ---------------------
 Financial Condition and Results of Operations.............................  51
Business of FloridaFirst...................................................  66
Business of First Federal..................................................  66                      PROSPECTUS
Regulation ................................................................  88
Taxation...................................................................  92
Management ................................................................ ^93                ---------------------
Restrictions on Acquisition of FloridaFirst................................ 103
Description of Capital Stock............................................... 105
Legal and Tax Opinions..................................................... 106
Experts.................................................................... 106           Sandler O'Neill & Partners, L.P.
Registration Requirements.................................................. 106
Where You Can Find Additional Information.................................. 106
Index to Financial Statements  ............................................ 108              ^ February 12, 1999


Until the later of March 24, 1999 or 25 days after commencement of the offering,
all  dealers  effecting  transactions  in  these  securities,  whether  or   not
participating in this offering, may be required to deliver a prospectus. This is        THESE SECURITIES ARE NOT DEPOSITS OR
in addition to the dealers'  obligation  to deliver a prospectus  when acting as        SAVINGS ACCOUNTS AND ARE NOT FEDERALLY
underwriters and with respect to their unsold allotments or subscriptions.              INSURED OR GUARANTEED.

    
================================================================================   =================================================
</TABLE>



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission