FLORIDAFIRST BANCORP INC
S-1/A, 2000-10-20
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: PW BIRCH FUND LLC, N-2, EX-99.R, 2000-10-20
Next: FLORIDAFIRST BANCORP INC, S-1/A, EX-1, 2000-10-20




As filed with the Securities and Exchange Commission on October 20, 2000
                                                      Registration No. 333-45150

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ----------------------
                           FORM S-1 / AMENDMENT NO. 1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

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

                           FLORIDAFIRST BANCORP, INC.
                           --------------------------
               (Exact name of registrant as specified in charter)

            Florida                    6035                     59-3662010
----------------------------- -----------------------      ---------------------
(State or other jurisdiction     (Primary SIC No.)           (I.R.S. Employer
of incorporation or                                         Identification No.)
organization)
              205 East Orange Street, Lakeland, Florida 33801-4611
                                 (863) 688-6811
--------------------------------------------------------------------------------
               (Address, including zip code, and telephone number,
              including area code, of principal executive offices)

                              Mr. Gregory C. Wilkes
                      President and Chief Executive Officer
                           FloridaFirst Bancorp, Inc.
                    205 East Orange Street, Lakeland, Florida
                                 (863) 688-6811
--------------------------------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:
                             Samuel J. Malizia, Esq.
                            Felicia C. Battista, Esq.
                            MALIZIA SPIDI & FISCH, PC
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005
                                 (202) 434-4660

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  As soon as practicable after this registration statement becomes effective.

         If any of the  securities  being  registered  on  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933, as amended (the "Securities  Act"),  check the following
box [ ]

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act registration number of the earlier effective  registration statement for the
same offering. [ ]

         If the delivery of the  prospectus  is expected to be made  pursuant to
Rule 434, please check the following box.[ ]




<PAGE>

PROSPECTUS

                           FLORIDAFIRST BANCORP, INC.
                (Proposed holding company for FloridaFirst Bank)
                     Up to 5,520,000 shares of common stock

         We are offering common stock. The shares we are offering  represent the
57% ownership interest in FloridaFirst Bancorp now owned by FloridaFirst Bancorp
MHC, the mutual holding company of FloridaFirst Bancorp. FloridaFirst Bancorp is
the mid-tier stock holding  company parent of  FloridaFirst  Bank. The remaining
43% ownership  interest in FloridaFirst  Bancorp is owned by the public and will
be exchanged for our shares of common stock.

If you  are a  current  or  former  depositor  of  FloridaFirst  Bank  as of the
eligibility dates.

o    You may have priority rights to purchase shares at $10.00 per share.
o    You may be eligible to  purchase up to 30,000  shares but may not  purchase
     fewer than 25 shares.
o    You will not pay a commission to buy any shares.
o    Our offering will end at _____.m., Eastern Time on ____________, 2000.

If you are currently a shareholder of FloridaFirst Bancorp.

o    Your shares will be exchanged  automatically for new shares of FloridaFirst
     Bancorp, Inc.
o    After the  exchange  of  shares,  your  percentage  ownership  interest  in
     FloridaFirst  Bancorp,  Inc. will be equivalent to your current  percentage
     ownership interest in FloridaFirst Bancorp.
o    You may be eligible to also purchase  additional shares at $10.00 per share
     in the  community  offering.  o You  will not pay a  commission  to buy any
     shares or to exchange existing shares.

If you fit none of the above categories, but are interested in purchasing shares
of our common stock -

o    You may be eligible to purchase  shares at $10.00 per share after  priority
     orders are filled.
o    You may be eligible to purchase up to 30,000 shares.
o    You may not purchase fewer than 25 shares.
o    You will not pay a commission to buy any shares.

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------
                                                                            MAXIMUM
                                                   MINIMUM      MAXIMUM   AS ADJUSTED
<S>                                           <C>          <C>           <C>
Number of Shares                                 2,326,877    3,147,952     3,620,179
Total Underwriting Commissions and Expenses     $1,038,000   $1,094,000    $1,127,000
Net Proceeds                                   $22,230,770  $30,385,520   $35,075,000
Net Proceeds Per Share                               $9.55        $9.65         $9.69
---------------------------------------------  -----------  ----------- -------------
</TABLE>

         FloridaFirst  Bancorp,  Inc. may sell up to 3,620,179 shares because of
changes in the market and general  financial  and  economic  conditions  without
notifying  prospective  purchasers.  We  will  terminate  the  offering  and the
exchange of shares if we do not sell the minimum number of shares.

         For a  discussion  of risks you  should  consider,  see "Risk  Factors"
beginning on page ____ of the prospectus.

         The Nasdaq  National  Market has given us preliminary  approval to list
our common stock on the National Market under the symbol "FFBK."

         We are offering the common  stock on a best efforts  basis,  subject to
certain conditions.  Sandler O'Neill & Partners, L.P. will assist us in the sale
of the common stock,  though they are not required to purchase any of the common
stock that is being offered.

         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.

         Funds  received prior to the completion of the offering will be held in
an account at FloridaFirst  Bank which will bear interest at our savings account
rate. This offering is expected to terminate on ____________, 2000.

     For assistance, please contact the conversion center at (863) 802-0088.

                        Sandler O'Neill & Partners, L.P.
               The Date of this Prospectus is ______________, 2000
<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  of
FloridaFirst Bancorp.

The Companies
<TABLE>
<CAPTION>
<S>                                        <C>                                        <C>
FloridaFirst Bancorp, Inc.                  205 East Orange Street, Lakeland, Florida  33801-4611
</TABLE>

         FloridaFirst Bancorp, Inc. is a Florida corporation which was formed to
own all of  FloridaFirst  Bank's capital stock upon completion of the conversion
and stock  offering.  FloridaFirst  Bancorp,  Inc.  has applied to the Office of
Thrift Supervision for approval to become a savings and loan holding company.

<TABLE>
<CAPTION>
<S>                                        <C>                                        <C>
FloridaFirst Bancorp MHC                    205 East Orange Street, Lakeland, Florida  33801-4611
</TABLE>

         FloridaFirst  Bancorp MHC is currently  the mutual  holding  company of
FloridaFirst  Bancorp.  As of June 30,  2000,  FloridaFirst  Bancorp  MHC's sole
business  activity consists of its ownership of 3,049,024 shares of FloridaFirst
Bancorp's common stock, which represents 57% of its outstanding  shares, as well
as $98,500 in cash.
<TABLE>
<CAPTION>
<S>                                        <C>                                        <C>
FloridaFirst Bancorp                        205 East Orange Street, Lakeland, Florida 33801-4611
</TABLE>

         FloridaFirst  Bancorp is currently  the mid-tier  federal stock holding
company of FloridaFirst Bank.  FloridaFirst  Bancorp owns all of the outstanding
common  stock of  FloridaFirst  Bank.  FloridaFirst  Bancorp MHC owns  3,049,024
shares  of  FloridaFirst  Bancorp's  outstanding  common  stock.  The  remaining
2,298,273  shares of  common  stock are held by the  public.  At June 30,  2000,
FloridaFirst  Bancorp had consolidated assets totaling $569.0 million,  deposits
of $357.5 million and consolidated stockholders' equity of $59.4 million.
<TABLE>
<CAPTION>
<S>                                        <C>                                        <C>
FloridaFirst Bank                           205 East Orange Street, Lakeland, Florida  33801-4611
</TABLE>

         FloridaFirst   Bank  is  a   federally-chartered   stock  savings  bank
headquartered in Lakeland,  Florida.  FloridaFirst Bank is a  community-oriented
financial  institution  offering  traditional  financial  services  to its local
community.  It conducts operations through its main office in Lakeland,  Florida
and its eight branch offices.

How The Ownership Structure Will Change After The Conversion

         The  following  chart  shows our  current  structure  which is commonly
referred to as a "two-tier" mutual holding company structure:

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

                                        3

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



       |----------------------------|   |----------------------------|
       |                            |   |    FloridaFirst Bancorp    |
       |  FloridaFirst Bancorp MHC  |   |    Minority Stockholders   |
       |----------------------------|   |----------------------------|
                       |                                |
                       |57%                          43%|
                       |--------------------------------|
                       |      FloridaFirst Bancorp      |
                       |--------------------------------|
                                       |
                                       | 100%
                                       |
                       |--------------------------------|
                       |         FloridaFirst Bank      |
                       |--------------------------------|




                  Our ownership structure after the conversion.

                       | --------------------------------|
                       |        Public Stockholders      |
                       | --------------------------------|
                                       |
                                       | 100%
                                       |
                       | --------------------------------|
                       |    FloridaFirst Bancorp, Inc.   |
                       | --------------------------------|
                                       |
                                       | 100%
                                       |
                       | --------------------------------|
                       |         FloridaFirst Bank       |
                       | --------------------------------|



The Conversion

         The Offering

         We are selling common stock which represents the 57% ownership interest
in FloridaFirst  Bancorp now owned by FloridaFirst  Bancorp MHC in the following
order of priority.

         (1)    Depositors with $50 or more on deposit as of June 30, 1999.

         (2)    FloridaFirst Bank's employee stock ownership plan.

         (3)    Depositors with $50 or more on deposit as of September 30, 2000.

         (4)    Depositors and certain borrowers as of __________ ____, 2000.

         We are selling between  2,326,877 and 3,147,952 shares of common stock,
all at a price of  $10.00  per  share.  The  number  of shares to be sold may be
increased to  3,620,179.  The actual  amount of shares we sell will depend on an
independent  appraisal  performed by Finpro, an independent  appraisal firm. The
factors that went into the appraisal are discussed on page ____, "The Offering -
Stock Pricing and the Number of Shares to be Offered."

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

                                        4
<PAGE>
--------------------------------------------------------------------------------

         The  subscription  offering  expires at __:__ __. m.,  eastern time, on
__________  __, 2000.  You cannot  transfer  your  subscription  rights.  If you
attempt to transfer your rights,  you may lose the right to purchase  shares and
may be subject to criminal prosecution and/or other sanctions.

         During the  subscription  offering,  we may also offer shares of common
stock  in  a  community  offering.  In  this  part  of  the  offering,   current
stockholders of FloridaFirst  Bancorp will have first  preference and people who
reside in Polk or Manatee Counties,  Florida will have second  preference.  This
part of the offering may terminate at any time without  notice but no later than
__________ ____, 2001.

         Shares  not  sold in the  subscription  or  community  offering  may be
offered for sale in a syndicated community offering,  which would be an offering
to the general  public on a best efforts basis by a syndicate of broker  dealers
managed by Sandler O'Neill & Partners, L.P.

         You will not pay a commission to buy any shares.

         We have the right to  reject  any  orders of stock in the  subscription
offering, community offering, and syndicated community offering.

         We have described the offering in greater detail beginning at page ____
of this prospectus.

The Exchange of FloridaFirst Bancorp Common Stock

         If you are now a stockholder of FloridaFirst  Bancorp, your shares will
be cancelled and exchanged for our shares. The number of shares you will receive
will be based on an exchange ratio. The actual number of shares you receive will
depend upon the number of shares we sell in our offering and the final appraised
value of our stock.

         The following  table shows how the exchange  ratio will adjust based on
the number of shares sold in our offering.  The table also shows how many shares
an owner of  FloridaFirst  Bancorp  common stock would  receive in the exchange,
adjusted for the number of shares sold in the offering.

<TABLE>
<CAPTION>
                                                                                                                   100 Shares of
                                                       Shares to be Exchanged                                      FloridaFirst
                            Shares to be Sold      for FloridaFirst Bancorp, Inc. Total Shares                   Bancorp would be
                             in the Offering                Common Stock          of Common                       exchanged for
                       --------------------------- ------------------------------ Stock to be     Exchange      FloridaFirst, Inc.
                           Amount     Percent          Amount         Percent     Outstanding       Ratio          Common Stock
                           ------     -------          ------         -------     -----------       -----       ------------------
<S>                      <C>          <C>           <C>              <C>          <C>              <C>                <C>
Minimum..............     2,326,877     57.03%       1,753,123         42.97%      4,080,000         0.7628%              76
Midpoint.............     2,737,299     57.03        2,062,701         42.97       4,800,000         0.8975               90
Maximum..............     3,147,952     57.03        2,372,048         42.97       5,520,000         1.0321              103
Adjusted maximum.....     3,620,179     57.03        2,727,821         42.97       6,348,000         1.1869              119

</TABLE>
         If you own your shares of  FloridaFirst  Bancorp in "street  name," the
exchange  will  occur  automatically  and you need take no  action.  If you have
certificated  shares,  you will receive a transmittal form with  instructions to
surrender  your stock  certificates  after the offering is  completed.  You will
receive new  certificates of our common stock within five business days after we
receive properly executed transmittal forms.

         No  fractional  shares of our common stock will be issued to any public
stockholder of FloridaFirst Bancorp upon consummation of the conversion. Payment
for fractional  shares will be made as soon as practicable  after the receipt by
the exchange agent of surrendered FloridaFirst Bancorp stock certificates.

         We have described the exchange in greater detail beginning at page ____
of this prospectus.

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

                                        5
<PAGE>
--------------------------------------------------------------------------------

Reasons For The Conversion

We are pursuing the conversion for the following reasons:

         o        After the  conversion,  we will have more  capital (due to the
                  proceeds we will  receive  from the sale of our shares)  which
                  will enable us to  continue  to expand our  banking  franchise
                  through de novo branching,  and offer new products and banking
                  services.  We will be in a better  position  to  increase  our
                  market  presence  in our  market  areas  of Polk  and  Manatee
                  Counties,  Florida. See "Management's  Discussion and Analysis
                  of Financial Condition and Results of Operations" beginning on
                  page ____.

         o        The larger capital base  resulting  from the  conversion  will
                  allow us to increase our earning  assets,  which should permit
                  us to continue to increase our earnings.

         o        After conversion,  our common stock will continue to be listed
                  on the  Nasdaq  National  Market  with  a  greater  number  of
                  outstanding  shares  held by  public  stockholders.  This will
                  provide  additional  liquidity and  visibility  for our common
                  stock  and make it easier  for you to buy and sell our  common
                  stock.

         o        As a fully  converted  holding  company,  we will have greater
                  strategic   flexibility   in   connection   with   merger  and
                  acquisition transactions.  Unlike a mutual holding company, we
                  can use stock as a form of payment for  acquisitions and merge
                  with any  other  stock  institution  or its  holding  company.
                  Currently,  we have no  plans,  agreements  or  understandings
                  regarding any acquisition.

Conditions To Complete The Conversion

         We cannot complete our conversion and our offering unless:

          (1)  It is  approved  by a majority  vote of  members of  FloridaFirst
               Bancorp MHC;

          (2)  It  is  approved  by  a  two-thirds   vote  of   shareholders  of
               FloridaFirst Bancorp; and

          (3)  It is approved by a majority vote of shareholders of FloridaFirst
               Bancorp,  not including those shares held by FloridaFirst Bancorp
               MHC.

         FloridaFirst  Bancorp MHC intends to vote its 57% ownership interest in
favor of the  conversion.  In  addition,  as of June  30,  2000,  directors  and
executive officers of FloridaFirst Bancorp and their associates beneficially own
131,333 shares of FloridaFirst  Bancorp, or 2.5% of the outstanding shares other
than those held by FloridaFirst Bancorp MHC. They intend to vote those shares in
favor of the conversion.  Certain  directors who serve as the trustee  committee
for  FloridaFirst  Bank's  restricted stock plan may direct the voting of 53,244
shares held in the plan trust. Additionally,  certain directors and an executive
officer who serve as FloridaFirst  Bank's employee stock ownership plan trustees
may  vote  approximately  183,808  unallocated  shares  of  the  employee  stock
ownership  plan and may vote, in the  trustees'  fiduciary  capacity,  allocated
shares  of the  employee  stock  ownership  plan  for  which  no  timely  voting
directions have been received from plan participants.

$10.00  Per Share  Stock  Pricing  And The  Number Of Shares To Be Issued In The
Conversion

         The number of shares  offered is based on an  independent  appraisal of
the pro forma  estimated  market  value of our stock by  FinPro  divided  by the
purchase price of $10.00 and multiplied by the

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

                                        6
<PAGE>
--------------------------------------------------------------------------------

percentage of shares being offered to the public. The $10.00 per share price was
determined by our board of directors.

         For a detailed  discussion  of FinPro's  appraisal  valuation,  how the
shares were priced and peer group pricing ratios, see page ____, "The Offering -
Stock Pricing and the Number of Shares to be Offered."

The Amount Of Stock You May Purchase

         The minimum number of shares that you may purchase is 25.

         If you  are no  longer  a  FloridaFirst  Bancorp  stockholder,  you (or
persons acting through a single  account) may not purchase in the first,  third,
or fourth  priority of the  subscription  offering  more than  30,000  shares of
common stock, either alone or together with persons acting in concert with you.

         If you are now a  FloridaFirst  Bancorp  stockholder,  you (or  persons
acting  through a single  account) may not either alone or together with persons
acting in concert purchase shares in the first, third, or fourth priority of the
subscription  offering,  that when  combined  with  shares  you  receive  in the
exchange for FloridaFirst  Bancorp stock,  exceed 30,000 shares. For example, if
you are to receive 15,000 shares in the exchange, you may only purchase up to an
additional  15,000  shares  in the  first,  third,  or  fourth  priority  of the
subscription  offering.  However,  no existing  shareholder  owning greater than
30,000  shares will be required to sell any stock  solely due to the exchange of
any shares.

         Except for the employee  stock  ownership  plan,  the maximum number of
shares  which  may  be  purchased  in  all of  the  combined  categories  of the
conversion by any person (or persons acting through a single  account)  together
with any associate or group of persons acting in concert shall not exceed 50,000
shares,  including  those shares received in exchange for  FloridaFirst  Bancorp
stock.

         For  further  discussion  of the  purchase  limits and  definitions  of
"associate" and "acting in concert," see "The Offering--Limitations on Purchases
of Common Stock" on page ____.

Our Use Of The Proceeds Raised From The Sale Of Stock

         We will use  approximately  50% of the cash  received  in the  offering
(between $11.1 million and $17.6 million) to purchase all of FloridaFirst Bank's
stock.  We will also lend to  FloridaFirst  Bank's employee stock ownership plan
enough  cash to enable the plan to buy an amount of common  stock equal to 8% of
the  shares  sold in the  offering.  The  balance  will  be held as our  initial
capitalization. See pages ___ and ___.

Benefits of the Conversion to Management

         In order to link 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 certain stock benefits.

         The following table presents  information  regarding the 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  stockholders.  The table below  assumes the
sale of 3,147,952  shares in the  offering.  It is assumed that the value of the
stock is $10 per  share.  Options  to  acquire  shares of the stock 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 in the
future above the exercise price.

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

                                        7
<PAGE>
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                               Percentage of
                                                            Estimated        Total Shares Sold
                                Participants    Shares   Value of Shares       in the Offering
                                ------------    ------   ---------------     -----------------
<S>                            <C>            <C>         <C>                    <C>
Employee Stock Ownership
Plan..........................  Employees       251,836     $2,518,360              8.0%
Stock-Based Incentive Plans:
Restricted Stock Awards.......  Directors and
                                Employees       125,918      1,259,180              4.0
Stock Options.................  Directors and
                                Employees       314,795              -             10.0
                                                -------     ----------             ----
              Total...........                  692,549     $3,777,540             22.0%
                                                =======     ==========             ====
</TABLE>

         We will also convert  restricted  stock  awards and options  previously
awarded to  officers,  directors  and  employees  of  FloridaFirst  Bancorp  and
FloridaFirst  Bank.  The number of  restricted  stock  awards  received  will be
adjusted  based  upon the  exchange  ratio and the other  terms and the  vesting
period will  remain  unchanged.  The number of stock  options  received  and the
exercise  price will be adjusted based on the exchange ratio and the other terms
and the vesting period will remain unchanged.

Market For Common Stock

         We have  applied to the Nasdaq Stock Market to list the common stock on
the  Nasdaq  National  Market  under  the  symbol  FFBK.  The  common  stock  of
FloridaFirst Bancorp is currently listed on the Nasdaq National Market under the
same  symbol,  FFBK.  While it is  expected  that our common  stock will be more
easily  tradeable  because there will be significantly  more outstanding  shares
than  FloridaFirst  Bancorp's  common stock,  there can be no assurance of this.
Sandler  O'Neill  has  advised us that it  intends  to be a market  maker in the
common stock and will assist us in obtaining additional market makers.

Dividend Policy

         FloridaFirst  Bancorp  currently pays a cash dividend of $.04 per share
per  quarter,  or $.16 per share per year.  After the  conversion,  we expect to
continue  to pay a  dividend  rate of at least $.04 per share per  quarter.  The
dividend rate and the continued  payment of dividends will depend on a number of
factors including our capital requirements,  our financial condition and results
of operations,  tax considerations,  statutory and regulatory  limitations,  and
general economic conditions.  No assurance can be given that we will continue to
pay dividends or that they will not be reduced in the future.

Comparison Of Stockholders' Rights

         After the conversion,  the  stockholders  of FloridaFirst  Bancorp will
become our stockholders and their rights as stockholders will be governed by our
articles of incorporation,  bylaws and Florida law. For a discussion of material
differences  in the  rights  of  stockholders  and an  explanation  of  possible
anti-takeover effects of provisions in our articles of incorporation and bylaws,
see "Comparison of Stockholders' Rights" on page ___.

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

                                        8
<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.

Changing interest rates may adversely affect our profits.

         To be profitable, we must earn more in interest and fees than we pay in
interest and expenses. If interest rates continue to rise as they have recently,
the  interest  we pay on  interest-bearing  liabilities,  such as  deposits  and
borrowings, would increase more quickly than interest earned on interest-earning
assets,  such as loans and  investment  securities.  This  would  reduce our net
interest  income  and  thereby  reduce  our net  income  in the  short-term.  In
addition,  rising  interest rates are likely to reduce our income because it may
reduce the demand for loans and the value of our investment  securities and make
it more  difficult  for our  borrowers to repay their loans.  If interest  rates
decline,  however, our loans may be refinanced at lower rates or prepaid and our
investments  may be  prepaid  earlier  than  expected,  which may also lower our
income. Interest rates will continue to fluctuate,  and we cannot predict future
Federal  Reserve  Board actions or other factors that will cause market rates to
change.  Currently,  a material increase in interest rates would have a material
adverse effect on our income and regulatory capital. See Management's Discussion
and Analysis of Financial  Condition and Results of Operations -- "Management of
Interest Rate Risk and Market Risk."

Increases  in market  rates of  interest  are  likely to  adversely  affect  our
stockholders' equity.

         At  June  30,  2000,   FloridaFirst  Bancorp  owned  $94.0  million  of
marketable   securities  that  were  available  for  sale.   Generally  accepted
accounting  principles require that these securities be carried at fair value on
the consolidated balance sheet.  Unrealized gains or losses on these securities,
that is, the  difference  between the fair value and the amortized cost of these
securities,  is  reflected  in  stockholders'  equity,  net of  deferred  taxes.
Recently, market rates of interest have increased. When interest rates increase,
the  fair  value  of  FloridaFirst   Bancorp's  available  for  sale  marketable
securities generally decreases, which decreases stockholders' equity. As of June
30,  2000,  FloridaFirst  Bancorp's  available  for sale  marketable  securities
portfolio had an unrealized loss, net of taxes, of $2.0 million,  which resulted
in a decrease in  stockholders'  equity by the same  amount.  Our  stockholders'
equity is likely to be adversely affected by increase in market interest rates.

Our profits will decrease due to expansion plans.

         The Board of Directors and management  have developed an expansion plan
that  includes  three de novo  branches  within our existing  market areas and a
strategic  plan.  Costs for the new projects are  estimated to be  approximately
$1.1  million in fiscal 2001 and $1.5  million in fiscal  2002.  Such plans will
decrease our profits in the short term. See "Comparison of Operating Results for
the Nine Months Ended June 30, 2000 and June 30, 1999 -- Other Expenses."

Because of our  emphasis on  expansion of our  commercial  and consumer  lending
after the offering,  downturns in the real estate market or economy may increase
the risk that some of our loans will not be repaid.

         In recent  years,  we have  increased  our emphasis on  commercial  and
consumer  lending and intend to continue to do so after the  offering.  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 we increase the amount of
commercial  and consumer  loans that we originate and hold for  investment,  the
likelihood  increases that some of our loans will not be repaid or our borrowers
will be late in paying such loans.  Any failure to pay such loans would hurt our
earnings and asset quality.

                                        9

<PAGE>



You may not be able to profit from the sale or merger of  FloridaFirst  Bancorp,
Inc.  because  of  provisions  in our  charter  documents  and  other  laws  and
regulation.

         Our articles of  incorporation  and bylaws contain  provisions that may
make it difficult  for someone to acquire  control of us. These  provisions  may
discourage  takeover  attempts and prevent you from receiving a premium over the
market price of your shares as part of a takeover.  Additionally,  the Office of
Thrift Supervision  regulations may also make it difficult for anyone to acquire
us for three  years  after the  conversion.  See  "Comparison  of  Shareholders'
Rights" and "Restrictions on Acquisitions of FloridaFirst Bancorp, Inc."

The implementation of certain  stock-based benefit plans may increase our future
compensation expense and may reduce our earnings.

         We  intend to adopt a stock  option  plan  that  will  provide  for the
granting of options to purchase common stock, a restricted  stock plan that will
provide for awards of restricted stock to our eligible  officers,  employees and
directors and an employee stock ownership plan that will distribute stock to all
of our qualifying employees over a period of time. The restricted stock plan and
the employee stock ownership plan will increase our future costs of compensating
our directors, officers, and employees. The cost of the employee stock ownership
plan  will  vary  based on our  stock  price  over  time,  while the cost of the
restricted stock plan will be based on our stock price when the awards are first
granted.

Our low return on equity after the conversion may negatively impact the value of
our common stock.

         As a result of  FloridaFirst  Bancorp's  high  capital  levels  and the
additional  capital that will be raised by us in the conversion,  our ability to
leverage the net proceeds from the conversion may be limited in the near future.
The  return on  equity is  initially  expected  to be lower  than it has been in
recent years, which may negatively impact the value of our common stock.

You may not be able to sell your shares  when you desire,  or for $10.00 or more
per share.

         Publicly  traded stocks have recently  experienced  substantial  market
price volatility.  This is due, in part, to investors'  shifting  perceptions of
the effect on various industry  sectors of changes and potential  changes in the
economy.  Volatility,  therefore,  may be  unrelated  to the  current  operating
performance of particular  companies whose shares are traded. The purchase price
of common  stock  sold in  conversion  transactions,  including  mutual-to-stock
conversion  transactions of mutual holding companies, is based on an independent
appraisal.  Independent appraisals are not intended, and should not be construed
as a  recommendation  as to the  advisability  of purchasing  shares.  After our
common  stock  begins to trade,  the  trading  price will be  determined  by the
marketplace.  The trading price will fluctuate  because it will be influenced by
many factors,  including  prevailing interest rates, other economic  conditions,
our operating performance and investor perceptions of the outlook for us and the
banking  industry  in general.  We cannot  assure you that if you choose to sell
shares you purchased in the stock offering,  you will be able to sell them at or
above the $10 per share offering price.

A downturn in our local economy and increased  competition may adversely  affect
our profitability.

         Our  business of  attracting  deposits  and making  loans is  primarily
conducted  within our 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,  our ability to make a profit could be hurt.  We have
substantial  competition for deposits and loans.  Many  competitors have greater
resources  than we do.  Our  ability  to compete  successfully  will  affect our
profitability.

                                       10
<PAGE>

Banking reform legislation may adversely impact our profitability.

         In November 1999, the President signed into law the  Gramm-Leach-Bliley
Financial  Services  Modernization  Act of 1999. This legislation is intended to
modernize  the  financial  services  industry by  establishing  a  comprehensive
framework to permit  affiliations among commercial banks,  insurance  companies,
securities firms and other financial  service  providers.  Since the legislation
now permits banks,  securities firms and insurance  companies to affiliate,  the
financial  services industry may experience  further  consolidation.  This could
result in a growing number of larger financial  institutions  that offer a wider
variety of financial  services than we currently offer and that can aggressively
compete in the  markets we  currently  serve.  This could  adversely  impact our
profitability.

                                       11

<PAGE>
                                                 Selected Financial Highlights
                                            (In thousands except per share data)
<TABLE>
<CAPTION>
                                   At June 30,                    At September 30,
                                   -----------  ----------------------------------------------------
                                       2000     1999 (1)   1998 (2)     1997     1996 (3)    1995
                                     --------   --------   --------   --------   --------   --------
<S>                                <C>         <C>        <C>        <C>       <C>            <C>
Assets ...........................   $568,969   $498,358   $414,472   $466,765   $440,294   $431,414
Loans receivable, net ............    432,492    397,910    338,610    355,551    321,327    260,675
Investment securities ............    103,638     80,876     60,961     74,573     99,841    138,234
Cash and cash equivalents ........      5,473      2,598        647     21,842      3,885     18,222
Deposits .........................    357,535    339,224    352,180    429,714    404,184    397,594
FHLB advances and other borrowings    147,025     92,472     21,000       --         --         --
Stockholders' equity .............     59,363     61,337     36,107     33,588     30,569     30,774
Actual number (not in thousands):
Real estate loans outstanding ....      4,614      4,696      4,433      5,149      5,461      5,187
Deposit accounts .................     37,216     36,856     38,409     46,012     43,002     40,083
Full service offices .............          9          9          9         14         13         14
</TABLE>

<TABLE>
<CAPTION>
                                          Nine Months Ended
                                                June 30,                   Year Ended September 30,
                                         -------------------   -----------------------------------------------
                                            2000       1999     1999      1998       1997     1996      1995
                                          --------   -------   -------   -------   -------   -------   -------
<S>                                       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Summary of Operations:
Interest income ........................   $29,163   $24,002   $32,648   $32,141   $33,865   $31,694   $29,820
Interest expense .......................    16,821    12,598    17,128    18,966    19,702    18,961    17,689
                                           -------   -------   -------   -------   -------   -------   -------
Net interest income ....................    12,342    11,404    15,520    13,175    14,163    12,733    12,131
Provision for loan losses ..............       450       420       540       405       317       600        75
                                           -------   -------   -------   -------   -------   -------   -------
Net interest income after provision
  for loan losses ......................    11,892    10,984    14,980    12,770    13,846    12,133    12,056
Other income ...........................     1,473     1,136     1,473     4,347     1,189     1,546     1,064
Other expenses .........................     8,994     8,510    11,448    13,581    11,209    13,382    10,081
                                           -------   -------   -------   -------   -------   -------   -------
Income before income taxes .............     4,371     3,610     5,005     3,536     3,826       297     3,039
Income taxes ...........................     1,540     1,279     1,748     1,151     1,299        44     1,057
                                           -------   -------   -------   -------   -------   -------   -------
Net income .............................   $ 2,831   $ 2,331   $ 3,257   $ 2,385   $ 2,527   $   253   $ 1,982
                                           =======   =======   =======   =======   =======   =======   =======
Basic and diluted earnings per share (1)   $   .54      --     $   .34      --        --        --        --
                                           =======             =======
Weighted shares outstanding (1) ........     5,280      --       5,549      --        --        --        --
                                           =======             =======
</TABLE>
---------------------
(1)  Includes $25.7 million in net proceeds from the conversion.  Prior to April
     6, 1999,  FloridaFirst Bank was a mutual institution.  Therefore,  earnings
     per share and weighted  average shares  outstanding  are for the six months
     ended September 30, 1999 (period subsequent to the conversion.)
(2)  During  fiscal year 1998,  FloridaFirst  Bank sold five branches (and $55.5
     million in related deposits) that were not contiguous to its primary market
     area for a pre-tax gain of $3.0  million.  In  connection  with the sale of
     branches,   FloridaFirst  Bank  transferred  $44.6  million  in  loans.  In
     addition,  other expenses includes special benefit plan adjustments of $2.2
     million.
(3)  1996 includes a $2.5 million  one-time  special  assessment to recapitalize
     the Savings Association Insurance Fund ("SAIF").

                                       12
<PAGE>
Selected Financial Ratios
<TABLE>
<CAPTION>
                                                         At or For
                                                         the Nine
                                                       Months Ended                  At or For the Year Ended
                                                         June 30,                          September 30,
                                                     -----------------   -----------------------------------------------
                                                       2000     1999       1999     1998       1997      1996     1995
                                                     -------  --------   --------  -------   -------   --------  -------
<S>                                                 <C>       <C>       <C>       <C>       <C>       <C>       <C>
Performance Ratios:
  Return on average assets (net  income
     divided by average total  assets) ........         .70%      .70%      .72%      .55%      .56%      .06%      .48%

  Return on average equity (net
     income divided by average equity) ........        6.32      6.92      6.65      6.55      7.71       .79      6.58

  Net interest rate spread ....................        2.61      2.94      2.91      2.65      2.87      2.68      2.38

  Net interest margin on average
    interest-earnings assets ..................        3.20      3.52      3.56      3.10      3.23      3.03      2.99

  Average interest-earning assets to
     Average  interest-bearing liabilities ....         110       112       116       110       108       108       107

  Efficiency  ratio  (noninterest  expense,
     other  than the $2.5  million  SAIF
     special assessment in 1996,
     divided by the sum of net interest
     income and noninterest income) ...........          65        68        67        78        74        76        76
  Dividend payout ratio .......................          22        --        --        --        --        --        --

Asset Quality Ratios:

  Non-performing loans to total loans, net ....         .15       .11       .21       .25       .65       .37       .46

  Non-performing assets to total  assets ......         .13       .15       .21       .32       .53       .28       .36

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

  Allowance for loan losses to total loans ....         .75       .75       .74       .76       .74       .74       .73

Capital Ratios:
  Average equity to average assets
     (average equity divided by
     average total assets) ....................       11.12     10.13     10.84      8.31      7.25      7.41      7.22

  Equity to assets at period end ..............       10.43     13.16     12.31      8.62      7.20      6.94      7.13
</TABLE>

                                       13
<PAGE>
                                 The Conversion

         The board of directors of FloridaFirst MHC,  FloridaFirst  Bancorp, and
FloridaFirst Bank have adopted a plan authorizing the conversion, subject to the
approval  of the  Office of Thrift  Supervision,  members of  FloridaFirst  MHC,
stockholders  of  FloridaFirst  Bancorp and the  satisfaction  of certain  other
conditions.  Office of Thrift Supervision approval does not mean that the Office
of Thrift Supervision recommends or endorses the plan of conversion.

General

         On July 21, 2000, the Board of Directors of  FloridaFirst  Bancorp MHC,
FloridaFirst  Bancorp and FloridaFirst Bank adopted a plan of conversion,  which
has been subsequently amended. In accordance with the plan, FloridaFirst Bancorp
MHC will  convert  from a mutual  holding  company to a full stock  corporation.
Public stockholders  currently own 43% of FloridaFirst Bancorp and the remaining
57% is owned by FloridaFirst  Bancorp MHC. Upon  consummation of the conversion,
FloridaFirst  Bancorp  MHC will  cease to exist.  The stock  held by the  public
shareholders  of  FloridaFirst  Bancorp  will  be  converted  into  our  shares.
FloridaFirst  Bank  will  be  our  wholly  owned  subsidiary.   For  a  detailed
description of the merger structure,  see "-- Federal and State Tax Consequences
of the Conversion."

Reasons for the Conversion

         FloridaFirst  Bancorp  MHC, as a  federally  chartered  mutual  holding
company, does not have stockholders and has no authority to issue capital stock.
As a result of the conversion, we will be structured in the form used by holding
companies of commercial  banks,  many business  entities and a growing number of
savings  institutions.  An  important  distinction  between  the mutual  holding
company form of organization  and the fully public form is that, by federal law,
a mutual  holding  company  must always own over 50% of the common  stock of its
savings institution subsidiary.  Only a minority of the subsidiary's outstanding
stock can be sold to investors.

         Through the  conversion,  we will become the stock  holding  company of
FloridaFirst  Bank, which will complete the transition to full public ownership.
The stock holding company form of organization  will provide us with the ability
to diversify our business and FloridaFirst  Bank's business  activities  through
acquisition  of or mergers with both stock savings  institutions  and commercial
banks, as well as other companies.  There has been significant  consolidation in
Florida where FloridaFirst Bank conducts its operations,  and although there are
no  current  arrangements,   understanding  or  agreements  regarding  any  such
opportunities,  we will be in a position (subject to regulatory  limitations and
our financial  condition) to take advantage of any such  opportunities  that may
arise because of the increase in its capital after the conversion.

         The conversion  will be important to our future growth and  performance
and to that of FloridaFirst  Bank, by providing a larger capital base to support
our  operations and the operations of  FloridaFirst  Bank,  enhancing our future
access to capital  markets,  the  ability  to  diversify  into  other  financial
services related activities,  and the ability to provide services to the public.
The  conversion  will  result in  increased  funds being  available  for lending
purposes,  greater resources for expansion of services, and better opportunities
for attracting and retaining qualified personnel.  Although FloridaFirst Bancorp
currently  has the  ability  to raise  additional  capital  through  the sale of
additional  shares of its common  stock,  that  ability is limited by the mutual
holding company  structure which,  among other things,  requires that the mutual
holding company always hold a majority of the outstanding shares of FloridaFirst
Bancorp's common stock.

                                       14
<PAGE>
         The  conversion  will  also  result  in an  increase  in the  number of
outstanding shares of common stock following the conversion,  as compared to the
number of outstanding  shares held by the public  stockholders  of  FloridaFirst
Bancorp  prior to the  conversion,  which will  increase the  likelihood  of the
development  of an active and liquid  trading  market for the common stock.  See
"Market For Common Stock."

         Our Board of  Directors  and the Boards of  Directors  of  FloridaFirst
Bancorp MHC,  FloridaFirst Bancorp and FloridaFirst Bank,  collectively referred
to as the "Boards of Directors of FloridaFirst",  believe that the conversion is
in the best interests of such companies and their  respective  stockholders  and
members.

Share Exchange Ratio

         Office of Thrift Supervision  regulations  provide that in a conversion
of a mutual holding company to stock form, the minority  stockholders (i.e., the
public stockholders of FloridaFirst  Bancorp) will be entitled to exchange their
shares of common  stock  for  common  stock of the  converted  holding  company,
provided  that  the bank  and the  mutual  holding  company  demonstrate  to the
satisfaction of the Office of Thrift Supervision that the basis for the exchange
is fair and reasonable.  The Boards of Directors of FloridaFirst have determined
that each publicly-held share of FloridaFirst  Bancorp common stock will, on the
effective date of the conversion, be automatically converted into and become the
right to receive a number of exchange shares determined pursuant to the exchange
ratio.  We are not  required to adjust the share  exchange  ratio to reflect the
waiver of  dividends  by  FloridaFirst  Bancorp  MHC.  Consequently,  the public
stockholders of  FloridaFirst  Bancorp common stock will own the same percentage
of our common stock after the conversion as they hold in  FloridaFirst  Bancorp,
subject to  additional  purchases,  or the receipt of cash in lieu of fractional
shares.  The  total  number  of  shares  held  by  the  public  stockholders  of
FloridaFirst Bancorp common stock after the conversion also would be affected by
any  purchases  by these  persons in the  offering and by the receipt of cash in
lieu of fractional  shares.  At June 30, 2000,  there were  5,347,297  shares of
FloridaFirst Bancorp common stock outstanding,  2,298,273, or 43%, of which were
publicly held.

         Based on the independent  valuation,  the 57% of the outstanding shares
of FloridaFirst  Bancorp common stock held by FloridaFirst Bancorp MHC as of the
date of the  independent  valuation  and the 43% public  ownership  interest  of
FloridaFirst  Bancorp,  the  following  table sets forth,  at the minimum,  mid-
point, maximum, and adjusted maximum of the offering range: (1) the total number
of subscription  shares and exchange shares to be issued in the conversion;  (2)
the total  shares of common  stock  outstanding  after the  conversion,  (3) the
exchange ratio,  and (4) the number of shares an owner of  FloridaFirst  Bancorp
would  receive in the  exchange,  adjusted  for the number of shares sold in the
offering.

<TABLE>
<CAPTION>
                                                                                                                     100 Shares of
                                                      Shares to be Exchanged                                          FloridaFirst
                            Shares to be Sold      for FloridaFirst Bancorp, Inc.      Total Shares                 Bancorp would be
                             in the Offering                Common Stock                of Common                    exchanged for
                       --------------------------- --------------------------------    Stock to be     Exchange   FloridaFirst, Inc.
                             Amount        Percent       Amount          Percent       Outstanding       Ratio       Common Stock
                             ------        -------       ------          -------       -----------       -----       ------------
<S>                       <C>              <C>        <C>               <C>           <C>             <C>              <C>
Minimum..............       2,326,877        57.03%     1,753,123         42.97%        4,080,000       0.7628%            76
Midpoint.............       2,737,299        57.03      2,062,701         42.97         4,800,000       0.8975             90
Maximum..............       3,147,952        57.03      2,372,048         42.97         5,520,000       1.0321            103
Adjusted maximum.....       3,620,179        57.03      2,727,821         42.97         6,348,000       1.1869            119
</TABLE>

         Options to purchase shares of FloridaFirst Bancorp common stock will be
converted  into  options to purchase our shares of common  stock.  Additionally,
restricted stock awards of FloridaFirst  Bancorp will also be converted into our
shares of common  stock.  At June 30,  2000  there were  outstanding  options to
purchase  270,385  shares of  FloridaFirst  Bancorp  common stock and there were
103,519   restricted   stock  awards  of   FloridaFirst   Bancorp  common  stock
outstanding.  The number of shares of common stock to be received  upon exercise
of  these  options  will be  determined  pursuant  to the  exchange  ratio.  The
aggregate

                                       15
<PAGE>

exercise price,  duration,  and vesting schedule of these options and restricted
stock  awards will not be  affected.  At June 30,  2000,  no options to purchase
shares or restricted stock awards were vested.

Effect of the Conversion on Minority Stockholders

         Effect on Stockholders'  Equity Per Share of the Shares Exchanged.  The
conversion will increase the stockholders'  equity of the public shareholders of
FloridaFirst  Bancorp common stock. At June 30, 2000, the  stockholders'  equity
per share of FloridaFirst Bancorp common stock was $11.10, including shares held
by  FloridaFirst  Bancorp MHC. As adjusted at that date for the exchange  ratio,
stockholders'  equity per share would be $8.47,  $9.96, $11.46 and $13.17 at the
minimum,  midpoint,  maximum, and adjusted maximum, of the offering range. Based
on the pro forma  information  set forth for June 30, 2000, in "Pro Forma Data,"
pro forma  stockholders'  equity  per share  following  the  conversion  will be
$19.24, $17.09, $15.49 and $14.12 at the minimum, midpoint, maximum and adjusted
maximum, respectively, of the offering range.

         Effect on Earnings per Share of the Shares  Exchanged.  The  conversion
will also affect the public  shareholders of  FloridaFirst  Bancorp common stock
pro forma earnings per share. For the nine months ended June 30, 2000, basic and
diluted  earnings  per  share of  FloridaFirst  Bancorp  common  stock  was $.54
including  shares  held by  FloridaFirst  Bancorp  MHC.  Based on the pro  forma
information  set forth for the nine  months  ended  June 30,  2000 in "Pro Forma
Data",  earnings per share of common stock  following the conversion  will range
from $.86 to $.59,  for the  minimum to the  adjusted  maximum  of the  offering
range.

         Dissenters' and Appraisal  Rights.  Under Office of Thrift  Supervision
regulations,  the public shareholders of FloridaFirst  Bancorp common stock will
not have dissenters'  rights or appraisal rights in connection with the exchange
of publicly-held  shares of FloridaFirst  Bancorp common stock for our shares of
common stock.

Effects of Conversion on Depositors, Borrowers and Members

         General. Each depositor in FloridaFirst Bank has both a deposit account
in  FloridaFirst  Bank and a pro rata  ownership  interest  in the net  worth of
FloridaFirst  Bancorp  MHC based upon the  balance in his or her  account.  This
interest  may only be realized  in the event of a  liquidation  of  FloridaFirst
Bancorp MHC and FloridaFirst Bank.  However,  this ownership interest is tied to
the  depositor's  account and has no tangible  market  value  separate  from the
deposit  account.  Any depositor who opens a deposit  account obtains a pro rata
ownership  interest in FloridaFirst  Bancorp MHC without any additional  payment
beyond the amount of the deposit.  A depositor who reduces or closes his account
receives a portion or all of the  balance in the  account,  but  nothing for his
ownership  interest in the net worth of FloridaFirst  Bancorp MHC, which is lost
to the extent that the balance in the account is reduced or closed.

         Consequently,  depositors  in a stock  subsidiary  of a mutual  holding
company normally have no way of realizing the value of their ownership interest,
which has realizable value only in the unlikely event that FloridaFirst  Bancorp
MHC and  FloridaFirst  Bank are  liquidated.  If this occurs,  the depositors of
record at that time, as owners, would share pro rata in any residual surplus and
reserves of  FloridaFirst  Bancorp MHC after other claims,  including  claims of
depositors to the amounts of their deposits, are paid.

         When a  mutual  holding  company  converts  to  stock  form,  permanent
nonwithdrawable  capital  stock is  created  in the  stock  holding  company  to
represent the ownership of the subsidiary  institution's  net worth.  The common
stock is  separate  and apart  from  deposit  accounts  and cannot be and is not
insured by the Federal Deposit Insurance  Corporation or any other  governmental
agency.  Certificates are issued to evidence ownership of the capital stock. The
stock certificates are transferable and, therefore, the stock

                                       16
<PAGE>

may be sold or traded if a purchaser is available  with no effect on any account
the seller may hold in FloridaFirst Bank.

         Continuity.  While the  conversion  is being  accomplished,  the normal
business  of  FloridaFirst  Bank of  accepting  deposits  and making  loans will
continue without  interruption.  FloridaFirst Bank will continue to be regulated
by  the  Office  of  Thrift   Supervision  and  the  Federal  Deposit  Insurance
Corporation.  After the conversion,  FloridaFirst  Bank will continue to provide
services for  depositors  and borrowers  under  current  policies by its present
management and staff. The Directors  serving  FloridaFirst Bank and FloridaFirst
Bancorp at the time of the conversion will serve on our Board of Directors after
the conversion.

         Effect  on  Deposit  Accounts.  Under  the  plan  of  conversion,  each
depositor in FloridaFirst Bank at the time of the conversion will  automatically
continue as a depositor after the conversion,  and each of the deposit  accounts
will remain the same with respect to deposit  balance,  interest  rate and other
terms.  Each such  account  will be insured  by the  Federal  Deposit  Insurance
Corporation  to the same  extent  as  before  the  conversion.  Depositors  will
continue to hold their existing  certificates,  passbooks and other evidences of
their accounts.

         Effect on Loans. No loan  outstanding  from  FloridaFirst  Bank will be
affected by the conversion, and the amount, interest rate, maturity and security
for  each  loan  will  remain  as they  were  contractually  fixed  prior to the
conversion.

         Effect on Voting  Rights of Members.  At  present,  all  depositors  of
FloridaFirst  Bank are  members  of, and have  voting  rights  in,  FloridaFirst
Bancorp MHC as to all matters requiring  membership  action.  Upon completion of
the   conversion,   depositors  and  borrowers  will  cease  to  be  members  of
FloridaFirst  Bancorp  MHC and will no longer be entitled to vote at meetings of
FloridaFirst  Bancorp MHC. Upon completion of the conversion,  all voting rights
in FloridaFirst  Bank will be vested in FloridaFirst  Bancorp,  Inc. as the sole
stockholder  of  FloridaFirst  Bank.  Exclusive  voting  rights with  respect to
FloridaFirst  Bancorp,  Inc.  will be vested  in the  holders  of common  stock.
Depositors and borrowers of FloridaFirst  Bank will not have voting rights after
the conversion  except to the extent that they become our  stockholders  through
the purchase of common stock.

         Tax Effects.  FloridaFirst  Bancorp has received opinions of counsel or
tax advisor with regard to federal and state income  taxation to the effect that
the adoption and  implementation  of the plan of conversion  will not be taxable
for federal or state income tax purposes to FloridaFirst  Bancorp,  FloridaFirst
Bancorp MHC, the minority  stockholders,  the interim  savings bank,  members of
FloridaFirst  Bancorp MHC,  eligible  account holders or FloridaFirst  Bank. See
"--Federal and State Consequences of the Conversion."

         Effect on Liquidation  Rights.  If FloridaFirst  Bank were to liquidate
prior to the conversion, all claims of creditors of FloridaFirst Bank, including
those of  depositors  to the  extent of their  deposit  balances,  would be paid
first.  Thereafter,  if there were any assets of  FloridaFirst  Bank  remaining,
these assets would be distributed to FloridaFirst  Bancorp MHC, to the extent of
its stock ownership interest in FloridaFirst  Bancorp.  If FloridaFirst  Bancorp
MHC were to liquidate,  all claims of creditors would be paid first. Thereafter,
if there were any  assets of  FloridaFirst  Bancorp  MHC  remaining,  members of
FloridaFirst  Bancorp MHC would receive the remaining  assets,  pro rata,  based
upon the  deposit  balances  in  their  deposit  account  in  FloridaFirst  Bank
immediately  prior to liquidation.  In the unlikely event that FloridaFirst Bank
were to liquidate after the conversion, all claims of creditors, including those
of  depositors,  would  also be paid  first,  followed  by  distribution  of the
"liquidation  account"  to  depositors,  with any  assets  remaining  thereafter
distributed to FloridaFirst  Bancorp,  Inc. as the holder of FloridaFirst Bank's
capital  stock.  Pursuant to the rules and  regulations  of the Office of Thrift
Supervision,  a post-conversion  merger,  consolidation,  sale of bulk assets or
similar combination or transaction with

                                       17
<PAGE>

another insured savings  institution  would not be considered a liquidation and,
in such a transaction, the liquidation account would be assumed by the surviving
institution.

Federal and State Tax Consequences of the Conversion

         Consummation  of the  conversion  is expressly  conditioned  upon prior
receipt of either a ruling from the Internal Revenue  Service,  the "IRS", or an
opinion of counsel with  respect to the federal tax effects of the  transaction,
and either a ruling or an opinion  with  respect  to  Florida  tax laws,  to the
effect that consummation of the transactions contemplated hereby will not result
in a taxable  reorganization  under the  provisions of the  applicable  codes or
otherwise result in any material  adverse tax  consequences to us,  FloridaFirst
Bancorp MHC,  FloridaFirst Bancorp and the Bank, or to account holders receiving
subscription rights,  except to the extent, if any, that subscription rights are
deemed to have  value on the date such  rights  are  issued.  References  to us,
FloridaFirst  Bancorp  MHC,  FloridaFirst  Bank and the  Bank  are  collectively
referred to as "FloridaFirst". This condition may not be waived by FloridaFirst.

         Malizia Spidi & Fisch, PC,  Washington,  D.C., has issued an opinion to
us and  FloridaFirst  Bank with  respect  to the  material  federal  income  tax
consequences  of the  conversion.  The  opinion of counsel is subject to certain
assumptions  stated  therein.  The  assumptions  include:  (i)  that the plan of
conversion has been adopted; (ii) that FloridaFirst will comply with the plan of
conversion;  (iii) various  representations  and  warranties  of management  are
accurate,  complete, true and correct; and (iv) that there were no adverse facts
not present on the face of instruments and documents examined.

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

         1. The  transactions  qualify  as  statutory  mergers  and each  merger
required by the plan qualifies as a reorganization within the meaning of Section
368(a)(1)(A) of the code.  FloridaFirst Bancorp MHC,  FloridaFirst  Bancorp, and
FloridaFirst Bank will each be a party to a reorganization as defined in Section
368(b) of the code.

         2. FloridaFirst Bancorp MHC following its conversion to a federal stock
savings bank,  and  FloridaFirst  Bancorp  following its conversion to a federal
stock savings bank, will recognize no gain or loss pursuant to the conversion.

         3. No gain or loss will be  recognized  by  FloridaFirst  Bank upon the
receipt of the assets from  FloridaFirst  Bancorp MHC and  FloridaFirst  Bancorp
pursuant to the conversion.

         4. The  reorganization  of  FloridaFirst  Bancorp,  Inc. as the holding
company of FloridaFirst Bank qualifies as a reorganization within the meaning of
Section  368(a)(1)(A) of the code by virtue of Section 368(a)(2)(E) of the code.
Therefore, FloridaFirst Bank, FloridaFirst Bancorp, Inc., and an interim federal
savings bank created by FloridaFirst  Bancorp, Inc. (the "Interim Savings Bank")
will each be a party to a  reorganization  as defined  in Section  368(b) of the
code.

         5. No gain or loss will be recognized by Interim  Savings Bank upon the
transfer of its assets to FloridaFirst Bank pursuant to the conversion.

         6. No gain or loss will be  recognized  by  FloridaFirst  Bank upon the
receipt of the assets of FloridaFirst  Bancorp MHC,  FloridaFirst  Bancorp,  and
Interim Savings Bank.

         7. No gain or loss will be recognized  by  FloridaFirst  Bancorp,  Inc.
upon the receipt of FloridaFirst Bank common stock solely in exchange for common
stock of FloridaFirst Bancorp, Inc.

                                       18
<PAGE>

         8. No gain or loss will be recognized by the public  stockholders  upon
the receipt of common stock of  FloridaFirst  Bancorp,  Inc.,  if exchanged  for
FloridaFirst Bancorp common stock.

         9.  The  basis  of the  common  stock  to be  received  by  the  public
stockholders will be the same as the basis of FloridaFirst  Bancorp common stock
surrendered  before  giving  effect to any payment of cash in lieu of fractional
shares.

         10. No gain or loss will be recognized by  FloridaFirst  Bancorp,  Inc.
upon the sale of common stock to investors.

         11.  The  eligible  account  holders,   supplemental  eligible  account
holders,  and other  members will  recognize  gain, if any, upon the issuance to
them of: (i) withdrawable  savings  accounts in FloridaFirst  Bank following the
conversion,   (ii)   FloridaFirst   Bank   liquidation   accounts,   and   (iii)
nontransferable  subscription  rights to purchase  conversion stock, but only to
the extent of the value, if any, of the subscription rights.

         The  opinion  states  that  although  case  law and IRS  pronouncements
indicate  otherwise,  it is possible  that the IRS could assert that the overall
plan  of the  transactions  contemplated  by the  plan  is  the  maintenance  of
FloridaFirst  Bank's holding  company  structure and the merger of  FloridaFirst
Bancorp MHC into  FloridaFirst  Bank.  If so, the IRS could argue that the "step
transaction"  doctrine  should be applied and the transitory  elimination of the
holding company structure (the merger of FloridaFirst  Bancorp MHC with and into
FloridaFirst  Bank  with  FloridaFirst  Bank as the  surviving  entity)  and the
re-creation  of the holding  company  structure  (the merger of Interim  Savings
Bank, a subsidiary of FloridaFirst Bancorp, Inc. with and into FloridaFirst Bank
with  FloridaFirst  Bank as the  surviving  entity)  should be  ignored  for tax
purposes.  If the IRS were  successful  with such an assertion,  the transaction
would  be  treated  as  a  direct  merger  of  FloridaFirst   Bancorp  MHC  into
FloridaFirst Bank which may not qualify as a tax free reorganization,  resulting
in taxable gain to the parties to the transaction.

         However, the case law and the IRS's pronouncements indicate that if two
or more  transactions  carried  out  pursuant to an overall  plan have  economic
significance  independent of each other, the transactions  generally will not be
stepped together. The IRS's most significant pronouncement regarding independent
economic  significance  is Revenue Ruling 79-250.  In that ruling,  the IRS held
that it will  respect  the  transaction  if each step  demonstrates  independent
economic  significance,  is not subject to attack as a sham,  and was undertaken
for valid business purposes and not mere avoidance of taxes.

         The parties to the merger of  FloridaFirst  Bancorp MHC,  with and into
FloridaFirst Bank with  FloridaFirst  Bank as the surviving  entity,  maintain a
separate  and  distinct  business  purpose for  consummating  the merger  (e.g.,
allowing for the  conversion  of  FloridaFirst  Bancorp MHC from mutual to stock
form). Immediately after the consummation of the merger,  FloridaFirst Bank will
no  longer  be  controlled  by  FloridaFirst  Bancorp  MHC but will  instead  be
controlled by its public  stockholders and that FloridaFirst Bank's capital will
be substantially  increased.  The facts indicate that the merger of FloridaFirst
Bancorp  MHC  with  and  into  FloridaFirst  Bank  will  result  in a  real  and
substantial  change  in the  form of  ownership  of  FloridaFirst  Bank  that is
sufficient to conclude that the merger comports with the underlying purposes and
assumptions of a reorganization under Section 368(a)(1)(A) of the code.

         In addition,  because the various steps  contemplated  by the plan were
necessitated by the  requirements of the Office of Thrift  Supervision,  each of
the mergers described above, has a business purpose and independent significance
and,  as  a  result,  the  step  transaction  should  not  be  applied  to  this
transaction.

         The IRS is currently  also  reviewing  the question of whether  certain
downstream  mergers  of a  parent  corporation  into  its  subsidiary,  known as
inversion transactions, where a parent and its subsidiary

                                       19

<PAGE>

reverse positions,  which otherwise qualify for tax-free treatment  nevertheless
should be treated as taxable transactions.  It is the opinion of Malizia Spidi &
Fisch,  PC that the  transactions  undertaken  pursuant to the plan should be so
treated. However, such opinion, is not binding upon the IRS, and there can be no
assurance that the IRS will not assert a contradictory position.

         We and FloridaFirst  Bank have also received a letter from FinPro which
addresses certain issues  surrounding the value of the subscription  rights. The
letter states that it is FinPro's belief,  which is not binding on the IRS, that
the  subscription  rights  do not have any  value,  based on the fact  that such
rights are acquired by the recipients without cost, are  nontransferable  and of
short  duration,  and  afford the  recipients  the right  only to  purchase  the
conversion stock at a price equal to its estimated fair market value, which will
be the  same  price  as the  purchase  price  for  the  unsubscribed  shares  of
conversion stock. If the subscription rights granted to eligible subscribers are
deemed to have an  ascertainable  value,  receipt of such rights likely would be
taxable only to those eligible  subscribers who exercise the subscription rights
(either as a capital gain or ordinary  income) in an amount equal to such value,
and FloridaFirst could recognize gain on such distribution. Eligible subscribers
are encouraged to consult with their own tax advisor as to the tax  consequences
in the event that such  subscription  rights are deemed to have an ascertainable
value.

         Unlike  private  rulings,  an opinion of Malizia  Spidi & Fisch,  PC or
letter from FinPro is not binding on the IRS and the IRS could disagree with the
conclusions reached therein. In the event of such disagreement,  there can be no
assurance  that the IRS  would  not  prevail  in a  judicial  or  administrative
proceeding.  Management  does not  believe the fact that the IRS has placed this
transaction into a "no rule" area will result in the IRS treating the conversion
and  the  reorganization  any  differently  from  similar  transactions  already
completed  for which  the IRS has  issued  private  letter  rulings.  If the IRS
determines that the tax effects of the transaction are to be treated differently
from that presented in the tax opinion,  FloridaFirst  may be subject to adverse
tax consequences as a result of the conversion.

         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  FloridaFirst,  the public  stockholders of FloridaFirst
Bancorp or the members of  FloridaFirst  Bancorp MHC,  except to the extent that
cash is received in exchange for fractional shares by the public shareholders of
FloridaFirst  Bancorp.  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.

         The federal and state tax opinions  regarding the material  federal and
state  tax  consequences  have  been  filed  as  exhibits  to  the  registration
statement.

Conditions to the Conversion

         Various  approvals of the Office of Thrift  Supervision are required in
order to  consummate  the  conversion.  The  Office  of Thrift  Supervision  has
approved the plan of conversion, subject to approval by FloridaFirst Bancorp MHC
members and FloridaFirst Bancorp's  stockholders.  In addition,  consummation of
the  conversion  is  subject  to Office of Thrift  Supervision  approval  of the
applications  with respect to the merger of FloridaFirst  Bancorp MHC (following
its  conversion  to an interim  Federal  stock  savings  bank) and  FloridaFirst
Bancorp  (following its adoption of a Federal stock  charter) into  FloridaFirst
Bank, with FloridaFirst Bank being the surviving entity.  Applications for these
approvals,  including  an  application  to  form  us as a  holding  company  for
FloridaFirst  Bank, have been filed and are currently  pending.  There can be no
assurances  that the requisite  Office of Thrift  Supervision  approvals will be
received in a timely manner,  in which event the  consummation of the conversion
may be delayed beyond the expiration of the offering.

                                       20
<PAGE>

         The Office of Thrift Supervision regulations requires that, the plan of
conversion  must also be approved by (1) at least a majority  vote of members of
the mutual holding company at the members' meeting,  and (2) at least two-thirds
vote by the shareholders mid-tier holding company at the stockholders'  meeting.
In addition,  FloridaFirst has conditioned the consummation of the conversion on
the approval of the plan by at least a majority vote by the stockholders,  other
than FloridaFirst  Bancorp MHC. If all of these conditions are not met before we
complete  the  offering,  all funds  received  will be  promptly  returned  with
interest  at  FloridaFirst  Bank's  savings  account  rate  and  all  withdrawal
authorizations will be canceled.

Amendment or Termination of the Plan of Conversion

         If  deemed  necessary  or  desirable  by the  Boards  of  Directors  of
FloridaFirst,  this plan may be substantively  amended,  as a result of comments
from regulatory authorities or otherwise,  at any time prior to the solicitation
of proxies  from  members and  stockholders  to vote on the plan and at any time
thereafter  with the  concurrence  of the  Office  of  Thrift  Supervision.  Any
amendment to this plan made after approval by the members and stockholders  with
the  concurrence  of the  Office of  Thrift  Supervision  shall not  necessitate
further approval by the members or stockholders unless otherwise required by the
Office  of Thrift  Supervision.  This plan  shall  terminate  if the sale of all
shares of conversion  stock is not  completed  within 24 months from the date of
the special  meeting of members.  Prior to the earlier of the special meeting of
members and the stockholders' meeting, this plan may be terminated by the Boards
of  Directors  of  FloridaFirst   without  approval  of  the  Office  of  Thrift
Supervision;  after the special meeting or the stockholder's meeting, the Boards
of  Directors  may  terminate  this plan only with the approval of the Office of
Thrift Supervision.

                                       21

<PAGE>

                                  The Offering

General

         We  are  offering   between  a  minimum  of  2,326,877  shares  and  an
anticipated maximum of 3,147,952 shares of common stock in the offering (subject
to adjustment to up to 3,620,179  shares if our estimated pro forma market value
has  increased at the  conclusion  of the  offering),  which will expire at ____
p.m.,  Eastern time,  on ________,  2000 unless  extended.  The shares of common
stock that will be sold in the offering will  constitute no more than 57% 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 per share in the offering.

         Subscription  funds may be held by FloridaFirst  Bank for up to 45 days
after  the last day of the  subscription  offering  in order to  consummate  the
conversion  and  offering  and thus,  unless  waived by us, all  orders  will be
irrevocable  until  _________,  2000.  In addition,  the  conversion  may not be
completed  until we  receive  approval  from the  Office of Thrift  Supervision.
Approval  by the Office of Thrift  Supervision  is not a  recommendation  of the
conversion  or offering.  Consummation  of the  conversion  and offering will be
delayed,  and  resolicitation  will  be  required,   if  the  Office  of  Thrift
Supervision  does not issue a letter of  approval  within 45 days after the last
day of  the  subscription  offering,  or in  the  event  the  Office  of  Thrift
Supervision  requires a material change to the offering prior to the issuance of
its approval.  If the conversion and offering are not completed by  ___________,
2000,  subscribers will have the right to modify or rescind their  subscriptions
and to have their  subscription  funds  returned with  interest at  FloridaFirst
Bank's savings account 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 conversion
to the following persons:

         Priority 1: Eligible Account Holders.  Each Eligible Account Holder (or
persons  through a single  account) shall  generally be given the opportunity to
purchase such number of shares of our common stock,

                                       22
<PAGE>

that when combined with shares received by existing stockholders in exchange for
our common  stock shall not exceed  30,000  shares,  or $300,000 of common stock
offered in the  subscription  offering,  subject to the overall  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,
1999,  whose  subscriptions  remain  unfilled.  Subscription  rights received by
officers and directors,  based on their increased  deposits in FloridaFirst Bank
in the one year preceding the  eligibility  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. See "-- - Limitations on Purchases of Common Stock."

         Priority 2: The Employee  Stock  Ownership  Plan.  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  or  through  the use of
authorized but unissued shares subsequent to the closing of the offering.

         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 (or persons
through a single  account) shall generally have the opportunity to purchase such
number of shares of our common stock that, when combined with shares received by
existing  stockholders  in exchange for  FloridaFirst  Bancorp stock,  shall not
exceed 30,000  shares,  or $300,000 of common stock offered in the  subscription
offering,  subject to the overall  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  September  30,  2000,  whose
subscriptions  remain  unfilled.  To ensure  proper  allocation  of stock,  each
Supplemental Eligible Account Holder must list on his order form all accounts in
which he had an ownership  interest as of the  Supplemental  Eligibility  Record
Date. See "-- - Limitations on Purchases of Common Stock."

         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  (or  persons  through  a  single  account)  who is not  an  Eligible  or
Supplemental  Eligible  Account Holder shall  generally have the  opportunity to
purchase such number of shares of common stock of  FloridaFirst  Bancorp,  Inc.,
that,  when combined with shares  received by existing  stockholders in exchange
for our common  stock,  shall not exceed  30,000  shares,  or $300,000 of common
stock offered in the subscription  offering,  subject to the overall 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

                                       23
<PAGE>

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 remaining available shares shall
be allocated  among  subscribing  Other  Members on a pro rata basis in the same
proportion  as  each  such  Other  Members'  subscription  bears  to  the  total
subscriptions of all such  subscribing  Other Members whose orders are unfilled,
provided that no  fractional  shares shall be issued.  See "-- - Limitations  on
Purchases of Common Stock."

         The above is a summary of the purchase limitation contained in the plan
of  conversion.  The plan should be  examined  for the actual  limitations.  See
"Where You Can Find Additional Information."

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

         We 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 ____ p.m.,
Eastern time, on ________,  2000, unless it is extended,  up to an additional 45
days with the approval of the Office of Thrift  Supervision,  if necessary,  but
without additional notice to subscribers (the "expiration  date").  Subscription
rights will become void if not exercised prior to the expiration date.

                                       24
<PAGE>

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 30,000  shares,
or $300,000.  In the community  offering,  if any,  shares will be available for
purchase by the general  public with  preference  given first to persons who are
FloridaFirst  Bancorp  stockholders  and second to natural  persons  residing in
either Polk or Manatee County, 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  first so that each person  receives 100 shares and the
remainder in such equitable manner as we determine.

         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 persons who are FloridaFirst Bancorp stockholders and
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 Office of Thrift Supervision.

         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 30,000  shares,  or $300,000,  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 FloridaFirst  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

                                       25
<PAGE>

forms  and funds to  FloridaFirst  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  _________,  2000,  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.

         If an order in the syndicated community offering is accepted,  promptly
after the completion of the conversion, 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  conversion  is not  consummated,
FloridaFirst  Bank 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 FloridaFirst Bank as converted,  is less
than $40.8  million or more than $63.5  million,  each  purchaser  will have the
right to modify or rescind his or her order.

Limitations on Purchases of Common Stock

         The following is a summary of the limitations  contained in the plan of
conversion which have been imposed on purchases of shares of common stock:

          1.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased in the subscription  offering by any person (or persons
               through a single account) in the first  priority,  third priority
               and  fourth  priority,  including  shares  received  by  existing
               stockholders  in exchange for their  FloridaFirst  Bancorp stock,
               shall not exceed 30,000 shares, or $300,000.

          2.   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, including shares received by existing stockholders in
               exchange for their  FloridaFirst  Bancorp stock, shall not exceed
               50,000 shares, or $500,000,  except for our employee plans, which
               in the  aggregate may subscribe for up to 10% of the common stock
               issued in the offering.

          3.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased  in all  categories  in the  offering by  officers  and
               directors of FloridaFirst  and their  associates in the aggregate
               shall  not  exceed  25% of the  total  number of shares of common
               stock issued in the offering.

          4.   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.

          5.   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

                                       26
<PAGE>

               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).

          6.   Depending  on  market  or  financial  conditions,  the  Board  of
               Directors  of  FloridaFirst,  without  further  approval  of  the
               members and  stockholders,  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 the maximum purchase
               limitations,  then it is only  required to resolicit  persons who
               subscribed for the maximum purchase amount and may, in their sole
               discretion, resolicit certain other large subscribers.

          7.   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  benefit  plans  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  who  are   FloridaFirst   Bancorp
               stockholders  and then to natural  persons  residing in the local
               community.

          8.   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.  We or our  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.

          9.   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.

          10.  The  restrictions  on  purchases  by any  person  also  apply  to
               purchases  by  persons   acting  in  concert   under   applicable
               regulations   of  the   Office  of  Thrift   Supervision.   Under
               regulations  of the Office of Thrift  Supervision,  directors  of
               FloridaFirst are not deemed to be affiliates or a group acting in
               concert with other directors  solely as a result of membership on
               the Boards of Directors of FloridaFirst.

         The term "acting in concert" means (1) knowing participation in a joint
activity  or  interdependent  conscious  parallel  action  towards a common goal
whether or not pursuant to an express agreement; or (2) a combination or pooling
of voting or other interests in the securities of an issuer for a common purpose
pursuant  to any  contract,  understanding,  relationship,  agreement  or  other
arrangement,  whether  written or  otherwise.  A person or company which acts in
concert with another person or company  ("other  party") shall also be deemed to
be acting in concert  with any person or company  who is also  acting in concert
with that other party, except that any tax-qualified employee stock benefit plan
will not be deemed to be acting

                                       27
<PAGE>

in concert with its trustee or a person who serves in a similar  capacity solely
for the purpose of determining  whether stock held by the trustee and stock held
by the plan will be aggregated.

         The term "associate" of a person is defined in the plan to mean (1) any
corporation  or  organization   other  than  FloridaFirst  or  a  majority-owned
subsidiary of  FloridaFirst 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 director or officer of  FloridaFirst  Bank, 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.

         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
FloridaFirst.  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  FloridaFirst  Bank 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  conversion.
Except for institutional  investors, all subscription rights under the plan will
expire on the  expiration  date,  whether or not  FloridaFirst  has been able to
locate each person entitled to such subscription rights. FloridaFirst 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 FloridaFirst unless
the conversion is not completed within 45 days of the expiration date.

                                       28
<PAGE>

         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, if a stock order form:

o    is not delivered and is returned to FloridaFirst by the U.S. Postal Service
     or FloridaFirst 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  conversion is
     completed; or

o    is not mailed pursuant to a "no mail" order placed in effect by the account
     holder.

         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 Office of Thrift Supervision.

         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, as amended (the "Exchange  Act") 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
     FloridaFirst Bank.

         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

                                       29
<PAGE>

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,  at the discretion of FloridaFirst  Bank,  shall
either be canceled at the time of withdrawal,  without penalty, or the remaining
balance  will earn  interest  at the  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
FloridaFirst  Bank at the 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.

         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 FloridaFirst  Bank. Persons with IRAs maintained at
FloridaFirst  Bank 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 FloridaFirst
Bank can be obtained from the conversion center.  Depositors interested in using
funds in a  FloridaFirst  Bank IRA to purchase  common stock should  contact the
conversion  center  as soon as  possible  so that  the  necessary  forms  may be
forwarded, executed and returned prior to the expiration date.

         Federal  regulations  prohibit  FloridaFirst Bank from lending funds or
extending credit to any person to purchase the common stock in the conversion.

         Conversion  Center. The conversion center is located at 402 S. Kentucky
Avenue, Suite 300, Lakeland, Florida 33801. The phone number is (863) 802-0088.

Exchange of Stock Certificates of Minority Shareholders

         Until the effective  date of the  conversion,  publicly-held  shares of
FloridaFirst  Bancorp  common stock will continue to be available for trading on
the Nasdaq National Market. The conversion of FloridaFirst  Bancorp common stock
into our common  stock will occur  automatically  on the  effective  date of the
conversion.  After the  effective  date of the  conversion,  former  holders  of
FloridaFirst  Bancorp  common  stock will have no  further  equity  interest  in
FloridaFirst  Bancorp,  other than as  stockholders  of us, and there will be no
further  transfers of  FloridaFirst  Bancorp  common stock on the stock transfer
records of FloridaFirst Bancorp.

         As soon as practicable after the effective date of the conversion,  we,
or a bank or trust company  designated by us, in the capacity of exchange agent,
will send a transmittal form to each public shareholder of FloridaFirst Bancorp.
The transmittal  forms are expected to be mailed within five business days after
the effective date of the conversion and will contain  instructions with respect
to the surrender of certificates  representing FloridaFirst Bancorp common stock
to be exchanged  into our common  stock.  It is expected that  certificates  for
shares of our common stock will be  distributed  within five business days after
the receipt of properly executed transmittal forms and other required documents.

         FloridaFirst  Bancorp's  stockholders  should not  forward  their stock
certificates to us, the conversion center, or the exchange agent until they have
received transmittal forms.

         Until the certificates  representing  FloridaFirst Bancorp common stock
are  surrendered  for  exchange  after  consummation  of  the  conversion,  upon
compliance with the terms of the transmittal form,  holders of such certificates
will not  receive  our  shares and will not be paid  dividends  on our shares of
common stock

                                       30
<PAGE>

into which these shares have been converted.  When certificates are surrendered,
any unpaid  dividends  will be paid without  interest.  For all other  purposes,
however, each certificate which represents shares of FloridaFirst Bancorp common
stock  outstanding  at the effective  date of the  conversion  will be deemed to
evidence  ownership  of our shares of common  stock into which those shares have
been converted by virtue of the conversion.

         All shares of our shares of common stock issued upon exchange of shares
of FloridaFirst Bancorp common stock shall be deemed to have been issued in full
satisfaction of all rights  pertaining to these shares of  FloridaFirst  Bancorp
common stock,  subject,  however, to our obligation to pay any dividends or make
any other distributions with a record date prior to the effective date which may
have been  declared or made by  FloridaFirst  Bancorp on shares of  FloridaFirst
Bancorp  common stock on or prior to the effective  date and which remain unpaid
at the  effective  date.  FloridaFirst  Bancorp  intends  to  continue  to pay a
quarterly  cash  dividend of $.04 per share  through the fiscal  quarter  ending
December 31, 2000. Subject to the receipt of any required  regulatory  approval,
FloridaFirst Bancorp MHC may decide to waive the receipt of any dividend.

         No  fractional  shares of our common stock will be issued to any public
shareholder of FloridaFirst  Bancorp upon  consummation  of the conversion.  For
each fractional  share that would  otherwise be issued,  we will pay by check an
amount  equal to the  product  obtained  by  multiplying  the  fractional  share
interest to which the holder  would  otherwise  be entitled by the  subscription
price.  Payment for fractional  shares will be made as soon as practicable after
the receipt by the exchange  agent of  surrendered  FloridaFirst  Bancorp  stock
certificates.

         If a certificate for  FloridaFirst  Bancorp common stock has been lost,
stolen or destroyed,  the exchange agent will issue the  consideration  properly
payable  upon  receipt  of  appropriate  evidence  as  to  the  loss,  theft  or
destruction,  appropriate evidence as to the ownership of the certificate by the
claimant, and appropriate and customary indemnification.

         Delivery  of  Stock  Certificates  of  Conversion  Stock.  Certificates
representing  common stock  issued in the  offering  (to all persons  other than
minority  shareholders  of  FloridaFirst  Bancorp) 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  FloridaFirst  Bank 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   FloridaFirst   Bank  or  registered
representatives  of  Sandler  O'Neill.  No  officer,  director  or  employee  of
FloridaFirst   Bank  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.

                                       31
<PAGE>

Restrictions on Repurchase of Shares

         During the first year following the conversion,  we may be permitted to
repurchase up to 5% of our shares during the first year, provided that we obtain
approval from the Office of Thrift Supervision regarding such repurchases and we
can  demonstrate  compelling  and valid business  reasons for such  repurchases.
After the first year following the conversion,  there is no limit as to how many
shares  may be  purchased.  However,  repurchases  must not  cause us to  become
undercapitalized.  The Office of Thrift  Supervision may disapprove a repurchase
program if 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.

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

Stock Pricing and the Number of Shares to be Offered

         FinPro, 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. FinPro will receive fees of
$18,000 for its  appraisal  services,  including the  independent  valuation and
subsequent  updates,  and up to $18,000 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.  FloridaFirst  has agreed to
indemnify FinPro 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  FloridaFirst  to FinPro,  except
where  FinPro is  determined  to have been  negligent  or failed to exercise due
diligence in the preparation of the independent valuation.

         The independent valuation was prepared by FinPro. FinPro considered the
following factors, among others: the present and projected operating results and
financial  condition of us and  FloridaFirst  Bank; the economic and demographic
conditions in FloridaFirst  Bank's existing marketing area; certain  historical,
financial and other  information  relating to  FloridaFirst  Bank, a comparative
evaluation of the operating and financial  statistics of FloridaFirst  Bank with
those of other publicly  traded  savings  institutions  located in  FloridaFirst
Bank's region and on a national basis; the aggregate size of the offering of the
common stock; the impact of the conversion on FloridaFirst Bank's  stockholders'
equity and earnings  potential;  our proposed  dividend  policy and the dividend
policy of FloridaFirst Bank; and the trading market for securities of comparable
institutions and general conditions in the market for the securities.  A copy of
FinPro's  opinion  regarding the  appraisal  valuation has been filed as Exhibit
99.3 to the registration statement.

                                       32
<PAGE>

         The following  table presents a summary of selected  pricing ratios for
comparable  public  thrift  institutions  used by FinPro to help  establish  our
market value and our resulting ratios.

<TABLE>
<CAPTION>
                                            Pro Forma Price    Pro Forma Price     Pro Forma Price
                                            to Core Earnings    to Book Value      to Tangible Book    Pro Forma Price
FloridaFirst Bancorp, Inc.                      Multiple             Ratio               Value         to Assets Ratio
--------------------------                  ----------------   ---------------     ----------------   -----------------
<S>                                             <C>                 <C>                 <C>                <C>
    15% above maximum....................          12.99x              70.82 %             70.82%             10.59%
    Maximum..............................          11.63               64.56               64.56               9.27
    Mid-point............................          10.31               58.51               58.51               8.11
    Minimum..............................           8.93               51.98               51.98               6.94
All Fully Converted Thrifts Publicly Traded
on the NYSE, NASDAQ & AMEX Exchanges
as of September 5, 2000
    Averages.............................          12.76              101.44              107.91              10.02
    Medians..............................          10.63               88.84               91.02               9.11
Valuation peer institutions as of
September 5, 2000
    Averages.............................          13.59               89.08               89.69              12.70
    Medians..............................          11.92               86.92               86.92              11.81
</TABLE>

         In accordance with 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 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 per share);  and (2) the  denominator  will be the
updated  valuation of our pro forma market value  immediately after the offering
as determined by FinPro, Inc.

         FinPro has  determined  that as of  September  5, 2000,  our  estimated
aggregate  pro forma market value was $48.0  million.  Pursuant to  regulations,
this  estimate  must be included  within a range with a minimum of $40.8 million
and a maximum of $55.2  million.  We have  determined  to offer shares of common
stock in the offering at a price of $10 per share.  We are offering a maximum of
3,147,952  shares in the offering,  subject to adjustment.  In  determining  the
offering  range,  the Board of  Directors  reviewed  FinPro's  appraisal  and in
particular,  considered  (1)  FloridaFirst  Bancorp's  financial  condition  and
results of  operations  for the nine months ended June 30, 2000 and for the year
ended September 30, 1999, (2) financial  comparisons of FloridaFirst  Bancorp 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 FinPro in preparing its appraisal.  The
number of shares 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  Office of Thrift  Supervision,  to  reflect  any  change in our
estimated pro forma market value.

         Depending  on  market  and  financial  conditions  at the  time  of the
completion of the offering,  FloridaFirst may increase or decrease the number of
shares to be issued in the conversion and offering.

                                       33
<PAGE>

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  2,326,877
shares or more than 3,620,179  shares being sold in the offering at the purchase
price of $10,  in which  event  FloridaFirst  may also  elect to  terminate  the
offering.  If  FloridaFirst  terminate 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 2,326,877 shares, at the discretion of the Board of
Directors  and subject to approval of the Office of Thrift  Supervision,  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
Office of Thrift Supervision.

         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,  FinPro has relied on and assumed
the accuracy and completeness of financial and statistical  information provided
by FloridaFirst.  FinPro did not independently  verify the financial  statements
and other  information  provided by FloridaFirst  Bancorp,  nor did FinPro value
independently   the  assets  and  liabilities  of  FloridaFirst   Bancorp.   The
independent valuation considers FloridaFirst Bancorp only as a going concern and
should  not  be  considered  as  a  indication  of  the  liquidation   value  of
FloridaFirst Bancorp.  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  FinPro
confirms  that, to the best of its knowledge,  nothing of a material  nature has
occurred that, taking into account all relevant  factors,  would cause FinPro 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 $40.8 million or above $63.5 million
would be subject to Office of Thrift Supervision  approval. If confirmation from
FinPro is not received, FloridaFirst 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 approval of the
Office of Thrift  Supervision,  or take such other  action as  permitted  by the
Office of Thrift Supervision 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
conversion center. It is expected that a registered  representative  employed by
Sandler  O'Neill  will be working  at, and  supervising  the  operation  of, the
conversion center.  Sandler O'Neill will assist  FloridaFirst Bank in overseeing
the  mailing of material  relating  to the  offering,  responding  to  questions
regarding the conversion and the offering and processing order forms.

         We 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 SEC and a member of 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 FloridaFirst Bank'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.

                                       34
<PAGE>

         Sandler  O'Neill  will  receive,  as  compensation,   an  advisory  and
marketing  fee of .75% of the  aggregate  amount  of  common  stock  sold in the
Subscription   and  Direct  Community   Offerings,   excluding  shares  sold  to
FloridaFirst Bank's employee benefit plans, any director, officer or employee of
FloridaFirst 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 1.25%
of the aggregate  price of such shares.  Sandler  O'Neill's fee shall not exceed
1.25% for any shares sold. Sandler O'Neill will also be reimbursed for its legal
fees and out-of-pocket expenses, not to exceed $65,000. FloridaFirst have 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. Additionally,  Sandler
O'Neill will receive a fee of $32,500 for services performed as conversion agent
in connection with the stock offering.

Restrictions on Transferability by Directors and Officers

         Shares of the common  stock  purchased  by our  directors  or  officers
cannot be sold for a period of one year following  completion of the conversion,
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  conversion,  none of our
directors,  officers or their  associates may, without the prior approval of the
Office of Thrift Supervision,  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.

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

         Before the completion of the  conversion,  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 we become aware of any such agreement or understanding,  and will
not  honor  orders  we  reasonably  believe  to  involve  such an  agreement  or
understanding.

                           FloridaFirst Bancorp, Inc.

         We were  organized in July 2000 for the purpose of acquiring all of the
outstanding  shares of capital  stock of  FloridaFirst  Bank. We will serve as a
savings  and loan  holding  company  for  FloridaFirst  Bank after we buy all of
FloridaFirst  Bank's stock in the  conversion.  We have applied to the Office of
Thrift Supervision for approval to acquire control of FloridaFirst Bank. We have
not  yet  engaged  in any  business  and  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 conversion  and any dividends  received
from FloridaFirst Bank. 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

                                       35
<PAGE>

any such opportunities,  we will be in a position after the conversion,  subject
to regulatory limitations and our 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 FloridaFirst
Bank. Our initial  activities are anticipated to be funded by the portion of the
net proceeds retained by us and earnings received from such activities.

                                FloridaFirst Bank

         We were originally  chartered in 1934 as First Federal Savings and Loan
Association of Lakeland,  a federally chartered mutual savings  institution.  On
April 6, 1999, we reorganized  into a two-tier mutual holding company  structure
with  FloridaFirst  Bancorp  MHC,  as the mutual  holding  company,  that owns a
majority of FloridaFirst  Bancorp, the mid-tier holding company that owns us. As
part of the  mutual  holding  company  reorganization,  we  became  a  federally
chartered  stock savings bank. We are a  community-oriented  retail savings bank
offering  traditional deposit products,  residential real estate mortgage loans,
commercial loans,  commercial real estate loans, consumer loans and other loans.
Through our nine  offices  located in Polk and Manatee  Counties in Florida,  we
provide a full range of retail and business banking services.

                                 Use of Proceeds

         The net  proceeds  will  depend on the total  number of shares of stock
sold in the  offering,  which  will  depend  on the  independent  valuation  and
marketing considerations, and the expenses incurred by us in connection with the
offering.  We estimate  that we will receive net  proceeds  from the sale of the
common stock of between $22.2  million at the minimum of the offering  range and
$35.1 million at the maximum,  as adjusted of the offering  range.  Assuming net
proceeds of $26.3 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  (in
millions):


Loan to employee stock ownership plan                                $ 2.2
Investment in FloridaFirst Bank                                       13.2
Working capital                                                       10.9
                                                                      ----
                                                                     $26.3
                                                                     =====

         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.

         The funds  received  by  FloridaFirst  Bank  from us in return  for the
purchase  of all its  stock  to be  issued  will be used for  general  corporate
purposes.  These funds will increase FloridaFirst Bank's total capital to expand
investment and lending,  internal  growth,  expand its branch network within its
existing market areas,  enhance its technological  capabilities and expansion of
its  commercial  and  consumer  lending  programs.  Costs for such  projects are
estimated  to be  approximately  $1.1 million in fiscal 2001 and $1.5 million in
fiscal  2002.  Net  proceeds  may  also  be used  by  FloridaFirst  Bank to make
contributions  to the employee stock  ownership plan which in turn would be used
to repay the loan from us.

         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
conversion.  If the  purchase  price of the common  stock is higher than $10 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.

                                       36
<PAGE>

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

                                 Dividend Policy

         FloridaFirst  Bancorp  currently pays a cash dividend of $.04 per share
per  quarter,  or $.16 per share per year.  After the  conversion,  we expect to
continue  to pay a  dividend  rate of at  least  $.04  per  share  per  quarter.
Dividends  will be  subject to  determination  and  declaration  by our Board of
Directors.  In making its decision, the Board of Directors will consider several
factors, including:

o        our financial condition;
o        results of operations;
o        tax considerations;
o        industry standards; and
o        economic conditions.

         Our  ability  to pay  dividends  could  also  depend on the  receipt of
dividends  from  FloridaFirst  Bank which is subject to a variety of  regulatory
limitations  on the payment of  dividends.  See  "Regulation  --  Regulation  of
FloridaFirst  Bank --  Dividend  and Other  Capital  Distribution  Limitations."
Furthermore,  as a  condition  to Office of Thrift  Supervision  approval of the
conversion,  we have agreed that we will not initiate any action within one year
of completion of the  conversion  to pay a special  distribution  or a return of
capital to our stockholders.

         In addition,  earnings of  FloridaFirst  Bank  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  FloridaFirst  Bank on the  amount of
earnings  deemed to be removed  from the  reserves  for such  distribution.  See
"Taxation"  and  Note  7  of  the  September  30,  1999  consolidated  financial
statements.  FloridaFirst  Bank does not contemplate any distribution out of its
bad debt reserve which would cause such tax liability.

                           Market for the Common Stock

         There is an established  market for  FloridaFirst  Bancorp common stock
which is  currently  listed on the  Nasdaq  National  Market  under the  symbol,
"FFBK." At June 30, 2000 FloridaFirst Bancorp had approximately 5 market makers,
including  Sandler  O'Neill.  As a newly formed  company,  however,  we have not
issued capital  stock.  It is expected that our common stock will be more liquid
than  FloridaFirst  Bancorp common stock since there will be significantly  more
outstanding  shares  owned by the  public.  We applied to have our common  stock
listed on the Nasdaq National Market under the symbol "FFBK." However, there can
be no assurance  that an active and liquid  trading  market for the common stock
will develop or, if developed,  will be maintained.  The shares of  FloridaFirst
Bancorp  common stock owned by the public will  automatically,  without  further
action by those  holders,  be  converted  into and  become a right to  receive a
number of shares of our common stock that is determined pursuant to the exchange
ratio.  See "The Conversion--Share Exchange Ratio."

         The development of a public market having the desirable characteristics
of depth,  liquidity and orderliness  depends on the existence of willing buyers
and sellers, the presence of which is not within the control of us, FloridaFirst
Bancorp or any market maker. In the event that institutional investors buy a

                                       37
<PAGE>

relatively  large  proportion of the  offering,  the number of active buyers and
sellers of the common stock at any particular time may be limited.  There can be
no assurance that persons purchasing the common stock will be able to sell their
shares  at or  above  the  subscription  price  of  $10  per  share.  Therefore,
purchasers  of the common  stock should have a long-term  investment  intent and
should recognize that there may be a limited trading market in the common stock.
This may make it difficult to sell the common stock after the conversion and may
have an adverse effect on the price at which the common stock can be sold.

         The  following  table  sets  forth  the  high  and low bid  quotes  for
FloridaFirst  Bancorp  common stock and the adjusted  cash  dividends  per share
declared for the periods indicated.  FloridaFirst  Bancorp's stock was issued on
April 6, 1999. These quotations represent prices between dealers and, therefore,
may not include retail  markups,  markdowns,  or commissions and may not reflect
actual transactions.  As of September 1, 2000 there were 2,298,273 publicly-held
shares of FloridaFirst Bancorp common stock outstanding.  In connection with the
conversion,  each share of FloridaFirst Bancorp's common stock will be converted
into shares of FloridaFirst  Bancorp, Inc. common stock, based upon the exchange
ratio that is  described  in other parts of this  prospectus.  Accordingly,  the
information  in this table should be reviewed in  conjunction  with the exchange
ratio at various levels of the offering range.

<TABLE>
<CAPTION>
                                                                    Cash Dividends
                                                      High      Low  Per Share Declared
                                                      ----      ---  ------------------
Fiscal 2000
-----------
<S>                                                <C>      <C>           <C>
First Quarter.....................................   $9.38    $8.50         $.04
Second Quarter....................................    8.88     7.31          .04
Third Quarter.....................................    8.25     7.25          .04
Fourth Quarter....................................   12.25     7.88          .04

Fiscal 1999
-----------
Fourth Quarter....................................    9.50     7.88          .04
Third Quarter (April 6, 1999 - June 30, 1999).....    9.50     8.38           --
</TABLE>

         At July 21, 2000,  the business day  immediately  preceding  the public
announcement  of the  conversion,  and at  __________,  2000,  the last  sale of
FloridaFirst  Bancorp common stock as reported on the Nasdaq National Market was
at a price of $8.19 per share and $_____ per  share,  respectively.  At June 30,
2000,  FloridaFirst  Bancorp had approximately  912 stockholders of record.  All
publicly-held shares of FloridaFirst Bancorp common stock, including shares held
by FloridaFirst Bancorp's officers and directors,  will on the effective date of
the conversion be automatically converted into and become the right to receive a
number of shares of our common stock determined  pursuant to the exchange ratio.
Additionally, options held by officers and directors of FloridaFirst Bancorp and
FloridaFirst  Bank will be  converted  into  options to  purchase  our shares of
common stock  determined  pursuant to the exchange ratio, for the same aggregate
exercise price. See "Beneficial Ownership of Common Stock."

                                       38
<PAGE>
                                 Capitalization

         Set  forth  below  is the  historical  capitalization  of  FloridaFirst
Bancorp as of June 30, 2000, and the pro forma  capitalization  of  FloridaFirst
Bancorp,  Inc. 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 materially affect the pro forma capitalization.

<TABLE>
<CAPTION>
                                                                 Pro Forma Capitalization at June 30, 2000
                                                             --------------------------------------------------
                                                                                                      Maximum,
                                                              Minimum       Midpoint     Maximum    as adjusted
                                                             2,326,877     2,737,299    3,147,952   3,620,179
                                                 Actual, at  Shares at     Shares at    Shares at   Shares at
                                                  June 30,   $10.00 per    $10.00 per   $10.00 per  $10.00 per
                                                    2000       share         share        share      share(1)
                                                 ----------  ----------    ----------   ---------   ----------
                                                                                   (In thousands)
<S>                                             <C>          <C>          <C>          <C>          <C>
Deposits(2) ..................................   $ 357,535    $ 357,535    $ 357,535    $ 357,535    $ 357,535
Borrowed funds ...............................     147,025      147,025      147,025      147,025      147,025
                                                 ---------    ---------    ---------    ---------    ---------
Total deposits and borrowed funds ............   $ 504,560    $ 504,560    $ 504,560    $ 504,560    $ 504,560
                                                 =========    =========    =========    =========    =========
Stockholders' equity:
Preferred stock, no par value, 20,000,000
  shares authorized (post conversion); none to
be issued ....................................   $      --    $      --    $      --    $      --    $      --
 Common stock, $0.10 par value, 80,000,000
    shares authorized (post conversion),
   assuming shares outstanding as shown(3) ...         575          408          480          552          635
Additional paid-in capital(3)(4)(7) ..........      25,085       43,976       47,980       51,987       56,593
Treasury shares(3) ...........................      (3,606)          --           --           --           --
Retained earnings(7) .........................      41,586       41,586       41,586       41,586       41,586
Unrealized (loss) on securities available
  for sale, net ..............................      (2,025)      (2,025)      (2,025)      (2,025)      (2,025)
Less:
  Common stock acquired by ESOP(5) ...........      (1,838)      (3,700)      (4,028)      (4,356)      (4,734)
  Common stock acquired by
    stock programs(6) ........................        (414)      (1,728)      (1,960)      (2,192)      (2,459)
                                                 ---------    ---------    ---------    ---------    ---------
Total equity/stockholders' equity(7) .........   $  59,363    $  78,517    $  82,033    $  85,552    $  89,596
                                                 =========    =========    =========    =========    =========
</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)  FloridaFirst Bancorp has 2,000,000 authorized shares of preferred stock and
     18,000,000  authorized  shares of common  stock,  par value $.10 per share.
     FloridaFirst  Bancorp common stock and additional paid-in capital have been
     reclassified to reflect the number of shares of FloridaFirst Bancorp common
     stock to be outstanding. Treasury shares will be cancelled.
(4)  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
     Bancorp,  Inc. and  presented  for approval by the  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
     conversion.  See "Risk Factors - The implementation of stock-based  benefit
     plans will  increase  our future  compensation  expense and will reduce our
     earnings" and "Management of FloridaFirst  Bank - Stock  Benefits--Benefits
     to be considered following completion of the conversion - 2001 Stock Option
     Plan."
(5)  Assumes that 8.0% of the shares sold in the  offering  will be purchased by
     the employee  stock  ownership plan in addition to the shares already owned
     by the employee  stock  ownership  plan, and that the funds used to acquire
     these  shares will be  borrowed  from  FloridaFirst  Bancorp,  Inc.  For an
     estimate  of the impact of the loan on net  income,  see "Pro Forma  Data."
     FloridaFirst Bank 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  of
     FloridaFirst  Bank -  Executive  Compensation  - Employee  Stock  Ownership
     Plan." If the employee stock  ownership plan is unable to purchase stock in
     the  conversion  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 price per share,  there will be a corresponding  reduction
     in stockholders' equity.

     (footnotes continued on next page)

                                       39
<PAGE>

(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
     conversion.  Also,  assumes stock to be acquired by existing RSP plan after
     completion of the conversion. The stock purchased by the stock programs and
     the existing RSP plan is reflected as a reduction of stockholders'  equity.
     See  footnotes  (2) and (3) to the table under "Pro Forma  Data." See "Risk
     Factors - The implementation of stock-based benefit plans will increase our
     future  compensation  expense and will reduce our earnings" and "Management
     of FloridaFirst Bank - Potential Stock Benefit Plans - Stock Programs."

(7)  Pro forma additional  paid-in capital reflects  consolidation of $98,500 of
     capital from  FloridaFirst  Bancorp MHC. The earnings of FloridaFirst  Bank
     will be substantially restricted after the conversion,  see "The Conversion
     -  Liquidation  Rights" and  "Regulation  - Federal  Regulation  of Savings
     Institutions - Limitation on Capital Distributions."

                                 Pro Forma Data

         The actual net proceeds from the sale of the stock cannot be determined
until the offering is completed.  However,  net proceeds are currently estimated
to be  between  $22.2  million  and  $30.4  million  (or  $35.1  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 .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 FloridaFirst Bank, and any director, officer or employee of FloridaFirst
     Bancorp MHC,  FloridaFirst  Bancorp,  and  FloridaFirst  Bank or members of
     their immediate families;

o    other fixed expenses of the offering are estimated to be $880,000; and

         We have prepared the following  table,  which sets forth our historical
consolidated net income and stockholder's equity prior to the conversion and our
pro forma  consolidated  net  income  and  stockholder's  equity  following  the
conversion.  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 6.13% for the nine months ended June 30, 2000 and the year
     ended September 30, 1999,  which  approximates the yield on a one-year U.S.
     Treasury bill on September 30, 1999. 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 3.92%
     for the nine months  ended June 30, 2000 and the year ended  September  30,
     1999, based on an effective tax rate of 36%, respectively.

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 income 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 June 30, 2000 and September 30, 1999,  respectively,  and,
     accordingly, no effect has been given to the assumed earnings effect of the
     transactions.

                                       40
<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 were  liquidated.  The pro forma data
does not predict how much we will earn in the future.

         The following tables summarize  historical data of FloridaFirst Bancorp
and pro forma data of FloridaFirst Bancorp, Inc. at or for the nine months ended
June 30,  2000 and the year  ended  September  30,  1999,  based  solely  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 conversion. No effect
has been given in the tables to expenses associated with the expansion resulting
from the  addition of three  offices or 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 within one year following the conversion,  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 Conversion - Effects of
Conversion  on  Depositors,  Borrowers  and  Members -  Liquidation  Rights" and
"Management - Potential Stock Benefit Plans - Stock Option Plans."


                                       41

<PAGE>
<TABLE>
<CAPTION>
                                                                   At or For the Nine Months Ended June 30, 2000
                                                           ------------------------------------------------------------

                                                           Independent     Independent     Independent     Independent
                                                            Valuation       Valuation       Valuation       Valuation
                                                           -----------     -----------     -----------     -----------
                                                           2,326,877       2,737,299       3,147,952        3,620,179
                                                             Shares          Shares          Shares           Shares
                                                           -----------     -----------     -----------     -----------
                                                                (Dollars in thousands, except per share amounts)
<S>                                                      <C>             <C>             <C>             <C>
Gross proceeds .........................................   $    23,269     $    27,373     $    31,480     $    36,202
Less expenses ..........................................        (1,038)         (1,066)         (1,094)         (1,127)
                                                           -----------     -----------     -----------     -----------
   Estimated net proceeds ..............................        22,231          26,307          30,386          35,075
Less ESOP funded by FloridaFirst Bancorp, Inc. .........        (1,862)         (2,190)         (2,518)         (2,896)
Less stock program adjustment ..........................          (931)         (1,095)         (1,259)         (1,448)
Less Common stock to be acquired by existing RSP plan(3)          (383)           (451)           (519)           (597)
                                                           -----------     -----------     -----------     -----------
   Estimated investable net proceeds ...................   $    19,055     $    22,571     $    26,090     $    30,134
                                                           ===========     ===========     ===========     ===========
Net Income:
   Historical ..........................................   $     2,831     $     2,831     $     2,831     $     2,831
   Pro forma income on net proceeds ....................           560             664             767             886
   Pro forma ESOP adjustments(1) .......................           (89)           (105)           (121)           (139)
   Pro forma stock program adjustment(2) ...............           (89)           (105)           (121)           (139)
                                                           -----------     -----------     -----------     -----------
   Pro forma net income(1)(4)(5) .......................   $     3,213     $     3,285     $     3,356     $     3,439
                                                           ===========     ===========     ===========     ===========
Per share net income
   Historical ..........................................   $       .75     $       .64     $       .55     $       .48
   Pro forma income on net proceeds ....................           .15             .15             .15             .15
   Pro forma ESOP adjustments(1) .......................          (.02)           (.02)           (.02)           (.02)
   Pro forma stock program adjustment(2) ...............          (.02)           (.02)           (.02)           (.02)
                                                           -----------     -----------     -----------     -----------
   Pro forma net income per share(1)(4)(5) .............   $       .86     $       .75     $       .66     $       .59
                                                           ===========     ===========     ===========     ===========

Shares used in calculation of income per share(1) ......     3,779,977       4,447,032       5,114,088       5,881,200
                                                           -----------     -----------     -----------     -----------

Stockholders' equity:
   Historical ..........................................   $    59,363     $    59,363     $    59,363     $    59,363
   Estimated net proceeds ..............................        22,231          26,307          30,386          35,075
   MHC Capital Addition ................................            99              99              99              99
   Less: Common stock acquired by the ESOP(1) ..........        (1,862)         (2,190)         (2,518)         (2,896)
   Less: Common stock acquired by stock program(2) .....          (931)         (1,095)         (1,259)         (1,448)
   Less: Common stock to be acquired by existing RSP
             plan(3) ...................................          (383)           (451)           (519)           (597)
                                                           -----------     -----------     -----------     -----------
   Pro forma stockholders' equity(1)(4)(5) .............   $    78,517     $    82,033     $    85,552     $    89,596
                                                           ===========     ===========     ===========     ===========
Stockholders' equity per share:
   Historical ..........................................   $     14.55     $     12.37     $     10.75     $      9.35
   Estimated net proceeds ..............................          5.45            5.48            5.50            5.53
   MHC Capital Addition ................................           .02             .02             .02             .02
   Less: Common Stock acquired ESOP(1) .................          (.46)           (.46)           (.46)           (.46)
   Less: Common Stock acquired by stock program(2) .....          (.23)           (.23)           (.23)           (.23)
   Less: Common stock to be acquired by existing RSP
             plan(3) ...................................          (.09)           (.09)           (.09)           (.09)
                                                           -----------     -----------     -----------     -----------
   Pro forma stockholders' equity per share(5) .........   $     19.24     $     17.09     $     15.49     $     14.12
                                                           ===========     ===========     ===========     ===========
Offering price as a percentage of pro forma
  stockholders' equity per share .......................         51.98%          58.51%          64.56%          70.82%
                                                           ===========     ===========     ===========     ===========
Offering price to pro forma
  net income per share .................................          8.72x          10.00x          11.36x          12.71x
                                                           ===========     ===========     ===========     ===========

Shares used in calculation of proforma
  stockholder's equity per share (5) ...................     4,080,000       4,800,000       5,520,000       6,348,000
                                                           -----------     -----------     -----------     -----------
</TABLE>

(footnotes on next page)

                                       42
<PAGE>
----------------------------

(1)  Assumes  that  8% of the  shares  of  stock  sold in the  offering  will be
     purchased by the employee  stock  ownership  plan in addition to the shares
     already held by the plan,  and that the plan will borrow funds from us. The
     stock  acquired by the  employee  stock  ownership  plan is  reflected as a
     reduction of stockholders' equity. FloridaFirst Bank intends to make annual
     contributions to this plan in an amount at least equal to the principal and
     interest requirement of the loan. This table assumes a 10 year amortization
     period.  See  "Management of FloridaFirst  Bank - Executive  Compensation -
     Employee Stock Ownership Plan." The pro forma net income assumes:  (i) that
     FloridaFirst  Bank's  contribution to the employee stock ownership plan for
     the principal  portion of the debt service  requirement for the nine months
     ended June 30, 2000 were made at the end of the period;  (ii) that  13,961,
     16,424,  18,888, and 21,721 shares at the minimum,  midpoint,  maximum, and
     15% above the  maximum of the range,  respectively,  were  committed  to be
     released  during the nine  months  ended June 30,  2000 at an average  fair
     value of $10 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  income  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  implementation  of stock-based
     benefit plans will increase our future compensation expense and will reduce
     our  earnings"  for a discussion  of possible  added costs for the employee
     stock ownership plan.
(2)  Gives  effect  to the  stock  program  that  we  may  adopt  following  the
     conversion  and presented for approval at a meeting of  stockholders  to be
     held  within  one year after  completion  of the  conversion.  If the stock
     program  is  approved  by the  stockholders,  the  stock  program  would be
     expected  to acquire an amount of stock  equal to 4% of the shares of stock
     sold in the offering,  or 93,075,  109,491,  125,918 and 144,807  shares of
     stock  respectively  at the  minimum,  midpoint,  maximum and 15% above the
     maximum of the range  through  open market  purchases.  We will  contribute
     funds used by the stock program to purchase the shares.  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  program at the  beginning of the nine months ended June 30, 2000
     through open market purchases, at $10 per share, and that 15% of the amount
     contributed  was amortized to expense during the nine months ended June 30,
     2000. The issuance of authorized but unissued  shares of stock to the stock
     plan 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 $.83, $.72, $.64 and $.57 at the minimum,  midpoint, maximum
     and 15%  above  the  maximum  of the  range,  respectively,  and pro  forma
     stockholders' equity per share would be $18.82,  $16.71,  $15.15 and $13.80
     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 program will be obtained,  or the actual purchase price of the shares
     will be equal to $10.00 per share.  See "Management of FloridaFirst  Bank -
     Benefits to be  completed  following  completion  of the  conversion - 2001
     Restricted Stock Plan."
(3)  In October 1999, the  stockholders  of  FloridaFirst  Bancorp  approved the
     purchase of 108,154  shares of common  stock to fund the  restricted  stock
     plan ("RSP plan").  At June 30, 2000,  57,879 shares have been purchased in
     the open market,  leaving 50,275 shares to be purchased in the future.  The
     equity  adjustment  for the existing RSP plan reflects the pro forma impact
     of purchasing 50,275 shares, adjusted for the appropriate exchange ratio at
     each point in the valuation range at a price of $10.00 per share.  Adjusted
     for the exchange ratio at the minimum,  midpoint, maximum and 15% above the
     maximum, the existing RSP shares to be purchased are 38,349, 45,121, 51,888
     and 59,671, respectively.
(4)  Our retained  earnings will continue to be  substantially  restricted after
     the  conversion.  See  "Dividend  Policy,"  "The  Conversion  - Effects  of
     Conversion on Depositors,  Borrowers and Members - Liquidation  Rights" and
     "Regulation - Regulation of FloridaFirst Bank - Dividends and Other Capital
     Distribution Limitations."
(5)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant to the stock option plan that may be adopted by us  following  the
     conversion  which, in turn, would be presented for approval at a meeting of
     stockholders  to be held  within  one  year  after  the  completion  of the
     conversion.  If  the  stock  option  plan  is  presented  and  approved  by
     stockholders,  an amount equal to 10% of the stock sold in the offering, or
     232,687,  273,729,  314,795,  and 362,017 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 plan. The issuance of authorized but unissued shares
     of stock to the stock plan  instead of open market  purchases  would dilute
     the voting  interests  of  existing  shareholders  by  approximately  5.4%.
     Assuming  stockholder approval of the stock option plan and the exercise of
     all options at the end of the period at an exercise price of $10 per share,
     the pro forma net income per share  would be $.77,  $.67,  $.59,  and $.53,
     respectively at the minimum, midpoint, maximum and 15% above the maximum of
     the range for the nine months ended June 30, 2000; pro forma  stockholders'
     equity per share would be $18.40,  $16.45, $15.00 and $13.74,  respectively
     at the minimum, midpoint, maximum and 15% above the maximum of the range at
     June 30,  2000.  See  "Management  of  FloridaFirst  Bank - Benefits  to be
     considered  following  completion  of the  conversion  - 2001 Stock  Option
     Plan."

                                       43
<PAGE>
<TABLE>
<CAPTION>
                                                                    At or For the Year Ended September 30, 1999
                                                          --------------------------------------------------------------
                                                             Independent  Independent      Independent     Independent
                                                              Valuation    Valuation        Valuation       Valuation
                                                           -------------  -------------    ------------    -------------
                                                              2,326,877     2,737,299       3,147,952       3,620,179
                                                               Shares        Shares          Shares          Shares
                                                           -------------  -------------    ------------    -------------
                                                                (Dollars in thousands, except per share amounts)
<S>                                                       <C>             <C>             <C>             <C>
Gross proceeds .........................................   $    23,269     $    27,373     $    31,480     $    36,202
Less expenses ..........................................        (1,038)         (1,066)         (1,094)         (1,127)
                                                           -----------     -----------     -----------     -----------
   Estimated net proceeds ..............................        22,231          26,307          30,386          35,075
Less ESOP funded by FloridaFirst Bancorp, Inc. .........        (1,862)         (2,190)         (2,518)         (2,896)
Less stock program adjustment ..........................          (931)         (1,095)         (1,259)         (1,448)
Less Common stock to be acquired by existing RSP plan(3)          (825)           (971)         (1,116)         (1,284)
                                                           -----------     -----------     -----------     -----------
   Estimated investable net proceeds ...................   $    18,613     $    22,051     $    25,493     $    29,447
                                                           ===========     ===========     ===========     ===========
Net Income:
   Historical ..........................................   $     3,257     $     3,257     $     3,257     $     3,257
   Pro forma income on net proceeds ....................           730             864             999           1,154
   Pro forma ESOP adjustments(1) .......................          (119)           (140)           (161)           (185)
   Pro forma stock program adjustment(2) ...............          (119)           (140)           (161)           (185)
   Pro forma adjustment for existing RSP plan(3) .......          (106)           (124)           (143)           (167)
                                                           -----------     -----------     -----------     -----------
   Pro forma net income(1)(4)(5) .......................   $     3,643     $     3,717     $     3,791     $     3,877
                                                           ===========     ===========     ===========     ===========
Per share net income
   Historical ..........................................   $       .86     $       .73     $       .64     $       .55
   Pro forma income on net proceeds ....................           .19             .19             .19             .20
   Pro forma ESOP adjustments(1) .......................          (.03)           (.03)           (.03)           (.03)
   Pro forma stock program adjustment(2) ...............          (.03)           (.03)           (.03)           (.03)
   Pro forma adjustment for existing RSP plan(3) .......          (.03)           (.03)           (.03)           (.03)
                                                           -----------     -----------     -----------     -----------
   Pro forma net income per share(1)(4)(5) .............   $       .96     $       .83     $       .74     $       .66
                                                           ===========     ===========     ===========     ===========

Shares used in calculation of income per share(1) ......     3,788,756       4,457,360       5,125,965       5,894,858
                                                           -----------     -----------     -----------     -----------

Stockholders' equity:
   Historical ..........................................   $    61,337     $    61,337     $    61,337     $    61,337
   Estimated net proceeds ..............................        22,231          26,307          30,386          35,075
   MHC Capital Addition ................................            99              99              99              99
   Less: Common stock acquired by the ESOP(1) ..........        (1,862)         (2,190)         (2,518)         (2,896)
   Less: Common stock acquired by stock program(2) .....          (931)         (1,095)         (1,259)         (1,448)
   Less: Common stock to be acquired by existing RSP
         plan(3) .......................................          (825)           (971)         (1,116)         (1,284)
                                                           -----------     -----------     -----------     -----------
   Pro forma stockholders' equity(1)(4)(5) .............   $    80,049     $    83,487     $    86,929     $    90,883
                                                           ===========     ===========     ===========     ===========
Stockholders' equity per share:
   Historical ..........................................   $     15.03     $     12.78     $     11.11     $      9.66
   Estimated net proceeds ..............................          5.45            5.48            5.50            5.53
   MHC Capital Addition ................................           .02             .02             .02             .02
   Less: Common Stock acquired ESOP(1) .................          (.46)           (.46)           (.46)           (.46)
   Less: Common Stock acquired by stock program(2) .....          (.23)           (.23)           (.23)           (.23)
   Less: Common stock to be acquired by existing RSP
         plan(3) .......................................          (.20)           (.20)           (.20)           (.20)
                                                           -----------     -----------     -----------     -----------
   Pro forma stockholders' equity per share(5) .........   $     19.61     $     17.39     $     15.74     $     14.32
                                                           ===========     ===========     ===========     ===========
Offering price as a percentage of pro forma
  stockholders' equity per share .......................         50.99%          57.50%          63.53%          69.83%
                                                           ===========     ===========     ===========     ===========
Offering price to pro forma
  net income per share .................................         10.42x          12.05x          13.51x          15.15x
                                                           ===========     ===========     ===========     ===========
Shares used in calculation of proforma
 stockholders' equity per share(4) .....................     4,080,000       4,800,000       5,520,000       6,348,000
                                                           -----------     -----------     -----------     -----------
</TABLE>
(footnotes on next page)
                                       44
<PAGE>
----------------
(1)  Assumes  that  8% of the  shares  of  stock  sold in the  offering  will be
     purchased by the employee  stock  ownership  plan in addition to the shares
     already held by the plan,  and that the plan will borrow funds from us. The
     stock  acquired by the  employee  stock  ownership  plan is  reflected as a
     reduction of stockholders' equity. FloridaFirst Bank intends to make annual
     contributions to this plan in an amount at least equal to the principal and
     interest requirement of the loan. This table assumes a 10 year amortization
     period. See "Management - Executive Compensation - Employee Stock Ownership
     Plan."  The pro  forma  net  income  assumes:  (i) that  FloridaFirst  Bank
     contribution to the employee stock ownership plan for the principal portion
     of the debt service  requirement for the year ended September 30, 1999 were
     made at the end of the period; (ii) that 18,615, 21,898, 25,184, and 28,961
     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,  1999 at an  average  fair  value of $10 per  share and were
     accounted for as a charge to expense in accordance  with 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 income 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  implementation  of stock-based
     benefit plans will increase our future compensation expense and will reduce
     our  earnings"  for a discussion  of possible  added costs for the employee
     stock ownership plan.
(2)  Gives  effect  to the  stock  program  that  we  may  adopt  following  the
     conversion  and presented for approval at a meeting of  stockholders  to be
     held  within  one year after  completion  of the  conversion.  If the stock
     program  is  approved  by the  stockholders,  the  stock  program  would be
     expected  to acquire an amount of stock  equal to 4% of the shares of stock
     sold in the offering,  or 93,075,  109,491,  125,918 and 144,807  shares of
     stock  respectively  at the  minimum,  midpoint,  maximum and 15% above the
     maximum of the range  through  open market  purchases.  We will  contribute
     funds used by the stock program to purchase the shares.  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  program at the  beginning of the year ended  September  30, 1999
     through open market purchases, at $10 per share, and that 20% of the amount
     contributed  was amortized to expense  during the year ended  September 30,
     1999. The issuance of authorized but unissued  shares of stock to the stock
     plan 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 $.94, $.82, $.72 and $.64 at the minimum,  midpoint, maximum
     and 15%  above  the  maximum  of the  range,  respectively,  and pro  forma
     stockholders' equity per share would be $19.18,  $17.01,  $15.40 and $14.00
     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 program will be obtained,  or the actual purchase price of the shares
     will be equal to $10.00 per share.  See "Management of FloridaFirst  Bank -
     Benefits to be  completed  following  completion  of the  conversion - 2001
     Restricted Stock Plan."
(3)  In October 1999, the common  stockholders of FloridaFirst  Bancorp approved
     the purchase of 108,154 shares of common stock to fund the restricted stock
     plan ("RSP plan"). At September 30, 2000, it is assumed that 108,154 shares
     will be purchased  in the open market to be  purchased  in the future.  The
     equity  adjustment  for the existing RSP plan reflects the pro forma impact
     of purchasing 108,154 shares,  adjusted for the appropriate  exchange ratio
     at each  point  in the  valuation  range at a price of  $10.00  per  share.
     Adjusted for the exchange ratio at the minimum,  midpoint,  maximum and 15%
     above the maximum,  the  existing  RSP shares to be  purchased  are 82,500,
     97,068, 111,626, and 128,368, respectively.
(4)  Our retained  earnings will continue to be  substantially  restricted after
     the  conversion.   See  "Dividend  Policy,"  "The  Conversion-  Effects  of
     Conversion on Depositors,  Borrowers and Members - Liquidation  Rights" and
     "Regulation - Regulation of FloridaFirst Bank - Dividends and Other Capital
     Distribution Limitations."
(5)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant to the stock option plan that may be adopted by us  following  the
     conversion  which, in turn, would be presented for approval at a meeting of
     stockholders  to be held  within  one  year  after  the  completion  of the
     conversion.  If  the  stock  option  plan  is  presented  and  approved  by
     stockholders,  an amount equal to 10% of the stock sold in the offering, or
     232,687,  273,729,  314,795,  and 362,017 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 plan. The issuance of The issuance of authorized but
     unissued shares of stock to the stock plan instead of open market purchases
     would dilute the voting interests of existing shareholders by approximately
     5.4%.  Assuming  stockholder  approval  of the  stock  option  plan and the
     exercise of all  options at the end of the period at an  exercise  price of
     $10 per  share,  the pro forma net income  per share  would be $.87,  $.75,
     $.67,  and $.59,  respectively  at the minimum,  midpoint,  maximum and 15%
     above the maximum of the range for the year ended  September 30, 1999;  pro
     forma stockholders'  equity per share would be $18.75,  $16.72,  $15.23 and
     $13.92,  respectively at the minimum,  midpoint,  maximum and 15% above the
     maximum of the range at September 30, 1999. See "Management of FloridaFirst
     Bank - Benefits to be considered  following  completion of the conversion -
     2001 Stock Option Plan."

                                       45
<PAGE>
                                     Historical and Pro Forma Capital Compliance

         The following  table presents  FloridaFirst  Bank's  historical and pro
forma capital position relative to its capital requirements as of June 30, 2000.
Pro forma capital  levels assume  receipt by  FloridaFirst  Bank of the proceeds
from 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 Office of Thrift Supervision.  For a discussion of the
capital standards  applicable to FloridaFirst Bank, see "Regulation - Regulation
of FloridaFirst Bank - Regulatory Capital Requirements."
<TABLE>
<CAPTION>
                                                                         Pro Forma at June 30, 2000
                                             ---------------------------------------------------------------------------------------

                             Actual, at          $23,268,770             $27,372,990            $31,479,520         $36,201,790
                           June 30, 2000           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(2)
                        ------  ------------  ------  ------------    ------  ------------  ------ ------------ ------  ------------
                                                                     (Dollars in thousands)
<S>                   <C>        <C>       <C>        <C>          <C>          <C>       <C>        <C>      <C>         <C>
GAAP Capital(3).......  $50,179    8.85%     $58,119    10.11%       $59,597      10.34%    $61,076    10.57%   $62,776     10.83%
                         ------    ----       ------    -----         ------      -----      ------    -----     ------     -----
Tangible Capital:
  Actual or
    Pro Forma.........  $52,204    9.17%     $60,144    10.42%       $61,622      10.65%    $63,101    10.88%   $64,801     11.14%
  Required............    8,536    1.50        8,655     1.50          8,677       1.50       8,699     1.50      8,725      1.50
                         ------    ----       ------    -----         ------      -----      ------    -----     ------     -----
  Excess..............  $43,668    7.67%     $51,489     8.92%       $52,945       9.15%    $54,402     9.38%   $56,076      9.64%
                         ======    ====       ======     ====         ======       ====      ======     ====     ======      ====
Core Capital:
  Actual or
    Pro Forma.........  $52,204    9.17%     $60,144    10.42%       $61,622      10.65%    $63,101    10.88%   $64,801     11.14%
  Required(4).........   17,072    3.00       17,310     3.00         17,354       3.00      17,399     3.00     17,450      3.00
                         ------    ----       ------    -----         ------      -----      ------    -----     ------     -----
  Excess..............  $35,132    6.17%     $42,834     7.42%       $44,268       7.65%    $45,702     7.88%   $47,351      8.14%
                         ======    ====       ======     ====         ======      =====      ======    =====     ======     =====
Risk-Based
Capital:
  Actual or
    Pro Forma(5)(6)...  $55,430   15.60%     $63,370    17.64%       $64,848      18.01%    $66,327    18.39%   $68,027     18.81%
  Required............   28,423    8.00       28,741     8.00         28,800       8.00      28,859     8.00     28,927      8.00
                         ------   -----       ------    -----         ------      -----      ------    -----     ------     -----
  Excess..............  $27,007    7.60%     $34,629     9.64%       $36,048      10.01%    $37,468    10.39%   $39,100     10.81%
                         ======    ====       ======    =====         ======      =====      ======    =====     ======     =====
</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 loss on  available-for-sale  securities,
     net, which is not included as regulatory capital.
(4)  The current  Office of Thrift  Supervision  core  capital  requirement  for
     savings  associations  is 3% of total  adjusted  assets  for  thrifts  that
     receive the highest  supervisory  rating for safety and  soundness and a 4%
     core capital ratio  requirement  for all other thrifts.  See  "Regulation -
     Regulation of FloridaFirst Bank - 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 $3.2
     million at June 30, 2000.

                                       46
<PAGE>

                              FLORIDAFIRST BANCORP
                       Consolidated Statements of Earnings
                  (Dollars in thousands, except per share data)

         The  statements of earnings for the nine months ended June 30, 2000 and
1999 are unaudited and have been  prepared in accordance  with the  requirements
for a presentation  of interim  financial  statements and are in accordance with
generally  accepted  accounting  principles.  In the opinion of management,  all
adjustments consisting of normal recurring adjustments, that are necessary for a
fair  presentation of the interim  periods have been reflected.  The amounts for
the three  years ended  September  30, 1999 have been  derived  from  statements
audited by KPMG LLP, whose report appears elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                  Nine Months Ended June 30,          Year ended September 30,
                                                                  --------------------------   -------------------------------------
                                                                       2000      1999            1999           1998      1997
                                                                    --------   --------        --------       --------   --------
                                                                        (Unaudited)
<S>                                                                <C>        <C>             <C>            <C>        <C>
Interest income:
  Interest and fees on loans ....................................   $ 23,894   $ 21,055        $ 28,482       $ 27,241   $ 27,730
  Interest and dividends on investment securities ...............      4,897      2,540           3,671          3,906      5,513
 Other interest income ..........................................        372        407             495            994        622
                                                                    --------   --------        --------       --------   --------
     Total interest income ......................................     29,163     24,002          32,648         32,141     33,865
                                                                    --------   --------        --------       --------   --------
Interest expense:
  Deposits ......................................................     11,433     11,167          14,727         18,831     19,702
  Federal Home Loan Bank advances and other borrowings ..........      5,388      1,431           2,401            135       --
                                                                    --------   --------        --------       --------   --------
     Total interest expense .....................................     16,821     12,598          17,128         18,966     19,702
                                                                    --------   --------        --------       --------   --------
      Net interest income .......................................     12,342     11,404          15,520         13,175     14,163
Provision for loan losses .......................................        450        420             540            405        317
                                                                    --------   --------        --------       --------   --------
     Net interest income after provision for loan losses ........     11,892     10,984          14,980         12,770     13,846
                                                                    --------   --------        --------       --------   --------
Other income:
  Fees and service charges ......................................      1,017        849             991            996      1,069
  Gain (loss) on sale of loans and investments available for sale       --         --               (22)           117        114
  Gain on sale of branches ......................................       --          165             165          3,016       --
  Other, net ....................................................        456        122             339            218          6
                                                                    --------   --------        --------       --------   --------
     Total other income .........................................      1,473      1,136           1,473          4,347      1,189
                                                                    --------   --------        --------       --------   --------
Other expenses:
  Compensation and employee benefits ............................      4,744      4,322           5,820          5,632      5,552
  Other compensation and employee benefits ......................       --         --              --            2,085       --
  Occupancy and equipment costs .................................      1,306      1,419           1,881          1,818      1,646
  Marketing .....................................................        382        432             534            495        488
  Data processing costs .........................................        382        391             521            558        479
  Federal insurance premiums ....................................         85        165             214            338        456
  Other .........................................................      2,095      1,781           2,478          2,655      2,588
                                                                    --------   --------        --------       --------   --------
     Total other expenses .......................................      8,994      8,510          11,448         13,581     11,209
                                                                    --------   --------        --------       --------   --------
Income before income taxes ......................................      4,371      3,610           5,005          3,536      3,826
Income taxes ....................................................      1,540      1,279           1,748          1,151      1,299
                                                                    --------   --------        --------       --------   --------
NET INCOME ......................................................   $  2,831   $  2,331        $  3,257       $  2,385   $  2,527
                                                                    ========   ========        ========       ========   ========
Basic and diluted earnings per share ............................   $   0.54         --        $   0.34(1)          --         --
                                                                   ==========  ========        =========      ========   ========
Weighted average shares outstanding                                    5,280         --           5,549(1)          --         --
                                                                   ==========  ========        ========       ========   ========
</TABLE>

(1)  FloridaFirst  converted to a stock  company on April 6, 1999.  Earnings per
     share and weighted average shares  outstanding are for the six months ended
     September 30, 1999 (period subsequent to the conversion.)

See Notes to consolidated financial statements.

                                       47
<PAGE>

                      Management's Discussion and Analysis
                of Financial Condition and Results of Operations

         The  following  discussion  should  be read  in  conjunction  with  the
Selected Financial Highlights and Selected Financial Ratios and the Consolidated
Financial  Statements and related Notes appearing  elsewhere in this prospectus.
In  addition  to  historical  information,  the  following  discussion  contains
forward-looking  statements  as a result of  certain  factors,  including  those
discussed in "Risk Factors" contained elsewhere in this prospectus.

General

         FloridaFirst  Bancorp is the holding company for FloridaFirst  Bank. We
will  become  and will  operate as the  holding  company  of  FloridaFirst  Bank
following the conversion and stock  offering.  FloridaFirst  Bancorp's  business
operations are conducted  primarily  through  FloridaFirst Bank and our business
operations will also be conducted  primarily through  FloridaFirst Bank. We have
no business activities or results of operations. As a result, the following is a
discussion and analysis of the financial  condition and results of operations of
FloridaFirst  Bancorp.  Any references to FloridaFirst  Bancorp in the following
discussion  generally  refer  to the  consolidated  operations  of  FloridaFirst
Bancorp.

         FloridaFirst  Bancorp'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.  FloridaFirst  Bancorp'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. FloridaFirst Bancorp'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 prospectus contains  forward-looking  statements that are based on
assumptions  and  describe  future  plans,   strategies,   and  expectations  of
FloridaFirst Bank and FloridaFirst  Bancorp.  These forward- looking  statements
are generally  identified  by use of the words  "believe,"  "expect,"  "intend,"
"anticipate,"  "estimate,"  "project,"  or  similar  expressions.   FloridaFirst
Bancorp's  ability to predict  results or the actual  effect of future  plans or
strategies is inherently  uncertain.  Factors that could have a material adverse
effect on the operations of FloridaFirst  Bancorp and its subsidiaries  include,
but are not limited to, changes in interest rates,  general economic conditions,
legislative/regulatory  changes,  monetary  and  fiscal  policies  of  the  U.S.
Government,  including  policies of the U.S.  Treasury  and the Federal  Reserve
Board, the quality and composition of the loan and investment portfolios, demand
for loan products, deposit flows, competition,  demand for financial services in
FloridaFirst   Bancorp's  market  area,  and  changes  in  relevant   accounting
principles.  These risks and  uncertainties  should be  considered in evaluating
forward-looking  statements  and  undue  reliance  should  not be placed on such
statements.   FloridaFirst   Bancorp   does  not   undertake--and   specifically
disclaims--any obligation to publicly release the results of any revisions after
the date of the  statements  or to reflect  the  occurrence  of  anticipated  or
unanticipated events.

                                       48
<PAGE>

Business Strategy

         The Board of Directors and management  have developed  expansion  plans
that  includes  three de novo  branches  within its  existing  market  areas and
deployment of a strategic  plan. By seeking to broaden the range of its products
and services offered, we believe such strategy will offset the declining margins
in the competitive  market for one- to four-family  residential  mortgage loans.
The strategic plan includes:

o    increasing  the percentage of higher  yielding and more interest  sensitive
     assets;
o    increasing  the  percentage of commercial and consumer loans and commercial
     deposit accounts; among other products;
o    increasing  alternative  sources of cash at reasonable  rates; o increasing
     sources of non-interest income;
o    installing a new customer delivery software to enhance the sales efforts;
o    upgrading our computer network for enhanced service and security  features;
     and
o    investigation  of  alternative  delivery  systems,  including  an  Internet
     banking solution and enhanced call center strategy.

Highlights of the business strategy are as follows:

         Community-Oriented  Institution.  Based on total  assets,  FloridaFirst
Bank is the largest  independent  financial  institution  headquartered  in Polk
County,  Florida.  FloridaFirst Bank is committed to meeting the financial needs
of the communities in which it operates.  Management  believes that FloridaFirst
Bank 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.  FloridaFirst  Bank 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 all of the
branches.  It is  FloridaFirst  Bank's  current plan to deliver the products and
services that meet the needs of its customers,  including  Internet  banking and
telephone banking services.

         Market Focus.  FloridaFirst  Bank continues to review all opportunities
that may benefit its  business in its current  market  areas.  In 2001 and 2002,
FloridaFirst  Bank  will  open a total  of three  de novo  branches  in Polk and
Manatee Counties,  Florida. See "-- Comparison of Operating Results for the Nine
Months Ended June 30, 2000 and June 30, 1999 -- Other Expenses."

         Commercial  Banking.  FloridaFirst Bank continues to expand 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.  FloridaFirst  Bank continues to 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.

         In 1998,  FloridaFirst  Bank hired a senior  commercial loan officer to
head up the lending and credit  activities  and two additional  commercial  loan
staff  members were added to support its  increased  activities in this area. To
further enhance its transition to a full service  community  bank,  FloridaFirst
Bank hired in September  2000 an  additional  lender  experienced  in commercial
lending and will increase its marketing efforts on smaller businesses  operating
in its market areas.

Management of Interest Rate Risk and Market Risk

         Qualitative  Analysis.  Because the  majority of  FloridaFirst  Bancorp
assets and  liabilities  are  sensitive to changes in interest  rates,  its most
significant  form of market risk is interest  rate risk,  or changes in interest
rates.  FloridaFirst  Bancorp is vulnerable to an increase in interest  rates to
the extent that

                                       49
<PAGE>

interest-bearing    liabilities    mature   or   reprice   more   rapidly   than
interest-earning assets. Its lending activities 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
that consists of FloridaFirst  Bancorp's  president and senior banking 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 asset and liability management issues.

         To reduce the effect of interest  rate changes on net  interest  income
FloridaFirst  Bancorp has adopted various  strategies to improve the matching of
interest-earning asset maturities to interest-bearing  liability maturities. The
principal elements of these strategies include:

o    the  origination  of commercial  and consumer  loans with  adjustable  rate
     features or fixed rate loans with shorter term maturities;
o    lengthening  the  maturities  of  liabilities  when deemed  cost  effective
     through  the  pricing  and  promotion  of   certificates   of  deposit  and
     utilization of FHLB advances;
o    attracting low cost checking and transaction accounts which tend to be less
     sensitive to rising rates; and
o    when market  conditions  permit,  to  originate  and hold in its  portfolio
     adjustable   rate  mortgage   loans  which  have  periodic   interest  rate
     adjustments.  FloridaFirst  Bancorp also maintains an investment  portfolio
     that provides a stable cash flow,  thereby  providing  investable  funds in
     varying interest rate cycles.

         FloridaFirst Bancorp has also made a significant effort to maintain its
level of lower cost deposits as a method of enhancing profitability. At June 30,
2000,  FloridaFirst  Bancorp had 28.9% of its deposits in savings,  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  FloridaFirst  Bancorp to offset the
impact of rising rates in other deposit accounts.

          Quantitative  Analysis.  Exposure  to  interest  rate risk is actively
monitored  by  management.  FloridaFirst  Bancorp's  objective  is to maintain a
consistent level of  profitability  within  acceptable risk tolerances  across a
broad range of potential interest rate environments.  FloridaFirst  Bancorp uses
the Office of Thrift  Supervision Net Portfolio Value Model (the "NPV model") to
monitor its  exposure to interest  rate risk,  which  calculates  changes in net
portfolio  value.  The NPV  model  measures  interest  rate  risk  by  computing
estimated  changes  in the  net  portfolio  value  of  cash  flow  from  assets,
liabilities  and off-  balance  sheet  items in the event of a range of  assumed
changes  in  market  interest  rates.  The NPV model  shows the  degree to which
balance sheet line items and net portfolio value are  potentially  affected by a
100 to 300 basis  point (1 basis point  equals  1/100th of a  percentage  point)
upward and downward parallel shift (shock) in the Treasury yield curve.  Reports
generated  by the NPV  model  are  reviewed  by the  Asset/Liability  Management
Committee and reported to the Board of Directors quarterly.

                                       50
<PAGE>

         The NPV model uses an  option-based  pricing  approach to value one- to
four-family mortgages, mortgages serviced by or for others, and firm commitments
to buy,  sell, or originate  mortgages.  This approach  makes use of an interest
rate simulation program to generate numerous random interest rate paths that, in
conjunction with a prepayment  model, are used to estimate  mortgage cash flows.
Prepayment  options and interest rate caps and floors contained in mortgages and
mortgage-related  securities introduce significant uncertainty in estimating the
timing  of cash  flows  for  these  instruments  that  warrants  the use of this
sophisticated  methodology.  All other financial  instruments are valued using a
static  discounted cash flow method.  Under this approach,  the present value is
determined by discounting  the cash flows the instrument is expected to generate
by the yields currently  available to investors from an instrument of comparable
risk and duration.

         Future  interest rates and their effects on net portfolio value and net
interest  income are not  predictable.  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 that 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.

         The following  table  presents our net  portfolio  value as of June 30,
2000.  The  net  portfolio   value  was  calculated  by  the  Office  of  Thrift
Supervision,  based upon the above model  assumptions and financial  information
provided by FloridaFirst  Bancorp. As illustrated in the table, the calculations
show that we would be  adversely  affected by  increases  in interest  rates and
favorably affected by decreases in interest rates.

                                                    NPV as % of Present
               Net Portfolio Value ("NPV")            Value of Assets
             ----------------------------------  --------------------------
Changes                                                         Basis Point
in Rates     $ Amount    $ Change   % Change      NPV Ratio       Change
----------   ---------- ---------    ----------  -----------    ---------
                        (Dollars in thousands)
+ 300 bp      10,295     (42,098)      (80.35)       2.01%        (727)
+ 200 bp      23,840     (28,553)      (54.50)       4.50         (478)
+ 100 bp      38,095     (14,298)      (27.29)       6.96         (232)
    0 bp      52,393                                 9.28
- 100 bp      65,985      13,592        25.94       11.34          207
- 200 bp      76,462      24,069        45.94       12.84          356
- 300 bp      86,422      34,029        64.95       14.19          491

         The Office of Thrift Supervision defines the sensitivity measure as the
change in NPV Ratio  with a 200  basis  point  shock.  Our  sensitivity  measure
reflects a 478 basis point decline in NPV ratio as of June

                                       51
<PAGE>

30, 2000. This compares to a sensitivity  measure of 507 and 280 basis points as
of March 31,  2000 and  September  30,  1999,  respectively.  The decline in our
sensitivity measure at June 30, 2000 primarily reflects the significant increase
in short-term borrowing interest rates from September 30, 1999. See "Business of
FloridaFirst Bank - Borrowings."

         Our strategies for addressing the sensitivity measure indicators are as
follows:

o    Reviewing  the  average  lives and  durations  of our loans and  investment
     securities;  o Reviewing deposit offerings and alternative  funding sources
     to better match the durations of the assets;
o    Providing an additional  capital  contribution from us to FloridaFirst Bank
     upon completion of the conversion; and
o    Performing,  on a quarterly basis, a business  simulation that more clearly
     reflects an on-going business assumption, rather than relying solely on the
     Office of Thrift  Supervision  model  which  more  closely  approximates  a
     liquidation value model.

         The  investment  of our net proceeds from the sale of common stock will
provide us with additional  capital to further  strengthen our capital position.
Accordingly,  the NPV will be increased significantly from current levels due to
a higher capital level.  The new capital will not have a significant,  immediate
impact on the sensitivity measure. However, the additional capital will allow us
to expand and  diversify  our  operations  in a more timely  manner  (increasing
commercial and consumer lending  activities  through branch expansion and hiring
appropriate  personnel  needed to fully implement our strategy).  Our ability to
increase  shorter-term  commercial  and  consumer  assets and increase our lower
costing  deposits  will  allow us to sell  longer-term  assets  and  reduce  our
dependency on short-term, higher costing funds, such as FHLB advances.

Comparison of Financial Condition at June 30, 2000 and September 30, 1999

         Assets.  Total assets  increased  $70.6  million,  or 14.2%,  to $569.0
million at June 30, 2000 from $498.4 million at September 30, 1999. The increase
in total assets resulted primarily from an $34.6 million,  or a 11.6% annualized
increase in the loan portfolio  attributable to steady loan demand in our market
areas, a slow down in loan  prepayments  and funding of  construction  loans. In
addition,  investment  securities  increased $22.8 million.  Management plans to
focus on loan growth to  effectively  utilize  the new capital  raised in fiscal
1999.  The capital  leveraging  strategy will include the purchase of investment
securities to complement its loan  origination  efforts.  Other assets increased
primarily due to the cash surrender value of bank owned life insurance  policies
that were purchased in January 2000.

         Liabilities.  Total liabilities  increased $72.6 million,  or 16.6%, to
$509.6  million at June 30, 2000 from $437.0  million at September 30, 1999. The
increase  in total  liabilities  resulted  primarily  from a $56.4  million  net
increase in FHLB  advances  utilized to fund the asset  growth and a net deposit
increase of $18.3  million.  The increase in deposits in recent months  reflects
renewed consumer interest in competitively priced certificates of deposit due to
the increase in short-term  interest  rates.  Checking and money market accounts
continue to grow through expansion of our customer base.

         Management  continues to evaluate the available  funding  sources.  The
attributes of the alternative  funding sources that management  considers in its
analysis  include the  interest  and other costs of such  funding,  the maturity
considerations and the nature and characteristics of assets being funded.

         Stockholders'  Equity.  Net income for the nine  months  ended June 30,
2000 increased  stockholder's  equity by $2.8 million,  however, the decrease in
stockholders' equity reflects:

o    repurchase  of 405,578  shares of  FloridaFirst  Bancorp stock at a cost of
     $3.6 million;

                                       52
<PAGE>

o    repurchase  of  57,879  shares  of  FloridaFirst   Bancorp  stock  for  the
     restricted  stock plan at a cost of $449,000  (less shares issued at a cost
     of approximately $35,000);
o    change in accumulated other comprehensive loss of $789,000 (attributable to
     the net unrealized loss on investments available for sale);
o    repayment of $325,000 on the ESOP loan; and
o    dividends paid that totaled $282,000.

         The net  unrealized  loss on  investments  available  for sale  relates
primarily  to the  increasing  level of interest  rates  during the fiscal year.
Increasing rates reduce the value of certain investments held for sale that have
longer average lives.

Comparison of Financial Condition at September 30, 1999 and 1998

         Assets.  Total assets  increased  $83.9  million,  or 20.2%,  to $498.4
million at September  30, 1999 from $414.5  million at September  30, 1998.  The
increase in total assets resulted  primarily  from: a $59.3 million  increase in
net  loans  outstanding  from  new  originations;  an  increase  in  investments
available  for sale  portfolio  of $26.0  million due to a financial  leveraging
strategy  implemented  after the issuance of stock;  a reduction in  investments
held to maturity of $6.0 million due to the  maturity  and calls of  securities;
and an increase in Federal Home Loan Bank stock of $1.6 million.

          Liabilities.  Total liabilities  increased $58.6 million, or 15.5%, to
$437.0  million at September 30, 1999 from $378.4 million at September 30, 1998.
The increase in total  liabilities  resulted  primarily  from:  a $66.6  million
increase in FHLB advances;  a $4.9 million increase in other  borrowings;  and a
$13.0  million net outflow in deposits.  The  increase in the FHLB  advances and
other  borrowings   utilized  to  fund  the  loan  and  investment   growth  was
attributable to:

o    the decision to not offer premium pricing on deposits to customers  without
     other banking relationships;
o    disintermediation   of  customer  funds  due  to   alternative   investment
     opportunities; and
o    management's  decision to financially  leverage the higher level of capital
     of the Company to increase earnings.

         Deposits,  excluding  the $19.6  million  decrease  in  certificate  of
account balances, grew $6.6 million, or 7.3%, during the year.

         Stockholders'  Equity.  The $25.2 million increase in the stockholders'
equity  reflects the $23.5  million in net proceeds  from the issuance of common
stock  ($25.7  million in net offering  proceeds  reduced by the $2.2 million in
stock held by the employee  stock  ownership plan that has not been allocated to
the  participants),  $3.3 million in net income for the year ended September 30,
1999 and a net reduction in equity of $1.4 million resulting from the decline in
value of the Company's investment  available for sale portfolio.  The decline in
value of the investments is directly  attributable  to the  significant  rise in
interest rates during the second half of the fiscal year.

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 market opportunities.  Funding loan requests, providing for
liability outflows,  and managing interest rate fluctuations  require continuous
analysis in order to match the  maturities of short-term  loans and  investments
with specific types of deposits and borrowings.  An  institution's  liquidity is
normally considered in terms of the nature and mix of the institution's  sources
and uses of funds.

                                       53
<PAGE>

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


         Cash and cash  equivalents  increased  $2.9 million to $5.5 million for
the nine months ended June 30,  2000.  Significant  cash flows or uses  (amounts
shown in parentheses) were as follows:

                                                                   (In millions)
                                                                    -----------
Cash used by operations....................................            $ (1.5)
FHLB advances and other borrowings.........................              54.6
Increase in net deposits...................................              18.3
Maturities of and repayments on investment securities......              16.9
Purchases of investment securities and FHLB stock..........             (43.9)
Net increase in loans......................................             (35.2)
Payments to acquire treasury stock.........................              (3.6)
Other - net................................................              (2.7)
                                                                        -----
Net increase in cash and cash equivalents                               $ 2.9
                                                                        =====

         FloridaFirst  Bancorp is subject to  federal  regulations  that  impose
certain minimum capital  requirements.  For a discussion on such capital levels,
see footnote 10 of the notes to consolidated financial statements.

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

Analysis of Net Interest Income

         Historically,  FloridaFirst  Bancorp's earnings have depended primarily
on its 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:

o    the difference between rates of interest earned on interest-earning  assets
     and  rates  paid  on  its  interest-bearing   liabilities  ("interest  rate
     spread"); and
o    the aggregate amounts of its  interest-earning  assets and interest-bearing
     liabilities.

                                       54
<PAGE>

         Average  Balance  Sheet.   The  following   tables  set  forth  certain
information  relating to  FloridaFirst  Bancorp 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.  Average  balances are derived from average daily balances for fiscal
2000,  but the  fiscal  1999  averages  are  derived  from  month-end  balances.
Management  does not  believe  that the use of  month-end  balances  instead  of
average daily balances has caused any material  differences  in the  information
presented.

<TABLE>
<CAPTION>

                                                                              Nine Months Ended June 30,
                                     At June 30,         ------------------------------------------------------------------------
                                        2000                           2000                                 1999
                                 -------------------     ----------------------------------    ----------------------------------
                                              Yield/     Average                  Average      Average                  Average
                                 Balance       Cost      Balance     Interest    Yield/Cost    Balance     Interest    Yield/Cost
                                 -------       ----      -------     --------    ----------    -------     --------    ----------
                                                                               (Dollars in thousands)
<S>                             <C>          <C>       <C>           <C>            <C>       <C>         <C>             <C>
Interest-earning assets:
 Loans receivable net (1)........$432,492     7.75%     $418,269      $23,894        7.62%     $362,815    $21,055         7.74%
 Investment securities (2)(6).... 111,093     7.15%      100,398        5,372        7.13%       66,601      2,999         6.00%
                                 --------               --------      -------                  --------    -------
  Total interest-
    earning assets(6)............ 543,585     7.63%      518,667       29,266        7.52%      429,416     24,054         7.47%
                                                                      -------                              -------
Non-interest-earning assets......  25,384                 18,478                                 11,516
                                 --------               --------                               --------
  Total assets...................$568,969               $537,145                               $440,932
                                 ========               ========                               ========
Interest-bearing liabilities:
 Checking accounts...............$ 31,924     1.89%      $31,354          437        1.86%      $27,377        352         1.71%
 Savings accounts................  30,352     2.06%       31,476          404        1.71%       38,338        484         1.68%
 Money market accounts...........  24,583     4.31%       25,222          788        4.17%       20,182        576         3.81%
 Certificates of deposit......... 254,293     5.75%      243,418        9,804        5.37%      245,420      9,755         5.30%
                                 --------               --------      -------                  --------    -------
    Total deposits............... 341,152     4.96%      331,470       11,433        4.60%      331,317     11,167         4.49%
 FHLB advances and other
   borrowings.................... 147,025     6.35%      125,276        5,388        5.73%       39,373      1,431         4.85%
                                 --------               --------      -------                  --------    -------
  Total interest-bearing
    liabilities.................. 488,177     5.38%      456,746       16,821        4.91%      370,690     12,598         4.53%
                                                                      -------                              -------
Non-interest-bearing
  liabilities (3)................  21,429                 20,680                                 25,379
                                 --------                -------                               --------
 Total liabilities............... 509,606                477,426                                396,069
Stockholders' equity.............  59,363                 59,719                                 44,863
                                 --------               --------                               --------
 Total liabilities and
   stockholders' equity..........$568,969               $537,145                               $440,932
                                  =======                =======                                =======
Net interest income(6)...........                                     $12,445                              $11,456
                                                                       ======                               ======
Interest rate spread(4)..........             2.25%                                  2.61%                                 2.94%
                                              ====                                   ====                                  ====
Net margin on interest-
  earning  assets(5).............             2.82%                                  3.20%                                 3.56%
                                              ====                                   ====                                  ====
Ratio of average
   interest-earning
   assets to average
   interest-bearing
   liabilities...................              111%                                   114%                                  116%
                                              ====                                   ====                                  ====
</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  and FHLB  stock.
(3)  Amounts at June 30, 2000 and the nine  months  ended June 30, 2000 and 1999
     include non-interesting-bearing  checking accounts of $16,383, $15,442, and
     $12,592, respectively.
(4)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(5)  Net margin on  interest-earning  assets represents net interest income as a
     percentage of average interest-earning assets.
(6)  Interest  income and net interest  income do not agree to the  consolidated
     statement of earnings because the tax equivalent income (based on effective
     tax rate of 36.75%) on municipal bonds is included in this schedule.

                                       55
<PAGE>

<TABLE>
<CAPTION>

                                                                 Year Ended September 30,
                      --------------------------------------------------------------------------------------------------------------
                                     1999                                  1998                                    1997
                      -------------------------------------   ----------------------------------     -------------------------------
                        Average                   Average     Average                  Average       Average               Average
                        Balance     Interest     Yield/Cost   Balance     Interest    Yield/Cost     Balance     Interest Yield/Cost
                        -------     --------     ----------   -------     --------    ----------     -------     -------- ----------
                                                                   (Dollars in thousands)
<S>                    <C>          <C>             <C>      <C>          <C>             <C>       <C>          <C>         <C>
Interest-earning
assets:
 Loans receivable
   net (1)............  $368,513     $28,482         7.73%    $339,218     $27,241         8.03%     $339,992     $27,730     8.16%
 Investment
   securities
   and other (2)......    71,557       4,166          5.82      85,594       4,900          5.72       98,836       6,135      6.21
                        --------     -------                  --------     -------                   --------     -------
  Total interest-
    earning assets....   440,070      32,648          7.42     424,812      32,141          7.57      438,828      33,865      7.72
                                     -------                               -------                                -------
Non-interest-
  earning assets......    11,606                                12,557                                 13,640
                        --------                              --------                               --------
  Total assets........  $451,676                              $437,369                               $452,468
                        ========                              ========                               ========
Interest-bearing
liabilities:
 Checking accounts....  $ 27,193         486          1.79    $ 25,177         469          1.86     $ 24,343         607      2.49
 Savings accounts.....    36,469         612          1.68      41,456         859          2.07       48,155       1,204      2.50
 Money market
   accounts...........    20,740         796          3.84      15,356         582          3.79       11,767         351      2.98
 Certificates of
   deposit............   245,915      12,833          5.22     301,093      16,921          5.62      321,938      17,540      5.45
                        --------     -------                  --------     -------                   --------     -------
  Total deposits......   330,317      14,727          4.46     383,082      18,831          4.92      406,203      19,702      4.85
 FHLB advances
   and other..........    49,884       2,401          4.81       2,647         135          5.10           --          --        --
                        --------     -------                  --------     -------                   --------     -------
    borrowings........
  Total interest-
    bearing
    liabilities.......   380,201      17,128          4.50     385,729      18,966          4.92      406,203      19,702      4.85
                                     -------                               -------                                -------
Non-interest-
  bearing
  liabilities (3).....   22,491                                 15,246                                 13,478
                        --------                              --------                               --------
 Total liabilities....   402,692                               400,975                                419,681
Stockholders'
  equity..............    48,984                                36,394                                 32,787
                        --------                              --------                               --------
 Total liabilities
   and stockholders'
   equity.............  $451,676                              $437,369                               $452,468
                        ========                              ========                               ========
Net interest income...               $15,520                               $13,175                                $14,163
                                     =======                               =======                                =======
Interest rate
  spread (4)..........                                2.92%                                 2.65%                              2.87%
                                                     =====                                 =====                             ======
Net margin on
  interest-earning
  assets(5)...........                                3.53%                                 3.10%                              3.23%
                                                     =====                                 =====                             ======
Ratio of average
 interest-earning
 assets to average
 interest-bearing
 liabilities..........                                 116%                                  110%                               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)  Amounts for the year ended  September  30,  1999,  1998,  and 1997  include
     non-interesting-bearing  checking accounts of $13,207, $10,634, and $9,125,
     respectively.
(4)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(5)  Net margin on  interest-earning  assets represents net interest income as a
     percentage of average interest-earning assets.

                                       56
<PAGE>

         Rate/Volume Analysis.  The relationship between the volume and rates of
FloridaFirst Bancorp's interest-earning assets and interest-bearing  liabilities
affects its net interest income. The following table reflects the sensitivity of
FloridaFirst Bancorp'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>
                                      Nine Months Ended
                                          June 30,                  Year Ended September 30,         Year Ended September 30,
                                -----------------------------    -----------------------------     -----------------------------
                                         2000 vs. 1999                  1999 vs. 1998                     1998 vs. 1997
                                -----------------------------    -----------------------------     -----------------------------
                                      Increase (Decrease)             Increase (Decrease)              Increase (Decrease)
                                           Due to                           Due to                           Due to
                                Volume      Rate        Net      Volume      Rate        Net       Volume     Rate       Net
                                ------     ------      -----     ------     ------      -----      ------    ------      ----
                                                                      (Dollars in thousands)
<S>                           <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Interest income:
 Loans receivable ...........  $ 3,163    $  (324)   $ 2,839    $ 2,196    $  (955)   $ 1,241    $   (75)   $  (414)   $  (489)
 Investment securities
   and other ................    1,707        585      2,292       (819)        85       (734)      (739)      (496)    (1,235)
                               -------    -------    -------    -------    -------    -------    -------    -------    -------
  Total interest-earning
    assets ..................  $ 4,870    $   261    $ 5,131    $ 1,377    $  (870)   $   507    $  (814)   $  (910)   $(1,724)
                               =======    =======    =======    =======    =======    =======    =======    =======    =======

Interest expense:
Checking accounts ...........  $    54    $    31    $    85    $    34    $   (17)   $    17    $    24    $  (162)   $  (138)
Savings accounts ............      (88)         8        (80)       (96)      (151)      (247)      (156)      (189)      (345)
Money market accounts .......      154         59        212        207          7        214        122        109        231
Certificates of deposit .....      (80)        48        (32)    (2,941)    (1,147)    (4,088)    (1,156)       537       (619)
FHLB advances and other
  borrowings ................    3,638        319      3,957      2,273         (7)     2,266        135       --          135
                               -------    -------    -------    -------    -------    -------    -------    -------    -------
   Total interest-bearing
     liabilities.............  $ 3,678    $   465    $ 4,142    $  (523)   $(1,315)   $(1,838)   $(1,031)   $   295    $  (736)
                               =======    =======    =======    =======    =======    =======    =======    =======    =======

Change in net interest
  income ....................  $ 1,192    $  (204)   $   989    $ 1,900    $   445    $ 2,345    $   217    $(1,205)   $  (988)
                               =======    =======    =======    =======    =======    =======    =======    =======    =======
</TABLE>

                                       57
<PAGE>

Comparison of Operating Results for the Nine Months Ended June 30, 2000 and June
30, 1999

         Net  Income.  Net  income  for the nine  months  ended  June  30,  2000
increased 21.5% to $2.8 million, compared to $2.3 million for the same period in
1999.  Net income for the nine months  ended June 30, 2000  benefitted  from the
deployment  of $23.5  million in new capital (net proceeds of $25.7 million less
the ESOP loan of $2.2 million) for the entire period.

         Net interest income  increased  $938,000,  or 8.2%, for the nine months
ended June 30, 2000 compared to the same period in 1999. This increase  resulted
primarily  from an  increase in interest  income of $5.1  million,  offset by an
increase in interest expense of $4.1 million.  Other expenses  increased to $9.0
million for the nine months  ended June 30, 2000 from $8.5  million for the nine
months  ended  June  30,  1999,  due  to  an  accumulation  of  several  expense
categories, as discussed below.

         Interest Income. The following discussion  highlights the major factors
that  impacted the changes in interest  income during the nine months ended June
30, 2000 when compared to the prior year.  Details are contained in the table at
page ____.

o        Loan  growth  reflects  the strong  loan  demand over the past year and
         FloridaFirst Bancorp's increased emphasis on loan origination efforts.
o        The yield on loans  decreased  primarily due to an approximate 80 basis
         point reduction in loan rates for new mortgage loan originations offset
         by  approximately  $54.0 million in mortgage loans that paid off during
         fiscal  1999,  causing  average  mortgage  portfolio  yields to decline
         approximately 10 basis points. In addition, the average portfolio yield
         on consumer loans decreased approximately 12 basis points and yields in
         the commercial portfolio decreased approximately 13 basis points due to
         competitive pricing pressures.
o        The average  balances in the investment  securities  portfolio grew 51%
         primarily due to FloridaFirst  Bancorp's  strategy to leverage  capital
         that was raised in the stock offering.
o        The  higher  yield  in  the  investment  portfolio  resulted  from  the
         leveraging  strategy (outside the loan portfolio) in the latter part of
         fiscal   1999  and   throughout   fiscal  2000  when  rates  had  risen
         significantly  over the prior year. In addition,  the investment growth
         occurred in  securities  that had slightly  longer  average  lives with
         higher yields.

         Interest Expense. The following discussion highlights the major factors
that impacted the changes in Interest  Expense during the nine months ended June
30, 2000 when compared to the prior year.  Detailed changes are contained in the
table at page ____.

o        Deposits  remained fairly level primarily by maintaining a conservative
         deposit  pricing  strategy,   utilizing  more  cost  effective  funding
         alternatives that are available for the terms FloridaFirst  Bancorp has
         considered  appropriate to fit its interest rate management strategies.
         This was offset however, by special promotions to increase  certificate
         accounts.  The growth in checking  account average  balances has helped
         offset the decline in certificate accounts.
o        FHLB advances grew because FloridaFirst Bancorp considered the advances
         to be a more  cost-effective  funding  alternative during the course of
         the  year.  Although  the  costs  of the  advances  exceed  the cost of
         certificate accounts, funding asset growth through certificate accounts
         was deemed to be more expensive than wholesale funding.
o        The higher cost of funds  related to the FHLB advances is reflective of
         the significant rise in interest rates over the past year.


                                       58

<PAGE>

         Provision for Loan Losses.  The provision for loan losses is charged to
operations  to bring  the  total  allowance  for  loan  losses  to a level  that
represents  management's best estimates of the losses inherent in the portfolio,
based  on  historical  experience,  volume  and  type of  lending  conducted  by
FloridaFirst Bancorp,  industry standards,  the level and status of past due and
non-performing loans, the general economic conditions in FloridaFirst  Bancorp's
lending area and other factors affecting the  collectibility of the loans in its
portfolio.  The provision for loan losses was $450,000 for the nine months ended
June 30,  2000,  compared to $420,000  for the nine months  ended June 30, 1999.
FloridaFirst  Bancorp had net  charge-offs of $165,000 for the nine months ended
June 30, 2000 compared to net  charge-offs  of only $119,000 for the nine months
ended June 30, 1999. Also see,  "Business of FloridaFirst  Bank -- Allowance for
Loan Losses and REO."

         Other Expenses. Other expense increased by $484,000 to $9.0 million for
the nine months  ended June 30, 2000 from $8.5 million for the nine months ended
June 30, 1999. The major components of the increase was due to the following:

o    Compensation  and employee  benefits  increased  $422,000 due  primarily to
     having  certain  key  positions  filled  this  year  compared  to last year
     (approximate 5% increase in staffing),  recognition of $145,000  related to
     the  restricted  stock plan and a reduction  in deferred  loan  origination
     costs.

o    Other expenses increased by $314,000 primarily due to the following:

          o    certain Year 2000 costs ($50,000);
          o    direct costs  related to  stockholder  meetings,  communications,
               legal  matters  and new  financial  reporting  requirements  as a
               public company ($70,000);
          o    increased  effort on charging off uncollected  fees and overdrawn
               accounts ($60,000);
          o    supplies  and  promotional  materials  primarily  related to name
               change ($50,000); and
          o    accelerated  vesting  of  restricted  stock due to the death of a
               director ($30,000).

o    Offsetting the increase in other expenses was a decrease of:

          o    occupancy  and equipment  costs of $110,000  primarily due to the
               renegotiation of annual maintenance contracts at a lower cost and
               the  decrease  of our  usage of leased  equipment  from the prior
               period; and
          o    federal  insurance  premiums  of $80,000  due to the  decrease in
               premium rates by the FDIC on January 1, 2000.

         The Board of Directors and management  have developed  expansion  plans
that  includes  three de novo  branches  within our  existing  market  areas and
deployment  of a  strategic  technology  plan.  The  strategic  technology  plan
includes:

o    installing a new customer delivery software to enhance the sales efforts;
o    enhancing both our data and voice communications systems;
o    upgrading our computer network for enhanced service and security features;
o    implementing  internal and external networks to improve  communications and
     productivity; and
o    investigation  of  alternative  delivery  systems,  including  an  Internet
     banking solution and enhanced call center strategy.

                                       59
<PAGE>

         A summary  of the  estimated  costs  associated  with the new  projects
follows:

<TABLE>
<CAPTION>
                                                       Estimated Costs        Estimated Costs
Category                                                  Fiscal 2001            Fiscal 2002
--------                                               -----------------      --------------
                                                                    (In thousands)
<S>                                                         <C>                  <C>
New branches...........................................      $  650               $  975
New computer hardware and software.....................         240                  240
Other costs related to strategic technology plan.......         240                  240
                                                             ------               ------
     Total.............................................      $1,130               $1,455
                                                             ======               ======
</TABLE>

Comparison of Operating Results for Years Ended September 30, 1999 and September
30, 1998

         Net Income.  Net income for the year ended September 30, 1999 increased
37.5% to $3.3 million, compared to $2.4 million for the year ended September 30,
1998.

o        Net interest income increased 17.4% to $15.5 million for the year ended
         September  30,  1999  compared  to $13.2  million  for the  year  ended
         September 30, 1998. This increase resulted from an increase in interest
         income of $ 507,000 and a decrease in interest expense of $1.8 million.

o        Other income decreased to $1.5 million for the year ended September 30,
         1999 from $4.3 million for the year ended September 30, 1998, resulting
         primarily  from a $3.0 million  gain from the sale of certain  deposits
         and  branch  buildings  (hereinafter  referred  as "Branch  Sale"),  as
         further discussed in the notes to consolidated financial statements.

o        Other expenses  decreased to $11.4 million for the year ended September
         30, 1999 from $13.6 million for the year ended September 30, 1998. This
         decrease is due primarily to $2.2 million in charges resulting from the
         freezing of  benefits  under the defined  benefit  pension  plan - $1.7
         million,  and the adoption of a directors'  retirement  plan - $410,000
         (hereinafter  referred  to  as  "Benefit   Adjustments"),   as  further
         discussed in the notes to the consolidated financial statements.

         Interest  Income.  Total interest income increased to $32.6 million for
the year  ended  September  30,  1999  from  $32.1  million  for the year  ended
September  30,  1998,  as a result of an  increase  in average  interest-earning
assets offset to some extent by a decrease in the average interest rates earned.
Average  interest-earning  assets increased to $440.1 million for the year ended
September 30, 1999 from $424.8 million for the year ended September 30, 1998, an
increase resulting from strong loan growth throughout the year. The average rate
earned  on  interest-earning  assets  decreased  to  7.42%  for the  year  ended
September 30, 1999 from 7.57% for the year ended  September 30, 1998, a decrease
of 15 basis points.

         Interest  income on loans  increased  $1.2 million to $28.5 million for
the year  ended  September  30,  1999  from  $27.2  million  for the year  ended
September 30, 1998.  This increase  reflects the strong loan growth in all areas
mortgage,  consumer and commercial  loans.  Total loan  originations were $158.9
million  in  1999  compared  to  $119.6  million  in  1998,  a 33%  increase  in
origination   volume.  The  strong   originations  were  offset  by  substantial
repayments and refinance  activity.  Also, the Branch Sale at the end of January
1998 reduced the loan portfolio by $44.6 million,  meaning that 1998 results had
income on

                                       60

<PAGE>



these loans for four months of the year. In addition, the average yield on loans
decreased by 30 basis points during the year,  reflecting  the general  downward
trend in interest  rates for the first half of the fiscal  year.  Mortgage  loan
rates began to increase late in the year, but the  competitive  pressures in the
consumer  and  commercial  markets  kept rates lower for the entire year in 1999
when compared to 1998.

          Interest  income  on  investment   securities  and  other  investments
decreased  $734,000 to $4.2 million for the year ended  September  30, 1999 from
$4.9 million for the year ended  September 30, 1998. This decrease was primarily
the result of a $14.0 million  decrease in the average  balance to $71.6 million
in 1999 from $85.6  million in 1998.  The  decrease  in the  average  balance of
investment  securities  was due primarily to the maturities and calls of certain
securities  and the  redeployment  of these  funds into loans.  The  decrease in
average  balances was partially offset by an increase in the average yield by 10
basis  points  through  the  diversification  of  the  portfolio,  extension  of
maturities, reduction in interest-earning deposit accounts and a rising interest
rate environment during the last half of the year.

         Interest  Expense.  Total interest expense decreased by $1.8 million to
$17.1  million for the year ended  September 30, 1999 from $18.9 million for the
year ended  September  30,  1998,  as a result of a 42 basis  point  decrease in
average   cost  of  funds  and  a  $5.5   million   decrease   in  the   average
interest-bearing liabilities.  Average interest-bearing liabilities decreased to
$380.2 million for the year ended September 30, 1999 from $385.7 million for the
year ended September 30, 1998. The average cost for interest-bearing liabilities
was 4.50% for the year ended  September 30, 1999 compared to 4.92.% for the year
ended  September 30, 1998, a decrease of 42 basis points.  The decrease in rates
paid  on  interest-bearing  liabilities  reflects  market  rates  as well as the
replacement of higher cost  certificates of deposit with FHLB advances and lower
cost checking and money market accounts.

         Interest  expense on deposits  decreased  $4.1 million to $14.7 million
for the year ended  September  30,  1999 from $18.8  million  for the year ended
September 30, 1998. This decrease was a result of a decrease of $52.8 million in
the average balance of interest-bearing  deposits to $330.3 million in 1999 from
$383.1  million in 1999 and a decrease of 46 basis points in the average cost of
deposits to 4.46% in 1999 from 4.92% in 1998.

         FloridaFirst  Bancorp began using FHLB advances in June 1998 to control
its cost of funds and  lengthen the  maturity of its  liabilities.  FloridaFirst
Bancorp  manages the  maturity  (or  conversion  dates for  certain  convertible
advances)  of its  advances  based  on the  assets  being  funded  and  based on
projections  of interest  rate trends and has used the FHLB  advances as a major
funding  source  due  to  the  ability  to  manage  the  maturities,   the  cost
effectiveness  in executing  the  transactions  and the level of interest  rates
offered compared to alternative  funding sources.  The average costs of advances
in  1999  was  4.81%  which  compares   favorably  with  the  average  cost  for
certificates of deposit which averaged 5.22%.

         Provision for Loan Losses.  The provision for loan losses is charged to
operations  to bring  the total  allowance  for loan  losses  to an amount  that
represents  management's  best  estimate  of the  losses  inherent  in the  loan
portfolio, based on historical experience,  volume and type of lending conducted
by FloridaFirst  Bancorp,  industry standards,  the level and status of past due
and  non-performing  loans, the general economic  conditions in its lending area
and other factors  affecting the  collectibility  of the loans in its portfolio.
The provision for loan losses was $540,000 for the year ended September 30, 1999
compared to $405,000 for the year ended  September  30, 1998.  The allowance for
loan losses increased to $2.9 million for the year ended September 30, 1999 from
$2.6  million  for the year ended  September  30,  1998,  due  primarily  to the
increase in net loans  outstanding.  The current  allowance  represents  .74% of
loans  outstanding  at  September  30,  1999.   FloridaFirst   Bancorp  had  net
charge-offs  of $163,000 for the year ended  September  30, 1999 compared to net
charge-offs of $474,000 for the year ended September 30,

                                       61

<PAGE>



1998. See the  comparison of operating  results of 1998 to 1997 for a discussion
of the 1998 charge-offs.  Also see,  "Business of FloridaFirst Bank -- Allowance
for Loan Losses and REO."

         Other Income. Substantially the entire decrease in Other Income for the
year ending September 30, 1999 compared to September 30, 1998 is attributable to
the $3.0 million gain from the Branch Sale.

         Other  Expenses.  Other  expense  decreased  by $2.1  million  to $11.4
million for the year ended  September  30, 1999 from $13.5  million for the year
ended September 30, 1998, due primarily to the Benefit Adjustments. In addition,
compensation  and  employee  benefits  increased  slightly  due to the hiring of
additional  sales  personnel  and an average 4% increase in salary  adjustments.
These costs were offset by certain  vacancies in staff positions during the year
and savings related to compensation  and employee  benefits for personnel at the
branches  involved in the Branch Sale.  Occupancy and equipment  costs increased
due to costs  associated with the installation and operation of automated teller
machines at all branch locations in 1999.

Comparison of Operating Results for Years Ended September 30, 1998 and 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.

o        Net interest income  decreased 7.0% to $13.2 million for the year ended
         September  30,  1998  compared  to $14.2  million  for the  year  ended
         September 30, 1997. This decrease  resulted from a decrease in interest
         income of $1.7  million  which was  partially  offset by a decrease  in
         interest expense of $736,000.
o        Other income increased to $4.3 million for the year ended September 30,
         1998 from $1.2 million for the year ended September 30, 1997, resulting
         primarily from the Branch Sale.
o        Other expenses  increased to $13.6 million for the year ended September
         30, 1998 from $11.2 million for the year ended  September 30, 1997, due
         primarily to Benefit Adjustments.

         Interest  Income.  Total interest income decreased to $32.1 million for
the year  ended  September  30,  1998  from  $33.9  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 7.57% for the year ended September 30, 1998 from 7.72% for the year
ended September 30, 1997, a decrease of 15 basis points.

         Interest  income on loans  decreased  $489,000 to $27.2 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 13 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.

                                       62
<PAGE>

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 $385.7  million  for the year ended
September  30, 1998 from $406.2  million for the year ended  September 30, 1997.
The decrease is attributable to the sale of $55.5 million in deposits in January
1998 when  FloridaFirst  Bancorp sold the deposits of five  branches,  partially
offset by new  deposits  and  borrowing  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.

         Provision for Loan Losses.  The provision for loan losses is charged to
operations  to bring  the total  allowance  for loan  losses  to an amount  that
represents  management's  best  estimate  of the  losses  inherent  in the  loan
portfolio, based on historical experience,  volume and type of lending conducted
by FloridaFirst  Bancorp,  industry standards,  the level and status of past due
and  non-performing  loans, the general economic  conditions in its lending area
and other factors  affecting the  collectibility  of the loans in its 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 its 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.  FloridaFirst Bancorp 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.

         The larger charge-offs in 1998 resulted primarily from two borrowers as
follows:

o        Final resolution of a foreclosure and counterclaim  litigation relating
         to a $491,000 loan secured by a retail strip shopping  center  resulted
         in a charge-off of $140,000, and

o        Foreclosure  on loans made to a local builder for the  construction  of
         single family houses resulted in a $64,000 charge-off.

         Also see,  "Business of FloridaFirst  Bank -- Allowance for Loan Losses
and REO."

         Other Income. Substantially the entire increase in Other Income for the
year ending September 30, 1998 compared to September 30, 1997 is attributable to
the $3.0 million gain from the Branch Sale.

                                       63
<PAGE>

         Other  Expenses.  Other  expense  increased  by $2.4  million  to $13.6
million for the year ended  September  30, 1998 from $11.2  million for the year
ended  September  30,  1997.  In addition to the  Benefits  Adjustment  in 1998,
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 the  Company'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.

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  FloridaFirst   Bancorp's
operations.  As a result,  interest rates have a greater impact on the Company'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 Bancorp, Inc.

         After  the  conversion,  we will own all of the  stock of  FloridaFirst
Bank.  We  have  not  yet  engaged  in  any  significant  business.  Before  the
conversion,  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 FloridaFirst  Bank or employ any persons other than their
officers. Our officers will not be separately compensated for their service.

                          Business of FloridaFirst Bank

General

         We  provide  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,  we originate  commercial real estate loans and
offer  checking  accounts and other credit  facilities to businesses  within our
market area.

         We attract  deposits  from the  general  public and use these  deposits
primarily  to  originate  loans  and  to  purchase  investment  securities.  The
principal  sources  of  funds  for our  lending  and  investing  activities  are
deposits, FHLB advances, the repayment and maturity of loans and sale, maturity,
and call of securities. The principal sources of our income is interest on loans
and investment  securities.  The principal  expense is interest paid on deposits
and FHLB advances.

Market Area and Competition

         We  operate  seven  offices in Polk  County and two  offices in Manatee
County.  Polk County is in central Florida and Manatee County is located in west
central Florida. In 1999, there were approximately 710,000 residents and 283,000
households within our primary market areas. Polk County had an estimated

                                       64
<PAGE>

1999 population of 465,000 and includes Lakeland and Winter Haven among its most
populous  cities.  We operate  primarily  in those two  cities.  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 1999 population of 245,000 and includes  Bradenton and Palmetto as its
most populous cities.  We operate 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, 1999,  we ranked sixth among FDIC insured
financial  institutions  operating  in Polk  County.  We are the only  remaining
thrift  institution based in Polk County and had a deposit market share of 7.1%.
We ranked tenth in Manatee County among 22 FDIC insured  financial  institutions
and had a deposit  market  share of 1.9%.  The deposit  markets in both of these
counties are dominated by large regional banks that are headquartered outside of
Florida.

         Our 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 us.

         We face strong competition in attracting deposits, which is our primary
source of funds for lending,  and in the origination of real estate,  commercial
and consumer loans. Our competition for deposits and loans historically has come
from local and regional commercial banks and credit unions located in our market
area. We also compete with mortgage banking companies for real estate loans, and
commercial  banks  and  savings   institutions  for  consumer  loans;  and  face
competition for investor funds from mutual fund accounts, short-term money funds
and corporate and government securities.

         We compete for loans by charging  competitive  interest  rates and loan
fees, and emphasizing  outstanding service for our customers.  We offer consumer
banking services such as checking and savings accounts, certificates of deposit,
retirement accounts,  overdraft protection,  and consumer and mortgage loans. We
also have drive-up  facilities,  automated teller machines at all branches,  and
offers a debit card program. The emphasis on outstanding service  differentiates
us in our  competition  for deposits.  Although we are the largest locally based
financial institution in terms of deposit share in our primary market area, many
of our regional commercial banking competitors offer a broader array of services
and products.

                                       65
<PAGE>

Lending Activities

         General.  We primarily  originate one- to four-family  residential real
estate loans, commercial loans, 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.
Our commercial real estate loans consist  primarily of mortgage loans secured by
small  commercial  office/retail  space,  warehouses  and small and medium sized
apartment buildings.

                                       66
<PAGE>

         Loan Portfolio Composition. The following table present the composition
of our loan portfolio by loan category at the dates indicated.

<TABLE>
<CAPTION>

                        At June 30,                                             At September 30,
                   -------------------  --------------------------------------------------------------------------------------------
                           2000               1999                1998                1997             1996               1995
                     -----------------  ----------------  -------------------  ------------------ ---------------- -----------------
                      Amount  Percent    Amount Percent     Amount   Percent      Amount Percent   Amount Percent    Amount  Percent
                      ------  -------    ------ -------     ------   -------      ------ -------   ------ -------    ------  -------
                                                  (Dollars in thousands)
<S>                 <C>        <C>     <C>        <C>     <C>         <C>     <C>         <C>   <C>        <C>    <C>         <C>
Type of Loans:
-------------
Mortgage loans:
Residential:
  Permanent........  $295,857   65.4%   $276,115   65.6%   $244,667    68.3%   $256,742    69.3% $247,609   73.7%  $206,415    77.1%
  Construction.....    29,652    6.5      32,974    7.8      27,311     7.6      22,350     6.0    19,778    5.9      9,729     3.6
Multi-family.......     6,802    1.5       5,787    1.4       4,464     1.2       4,154     1.1     4,564    1.4      5,510     2.1
Commercial
  real estate (1)..    27,045    6.0      21,157    5.0      17,217     4.8      12,282     3.3     8,562    2.5      4,260     1.6
Land...............    12,011    2.7       9,548    2.3       6,796     1.9       6,153     1.7       779     .2        629      .2
Consumer Loans:
  Home equity
    loans(2).......    25,769    5.7      22,545    5.4      13,137     3.7      18,310     4.9    18,361    5.5     18,396     6.9
  Auto loans.......    42,892    9.5      42,181   10.0      34,795     9.7      43,504    11.7    30,911    9.2     19,307     7.2
  Other............    12,638    2.7      10,318    2.5       9,959     2.8       7,415     2.0     5,311    1.6      3,586     1.3
                      -------   ----    --------  -----    --------   -----    --------   -----  --------  -----   --------   -----
Total loans........   452,666 100.0%     420,625  100.0%    358,346   100.0%    370,910   100.0%  335,875  100.0%   267,832   100.0%
                              =====               =====               =====               =====            =====              =====
Less:
  Loans in
    process(3).....    16,948             19,774             17,013              12,589            12,072             5,060
  Deferred loan
    fees and
    unearned
    interest.......        --                 --                159                 137                91               195
  Allowance for
    loan losses....     3,226              2,941              2,564               2,633             2,385             1,902
                     --------           --------           --------            --------          --------          --------
Total loans, net...  $432,492           $397,910           $338,610            $355,551          $321,327          $260,675
                     ========           ========           ========            ========          ========          ========
</TABLE>
--------------------
(1)  Includes  commercial  loans of $2.1 million in 2000,  $1.4 million in 1999,
     $1.1  million 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.

                                       67
<PAGE>

         Loan Maturity Schedule.  The following table sets forth the maturity or
repricing of our loan portfolio at June 30, 2000. 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  family   and Land    Loans     Consumer    Total
                           ----------- --------  --------   --------   --------   --------
                                                   (In thousands)
<S>                       <C>        <C>        <C>        <C>        <C>        <C>
Amounts Due:
Within 1 Year ..........   $ 63,591   $    202   $  9,972   $    132   $  1,735   $ 75,632
                           --------   --------   --------   --------   --------   --------

After 1 year:
  1 to 3 years .........     18,141      2,242      3,566      1,138     12,819     37,906
  3 to 5 years .........     17,683      2,592      7,567      2,951     29,657     60,450
  5 to 10 years ........     12,051      1,020     11,240     10,398      8,733     43,442
  10 to 20 years .......     73,837        341      6,017     11,150      2,586     93,931
  Over 20 years ........    140,206        405        694         --         --    141,305
                           --------   --------   --------   --------   --------   --------

Total due after one year    261,918      6,600     29,084     25,637     53,795    377,034
                           --------   --------   --------   --------   --------   --------
Total amount due .......   $325,509   $  6,802   $ 39,056   $ 25,769   $ 55,530   $452,666
                           ========   ========   ========   ========   ========   ========
</TABLE>

         The  following  table sets forth the dollar amount of all loans at June
30, 2000 due after June 30, 2001, which have  pre-determined  interest rates and
which have floating or adjustable interest rates.

<TABLE>
<CAPTION>
                                                    Floating or
                                  Fixed Rates       Adjustable Rates     Total
                                  -----------       ----------------    --------
                                                    (In thousands)
<S>                                  <C>                <C>             <C>
Residential.......................   $217,668           $44,250         $261,918
Multi-family......................      4,357             2,243            6,600
Commercial real estate and land...     27,532             1,552           29,084
Home equity.......................     25,637                --           25,637
Auto and other consumer...........     53,795                --           53,795
                                     --------           -------         --------
  Total...........................   $328,989           $48,045         $377,034
                                     ========           =======         ========
</TABLE>

         Residential  Lending.  Our  primary  lending  activity  consists of the
origination  of  one- to  four-family  residential  mortgage  loans  secured  by
property located in our market area. We generally  originate 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.  We 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%. We originate fixed-rate and adjustable-rate loans for
retention in our portfolio. A mortgage loan originated by us, whether fixed-rate
or  adjustable-rate,  can have a term of up to 30 years.  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.

                                       68
<PAGE>

         The  majority  of our  one-  to  four-family  residential  loans  (both
fixed-rate and  adjustable-rate) are underwritten in accordance with the Federal
National  Mortgage  Association  guidelines,  regardless of whether they will be
sold in the secondary  market.  Substantially  all of our residential  mortgages
include  "due on  sale"  clauses,  which  give us 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  our   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.  We obtain 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 we make  disbursements  for such items as real estate
taxes and hazard  insurance  premiums  and mortgage  insurance  premiums as they
become due.

         Construction  Lending.  We are 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 June 30, 2000, 80% of all our residential construction loans were
made to individual homeowners. After the home 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.  Our 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.

         We limit our 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, we limit 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.
At June 30,  2000,  approximately  20% of our  construction  loans  are to local
builders.

         Commercial  Real Estate and Other Loans.  We originate  commercial real
estate  mortgage  loans and loans on  multi-family  dwellings  and developed and
undeveloped land.  Undeveloped land includes  acquisition and development loans.
At June 30, 2000,  such loans were  approximately  $6.1 million.  Our 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 borrower and based on the financial strength of the project and any
guarantors.  The average loan size is  approximately  $186,000 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 our market

                                       69
<PAGE>

area and all are within the State of Florida. Our largest commercial real estate
loan had a  balance  of $1.6  million  on June 30,  2000  and was  secured  by a
commercial  warehouse  building.  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 our mission to become a full service
community  bank,  we have  expanded our  products and services  offerings to the
small to medium size businesses  within our market area.  Experienced  personnel
have been added  within the past year and we plan to hire  additional  personnel
over the next few years to assist in  reaching  our  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.  We plan to  satisfy  not  only the  borrowing  needs of new
prospective business customers,  but plan to have the full complement of deposit
services  and  customer  services  related to the  checking,  savings,  and cash
management needs of these businesses.

         Unlike  residential  mortgage  loans,  which  generally are made on the
basis of the borrower's ability to make repayment from his or her employment and
other income and which are secured by real  property  with a value that tends to
be more easily  ascertainable,  commercial  business loans typically are made on
the basis of the borrower's  ability to make repayment from the cash flow of the
borrower's business. As a result, the availability of funds for the repayment of
commercial  business loans may be substantially  dependent on the success of the
business  itself  (which is likely to be  dependent  upon the  general  economic
environment).  Our commercial business loans are sometimes,  secured by business
assets, such as accounts  receivable,  equipment and inventory,  as well as real
estate. However, the collateral securing the loans may depreciate over time, may
be difficult to appraise, and may fluctuate in value based on the success of the
business.

         We recognize the generally  increased risks  associated with commercial
business lending.  Our commercial  business lending policy emphasizes (1) credit
file documentation,  (2) analysis of the borrower's  character,  (3) analysis of
the  borrower's  capacity  to repay the loan,  (4)  adequacy  of the  borrower's
capital and collateral,  and (5) evaluation of the industry conditions affecting
the borrower.  Analysis of the borrower's past, present and future cash flows is
also  an  important  aspect  of our  credit  analysis.  We plan  to  expand  our
commercial business lending, subject to market conditions.

         We generally  obtain annual  financial  statements  from  borrowers for
commercial  business loans. These statements are analyzed to monitor the quality
of the loan.  As of June 30, 2000,  the  commercial  business  loans ranged from
$5,000 to $345,000,  with an average committed  balance  outstanding of $32,000.
All such loans are current and have performed in accordance with their terms.

         Consumer Loans. Consumer loans consist primarily of direct and indirect
auto  loans and home  equity  loans and credit  lines.  To a lesser  extent,  we
originate unsecured lines of credit, loans secured by savings accounts and other
consumer  loans.  Consumer loans are originated in our market area and generally
have maturities of up to 10 years. For savings account loans, we will lend up to
90% of the account balance.

                                       70
<PAGE>

         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 us 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 us. Finally, the application of various federal laws, including federal and
state  bankruptcy  and  insolvency  laws,  may  limit  the  amount  which can be
recovered on such loans after a default.

         At June 30, 2000, 61% of our automobile  loans  outstanding  were loans
originated through local automobile  dealerships.  Although this type of lending
generally carries a greater risk factor, we have 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 us 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 June 30, 2000, our largest  aggregation of loans to one borrower
was  $4.9  million,  consisting  of 17 loans  secured  primarily  by  commercial
warehouses,  in the Lakeland,  Florida area. Our second  largest  aggregation of
loans to one  borrower was $3.9  million,  consisting  of five loans  secured by
commercial  warehouses  and  development.  At June 30, 2000, all such loans were
current and were within our legal lending limit to one borrower of $7.8 million.

         Loan  Solicitation  and Processing.  Our 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,
our staff analyzes the loan applications and the property involved. Officers and
lenders are granted lending authority based on the

                                       71
<PAGE>

loan  types that they work with and their  level of  experience.  Generally,  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 our  decision 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 us, tax escrow and
the notice of requirement of insurance  coverage to be maintained to protect our
interest.  We  require  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.  We generally  grant  commitments  to fund fixed and
adjustable-rate  single  family  mortgage  loans  for  periods  of 60  days at a
specified term and interest rate. The total amount of our  commitments to extend
credit as of June 30, 2000 was $1.5 million.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans,  we may charge loan  origination  and commitment  fees for originating or
purchasing  certain loans.  Since most loans are originated without points being
charged,  we have assessed  customers  certain fees related to underwriting  and
document preparation. We believe 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.  We also receive 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. Our collection procedures generally provide that
when a loan is 15 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, we may modify the loan or grant a
limited  moratorium on loan  payments to enable the borrower to  reorganize  his
financial  affairs  and we  attempt 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 us
within 90 days, we 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 we 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 us. 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 our  collection
efforts is through telephone contact and a sequence of collection letters. If we
are  unable to  resolve  the  delinquency  within 90 days or in some  situations
shorter  time  periods,  we  will  pursue  all  available  legal  remedies.  Our
commercial  lenders  are  required  to  evaluate  each  assigned  account  on  a
case-by-case basis, within the parameters of our policies.

                                       72
<PAGE>

         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 June 30, 2000, we had $629,000 of loans that were
held on a  non-accrual  basis;  and  $109,000  in  other  non-performing  assets
consisting primarily of repossessed vehicles.

Non-Performing  Assets. The following table provides  information  regarding the
our non-performing loans and other non-performing assets as of June 30, 2000 and
the  end of  each of the  last  five  fiscal  years.  As of  each  of the  dates
indicated,  we did not have any troubled debt restructurings  within the meaning
of Statement of Financial Accounting Standards ("SFAS") No. 15.

<TABLE>
<CAPTION>
                                                       At
                                                     June 30,                     At September 30,
                                             ---------------------    ----------------------------------------
                                                2000        1999       1998       1997        1996      1995
                                              --------    --------    -------    -------    --------    ------

                                                                      (Dollars in thousands)
<S>                                         <C>         <C>         <C>        <C>        <C>         <C>
Loans accounted for on a non-accrual basis:
Mortgage loans:
  Residential .............................   $    534    $    581    $   445    $ 1,624    $    654    $  605
  Multi-family ............................         --          --         --         --          --        --
  All other mortgage loans ................         50         103       --          491         491       584
Consumer loans:
  Home equity loans .......................         --          --         --         --          --        --
  Other consumer ..........................         45         146        391        199          39        17
                                              --------    --------    -------    -------    --------    ------
Total .....................................   $    629    $    830    $   836    $ 2,314    $  1,184    $1,206
                                              ========    ========    =======    =======    ========    ======

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 ................   $    629    $    830    $   836    $ 2,314    $  1,184    $1,206
                                              ========    ========    =======    =======    ========    ======

Real estate owned .........................   $     --    $     15    $   403    $    67    $      8    $  337
                                              ========    ========    =======    =======    ========    ======
Other non-performing assets ...............   $    109    $    188    $    91    $   104    $     42    $   11
                                              ========    ========    =======    =======    ========    ======
Total non-performing assets ...............   $    738    $  1,033    $ 1,330    $ 2,485    $  1,234    $1,554
                                              ========    ========    =======    =======    ========    ======
Total non-performing loans to net loans ...        .15%        .21%       .25%       .65%        .37%      .46%
                                              ========    ========    =======    =======    ========    ======
Total non-performing loans to total assets         .11%        .17%       .20%       .49%        .27%      .28%
                                              ========    ========    =======    =======    ========    ======
Total non-performing assets to total assets        .13%        .21%       .32%       .53%        .28%      .36%
                                              ========    ========    =======    =======    ========    ======
</TABLE>

                                       73
<PAGE>

         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,  we  foreclosed  on and sold the
properties  securing the loans which consisted of six individual houses.  During
fiscal year 1998,  we 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, we received payments totaling
$348,000 from the borrower and charged off the remainder of our 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.  There were no
unusual or  significant  items that existed as of September 30, 1999 or occurred
during fiscal 1999.

         During the nine months  ended June 30, 2000,  approximately  $17,000 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.  This amount was not included in FloridaFirst  Bancorp's interest
income for the period.

         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  allowance for loan losses in an amount that is deemed  prudent.  When
management  classifies a loan as a loss asset, an allowance 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
allowance 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
June 30, 2000 the classified assets were (in thousands):


                 Special mention...................       $1,806
                 Substandard.......................        1,210
                 Doubtful..........................           --
                                                          ------
                      Total........................       $3,016
                                                          ======


                                       74
<PAGE>

         Included in classified  assets at June 30, 2000 were two loans that had
been  adversely  classified,  each with balances of $450,000 or more. The first,
which is included in the substandard  category,  is secured by undeveloped  land
located in Polk County,  Florida.  A recent appraisal of the property  indicated
that the loan was not adequately  protected by the value of the collateral  that
resulted from the expiration of favorable  zoning.  At June 30, 2000,  this loan
was current as to principal  and interest  payments.  The second loan,  which is
included in the special mention category,  is secured by a self-storage facility
located in Polk County,  Florida.  Vacancy  rates have  negatively  impacted the
property's cash flow and,  accordingly,  have affected the borrower's ability to
repay the loan. Subsequent to June 30, 2000, this loan was placed on non-accrual
and a  foreclosure  action  was  commenced.  As of June 30,  2000 the  aggregate
carrying balances of these two loans was $1.0 million.

         Allowance for Loan Losses and REO. We segregate the loan  portfolio for
loan losses into the following categories: residential real estate, multi-family
real estate,  commercial real estate,  commercial loans, land loans, home equity
loans and lines of credit,  automobile  loans  (including both direct and dealer
originated  loans) and other consumer loans. We provide 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 portion  of the  allowance  is  calculated  for
inherent losses which 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 that do not lend themselves to exact mathematical calculations such as:

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,  management  evaluates  the need to  establish  an
allowance  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.  We had $3.2 million in allowances for loan losses at June 30,
2000.

         While we believe we have  established  our existing  allowance for loan
losses in accordance with generally accepted accounting principles, there can be
no assurance that regulators,  in reviewing our loan portfolio, will not request
us to  significantly  adjust our  allowance  for loan  losses,  or that  general
economic  conditions,  a deteriorating real estate market, or other factors will
not cause us to significantly increase our allowance for loans losses, therefore
negatively affecting our financial condition and earnings.


                                       75
<PAGE>

         In making loans,  we recognize  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  fiscal 1999,  our net  charge-offs  decreased to $163,000  from
$474,000 in 1998. The higher level of  charge-offs in 1998 related  primarily to
loans to two borrowers.  One loan was secured by a small shopping center that we
have been  litigating for several years.  Final  resolution and repayment of the
loan  occurred in 1998 and we incurred a loss  approximating  $140,000.  Another
large charge-off  involved loans made to a local builder for the construction of
single  family  houses.  We  foreclosed  on  the  properties  and  recognized  a
charge-off  of $64,000 in 1998.  See  further  discussion  of these  loans under
"Non-Performing Assets."

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

         The  following  table  sets  forth  information  with  respect  to  our
allowance for loan losses at or for the periods ended on the dates indicated:

<TABLE>
<CAPTION>
                                                  At                         At September 30,
                                               June 30,     -----------------------------------------------------------------
                                                 2000          1999          1998          1997          1996          1995
                                              ---------     ---------     ---------     ---------     ---------     ---------
                                                                           (Dollars in thousands)

<S>                                          <C>           <C>           <C>           <C>           <C>           <C>
Allowance balance (at beginning of period)    $   2,941     $   2,564     $   2,633     $   2,385     $   1,902     $   1,902
                                              ---------     ---------     ---------     ---------     ---------     ---------
Provision for loan losses .................         450           540           405           317           600            75
                                              ---------     ---------     ---------     ---------     ---------     ---------
Charge-offs:
  Residential .............................          --           (37)         (218)          (19)          (70)          (55)
  Commercial real estate ..................          --            --          (146)          (12)           --            --
  Consumer ................................        (201)         (214)         (110)          (38)          (49)          (20)
                                              ---------     ---------     ---------     ---------     ---------     ---------
Total charge-offs .........................        (201)         (251)         (474)          (69)         (119)          (75)
Recoveries(1) .............................          36            88            --          --               2            --
                                              ---------     ---------     ---------     ---------     ---------     ---------
Net (charge-offs) recoveries ..............        (165)         (163)         (474)          (69)         (117)          (75)
                                              ---------     ---------     ---------     ---------     ---------     ---------
Allowance balance (at end of period) ......   $   3,226     $   2,941     $   2,564     $   2,633     $   2,385     $   1,902
                                              =========     =========     =========     =========     =========     =========

Total loans outstanding ...................   $ 432,492     $ 397,910     $ 338,610     $ 355,551     $ 321,327     $ 260,675
                                              =========     =========     =========     =========     =========     =========
Average loans outstanding .................   $ 418,269     $ 368,513     $ 339,218     $ 339,992     $ 288,901     $ 261,259
                                              =========     =========     =========     =========     =========     =========
Allowance for loan losses as a percent of
   total loans outstanding ................         .75%          .74%          .76%          .74%          .74%          .73%
                                              =========     =========     =========     =========     =========     =========
Net loans charged off as a percent of
   average loans outstanding ..............         .04%          .04%          .14%          .02%          .04%          .03%
                                              =========     =========     =========     =========     =========     =========

</TABLE>

(1) Primarily reflects mortgage loan recoveries for all periods presented.

                                       76

<PAGE>

         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of our 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 allowance applicable to the entire loan portfolio.

<TABLE>
<CAPTION>
                            At June 30,                                      At September 30,
                        ----------------- ------------------------------------------------------------------------------------------
                              2000             1999               1998              1997                1996             1995
                        ----------------- ----------------  ----------------- ------------------  ---------------- -----------------
                                Percent           Percent           Percent            Percent            Percent            Percent
                                of Loans          of Loans          of Loans           of Loans           of Loans          of Loans
                                to Total          to Total          to Total           to Total           to Total          to Total
                        Amount    Loans   Amount    Loans   Amount    Loans    Amount    Loans    Amount    Loans  Amount     Loans
                        ------    -----   ------    -----   ------    -----    ------    -----    ------    -----  ------     -----
                                                            (Dollars in thousands)
<S>                    <C>      <C>     <C>       <C>      <C>      <C>       <C>     <C>        <C>      <C>     <C>      <C>
At end of period
allocated to:
Residential.........    $1,825    71.9%  $1,689      73.4%  $1,564     75.9%   $1,523    75.3%    $1,491     79.6% $1,301     71.2%
Multi-family........        51     1.5       37       1.4       33      1.2        31     1.1         34      1.4      41      3.4
Commercial
  real estate
  and land..........       426     8.7      289       7.3      206      6.7       251     5.0        234      2.7      56      3.8
Consumer............       924    17.9      926      17.9      761     16.2       828    18.6        626     16.3     504     21.6
                        ------   -----   ------    ------   ------   ------    ------  ------     ------   ------  ------   ------
Total allowance.....    $3,226   100.0%  $2,941    100.00%  $2,564   100.00%   $2,633  100.00%    $2,385   100.00% $1,902   100.00%
                        ======   =====   ======    ======   ======   ======    ======  ======     ======   ======   =====   ======
</TABLE>

                                       77
<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.

         We maintain liquid assets which may be invested in specified short-term
securities and certain other  investments.  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 our loan origination and other  activities.  At June 30, 2000, we had an
investment securities portfolio of $103.6 million (18.2% of total assets), which
has grown significantly  since September 30, 1998, see "Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations - Comparison of
Financial  Condition at June 30, 2000 and September  30, 1999 and  Comparison of
Financial Condition at September 30, 1999 and 1998."

         Investment  Policies.  Our investment policy,  which was established by
the Board of  Directors,  is designed to foster  earnings and  liquidity  within
prudent  interest  rate  risk  guidelines,   while   complementing  our  lending
activities.  The policy  provides for available  for sale,  held to maturity and
trading   classifications.   However,   we  do  not   currently  use  a  trading
classification  and do not anticipate doing so in the future. The policy permits
investments in high credit quality instruments with diversified cash flows while
permitting us to maximize  total return within the  guidelines  set forth in our
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. We also invest in Federal Home
Loan Bank 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.
We do not  participate  in  hedging  programs,  interest  rate  swaps,  or other
activities   involving  the  use  of  off-balance  sheet  derivative   financial
instruments.  Further,  we generally do not invest in  securities  which are not
rated as 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).

         Investment   Securities.   We  maintain  a  portfolio   of   investment
securities,  classified  as either  available  for sale or held to maturity,  to
enhance total return on investments. At June 30, 2000, our investment securities
included U.S.  government agency obligations with varying  characteristics as to
rate,  maturity and call  provisions,  corporate  bonds,  and  municipal  bonds.
Callable  agency  securities,  representing  77% of our U.S.  government  agency
obligations  at June  30,  2000,  could  reduce  our  investment  yield if these
securities are called prior to maturity.

                                       78
<PAGE>

         Mortgage-backed  Securities. We invest in mortgage-backed securities to
provide  earnings,  liquidity,  cash flows, and  diversification  to our 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, the Federal National Mortgage Association and the Federal Home Loan
Mortgage   Corporation   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  we  focus  our
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.  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 security holder. The life of a mortgage-backed pass-through
security is equal to the life of the underlying mortgages.

         Collateralized  Mortgage Obligations.  We also invest in collateralized
mortgage  obligations,  issued or  sponsored  by the Federal  National  Mortgage
Association,   Federal  Home  Loan  Mortgage  Corporation  or  private  issuers.
Collateralized  mortgage obligations are a type of debt security that aggregates
pools of mortgages and mortgage-backed  securities and creates different classes
of collateralized  mortgage  obligations  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
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
collateralized  mortgage obligations 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  collateralized   mortgage   obligations  allows  us  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.

         Corporate Bonds.  Corporate bonds (including  asset-backed  securities)
generally  have  long-term  maturities,  but include call  provisions at earlier
dates (generally after seven to ten years).  The call provisions usually contain
a premium price to exercise the call  feature.  We have invested in these longer
maturity  bonds and  securities  with fixed rates of interest to provide  higher
yields to protect part of our assets from the possible decline in interest rates
over the life of the  bond.  Although  interest  rates may rise over the life of
these securities, management believes these securities provide a good complement
to those assets (loans and investments)  which are subject to periodic principal
repayments and payoffs before contractual maturities.

         Municipal  Bonds.  Municipal  bonds have maturities from 12 to 20 years
with premium call  provisions  after seven to ten years.  These bonds are exempt
from federal income taxes and, therefore,

                                       79
<PAGE>

have lower stated  interest  rates.  All municipal  bonds owned by the bank have
fixed rates of interest.  The yields  included in the investment  tables reflect
the tax equivalent yields for the municipal bonds.

         Other  Securities.  Other  securities  owned by us, 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 $7.5 million investment in Federal Home Loan Bank of Atlanta common
stock (this amount is not shown in the securities portfolio). As a member of the
Federal Home Loan Bank of Atlanta, ownership of their common shares is required.
The remaining  securities  provide  diversification  and  complement our overall
investment strategy.

         The  following  table sets forth the carrying  value of our  investment
securities portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                  At September 30,
                                                At June 30, ------------------------------
                                                   2000       1999       1998       1997
                                                 --------   --------   --------   --------
                                                                (In thousands)
<S>                                             <C>        <C>        <C>        <C>
Securities Held to Maturity:
 U.S. government agency securities ...........   $  1,000   $  4,000   $  8,998   $ 27,993
 Collateralized mortgage obligations .........      8,687      8,724      9,738      9,819
                                                 --------   --------   --------   --------
 Total securities held to maturity ...........      9,687     12,724     18,736     37,812
                                                 --------   --------   --------   --------

Securities available for sale (at fair value):
 U.S. government agency securities ...........     19,204     20,513     24,711     31,126
 Collateralized mortgage obligations .........     18,257      7,420      3,229         --
 Mortgage-backed securities ..................     30,260     28,316     14,285      5,635
 Corporate bonds .............................     17,010      6,718         --         --
 Municipal bonds .............................      9,220      5,185         --         --
                                                 --------   --------   --------   --------
 Total securities available for sale .........     93,951     68,152     42,225     36,761
                                                 --------   --------   --------   --------

 Total .......................................   $103,638   $ 80,876   $ 60,961   $ 74,573
                                                 ========   ========   ========   ========
</TABLE>


                                       80
<PAGE>

         The  following  table  sets forth  certain  information  regarding  the
carrying values,  weighted average yields and maturities (or repricing terms for
variable rate  securities)  of our investment  securities  portfolio at June 30,
2000.

<TABLE>
<CAPTION>
                                                          At June 30, 2000
                 -----------------------------------------------------------------------------------------------------------------
                  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>   <C>
Securities held
to maturity:
---------------
U.S. government
  agency
  securities..... $ 1,000    5.51%      $    --       --  % $    --     --%     $    --       --%      $  1,000   5.51% $  1,000

Collateralized
  mortgage
  obligations (1)   8,687    6.33            --       --         --     --           --       --          8,687   6.33     8,348

Securities
available
for sale:
---------------
U.S. government
  agency
  securities.....      --      --         7,181     6.04     10,082   6.98        1,940     8.00         19,204   6.74    19,204

Collateralized
  mortgage
  obligations....      --      --            --       --      2,057   7.44       16,201     7.61         18,257   7.59    18,257

Mortgage-
  backed
  securities.....   5,233    6.45            --       --      4,804   6.20       20,223     7.40         30,260   7.04    30,260

Corporate bonds..      --      --         4,396     6.88      3,789   8.08        8,825     8.60         17,010   8.06    17,010

Municipal bonds..      --      --            --       --         --     --        9,220     7.68          9,220   7.68     9,220
                  -------               -------             -------             --------                -------         --------

  Total.......... $14,920    6.32%      $11,577     6.36  % $20,732   7.05%     $56,409     7.71%      $103,638   7.23% $103,299
                  =======   =====       =======    =====    =======   ====      =======     ====        =======   ====  ========
</TABLE>

(1)  Consists of variable rate instruments, which adjust monthly.

                                       81
<PAGE>

Sources of Funds

         General.  Deposits  are the major  source of our funds for  lending and
other investment  purposes.  Borrowings  (principally from the Federal Home Loan
Bank) are used to compensate  for reductions in the  availability  of funds from
other sources. In addition to deposits and borrowings, we derive 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.  We offer 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.

         Our current deposit  products include  certificate  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.   We  attract  deposit  accounts  by  offering   outstanding  service,
competitive  interest rates, and convenient  locations and service hours. We use
traditional  methods of  advertising  to attract  new  customers  and  deposits,
including radio, cable television,  direct mail and print media advertising.  We
do not utilize the services of deposit  brokers and management  believes that an
insignificant number of deposit accounts are held by non-residents of Florida.

         We pay interest on our deposits  which are  competitive  in our 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 certificate  accounts in the deposit
portfolio  (71.1%  at June  30,  2000),  our  liquidity  could be  reduced  if a
significant  amount of these  accounts,  maturing within a short period of time,
were not renewed. A significant portion of the certificate  accounts remain with
us after they mature and we believe that this will continue.  However,  the need
to retain these accounts could result in an increase in our cost of funds.

                                       82
<PAGE>

         The following table sets forth the certificate  accounts  classified by
interest rate as of the dates indicated.

<TABLE>
<CAPTION>
                        At                        At September 30,
                     June 30,       --------------------------------------------
                       2000             1999             1998             1997
                     --------         --------         --------         --------
                                         (In thousands)
<S>                 <C>             <C>              <C>             <C>
Interest Rate
4.00 - 4.99%.......  $ 30,267         $112,560         $ 31,676         $  9,293
5.00 - 5.99%.......   114,810           79,323          166,610          228,331
6.00 - 6.99%.......   102,647           47,903           60,964           92,676
7.00  - 7.99%......     6,569            2,032            2,132            2,696
                     --------         --------         --------         --------
  Total............  $254,293         $241,818         $261,382         $332,996
                     ========         ========         ========         ========
</TABLE>

         The following table sets forth the amount of certificates of deposit of
$100,000 or more by time remaining until maturity as of June 30, 2000.


                                                                  Certificates
Maturity Period                                                    of Deposits
---------------                                                    -----------
                                                                  (In thousands)
Within three months...................................                 $12,158
Three through six months..............................                   9,185
Six through twelve months.............................                  15,780
Over twelve months....................................                  18,510
                                                                       -------
                                                                       $55,633
                                                                       =======

         The following table sets forth the amount and maturities of certificate
accounts deposits at June 30, 2000.

                                                Amount Due
                         -------------------------------------------------------
                                                               After
                         June 30,     June 30,    June 30,    June 30,
Interest Rate              2001         2002        2003        2003      Total
-------------             ------       ------      ------      ------    ------
                                       (In thousands)
4.00-4.99%.............  $ 26,722     $ 2,152     $   245     $ 1,148   $ 30,267
5.00-5.99%.............    82,892      22,055       6,914       2,949    114,810
6.00-6.99%.............    53,058      30,820       8,845       9,924    102,647
7.00-7.99%.............       423       6,027          --         119      6,569
                         --------     -------     -------     -------   --------
  Total                  $163,095     $61,054     $16,004     $14,140   $254,293
                         ========     =======     =======     =======    =======

                                       83
<PAGE>

         Borrowings. Deposits are the primary source of funds of our lending and
investment  activities and for its general  business  purposes.  We, 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 our supply of lendable funds
and to  meet  deposit  withdrawal  requirements.  Advances  from  the  FHLB  are
typically  secured  by our  stock in the FHLB and a portion  of our  residential
mortgage loans and may be secured by other assets (principally  securities which
are  obligations  of or guaranteed by the U.S.  Government).  We typically  have
funded  loan  demand  and  investment  opportunities  out of  current  loan  and
mortgage-backed  securities repayments,  investment maturities and new deposits.
However,  in recent years we have utilized  FHLB  advances to  supplement  these
sources and as a match against certain assets in order to better manage interest
rate risk. The following table sets forth the maximum  month-end balance and the
average balance of FHLB advances for the periods indicated.

<TABLE>
<CAPTION>
                                               During the Nine         During the Year
                                                 Months Ended              Ended
                                                   June 30,             September 30,
                                             --------------------    --------------------
                                               2000        1999        1999        1998
                                             --------    --------    --------    --------
                                                         (Dollars in thousands)
<S>                                         <C>         <C>         <C>         <C>
Maximum amount of short-term borrowings
outstanding at any month end:
  Advances from FHLB .....................   $149,100    $ 60,000    $ 87,600    $ 21,000
Approximate average short-term borrowings
outstanding with respect to:
  Advances from FHLB .....................   $121,193    $ 39,373    $ 49,510    $  2,647
Approximate weighted average rate paid on:
  Advances from FHLB .....................       5.72%       4.85%       4.82%       5.10%
</TABLE>

Personnel

         As of June 30,  2000 we had 155  full-time  employees  and 9  part-time
employees. The employees are not represented by a collective bargaining unit. We
believe our relationship with our employees is satisfactory.

Legal Proceedings

         From time to time, we are 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 we hold security interests,  claims involving
the making and servicing of real property  loans,  and other issues  incident to
our business. There were no lawsuits pending or known to be contemplated against
us at June 30,  2000 that  would  have a material  effect on our  operations  or
income.

                                       84
<PAGE>

Properties

         Our  corporate  offices  are  located  at 205  East  Orange  Street  in
Lakeland,  Florida.  We conduct our  business  through nine  offices,  which are
located in Polk and Manatee Counties in Florida.  The following table sets forth
the location of each of our offices,  the year the office was opened and the net
book value (in thousands) of each office and its related equipment.

                                       Year facility                 Net book
                                         opened or    Leased or      value at
            Building/Office Location     acquired       owned      June 30, 2000
            ------------------------     --------       -----      -------------
  Downtown/Corporate Headquarters          1957        Owned          $2,043
  Branch Offices:
       Grove Park                          1961        Owned             358
       Highlands                           1972        Owned             591
       Interstate                          1985        Owned             465
       Winter Haven North                  1978        Owned             537
       Winter Haven South                  1995        Owned             895
       West Bradenton                      1989        Owned             767
       Cortez (Bradenton)                  1972        Leased(1)         104
       Scott Lake                          1997        Owned             594
  Operations Center                        1964        Owned             276
  New branch/land                                                      1,184(2)
  Other projects in progress                                             424(2)


-----------------------
(1)  This is a five-year  lease that  terminates  December 31, 2003, but has two
     three-year renewal options.
(2)  In fiscal  2001 and 2002,  FloridaFirst  Bank  plans to open  approximately
     three  de novo  branches  in  Polk  and  Manatees  Counties,  Florida.  See
     "Management  Discussion and Analysis of Financial  Condition and Results of
     Operations  --  Comparison  of Operating  Results for the Nine Months Ended
     June 30, 2000 and June 30, 1999 -- Other Expenses."

         As of June 30, 2000, the net book value of land,  buildings,  furniture
and equipment owned by us, less accumulated depreciation, totaled $8.2 million.

         In  March  1999,  FloridaFirst  Bank  sold a  former  branch  site.  In
connection with the sale of this property, FloridaFirst Bank 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.  FloridaFirst
Bancorp  has  deferred  a  $190,000  gain on the sale of this  property  pending
resolution of this matter and does not currently  anticipate  that it will incur
additional material expense associated with the sale of this property.

                                       85
<PAGE>

                                   Regulation

         Set forth below is a brief  description of certain laws relating to the
regulation  of  FloridaFirst  Bancorp,  Inc.  and  FloridaFirst  Bank  after the
proposed  conversion.  This  description  does not purport to be complete and is
qualified in its entirety by reference to applicable laws and regulations.

Financial Modernization Legislation

         On  November  12,  1999,   President   Clinton   signed  into  law  the
Gramm-Leach-Bliley Financial Services Modernization Act of 1999 (the "GLB Act"),
which repealed the prohibitions  against bank  affiliations  with securities and
insurance  firms.  The GLB Act authorizes  qualifying bank holding  companies to
become financial  holding  companies and thereby affiliate with securities firms
and  insurance  companies and engage in other  activities  that are financial in
nature.   The  GLB  Act  defines  financial  in  nature  to  include  securities
underwriting,  dealing and market making; sponsoring mutual funds and investment
companies;  insurance underwriting and agency; merchant banking activities,  and
activities  that the Federal  Reserve Board has determined to be closely related
to banking. A qualifying  national bank also may engage,  subject to limitations
on investment,  in activities that are financial in nature, other than insurance
underwriting,  insurance company portfolio investment,  real estate development,
and real estate investment, through a financial subsidiary of the bank.

         The GLB Act  repeals the  "unitary  savings  and loan  holding  company
exemption"  from the  restrictions  imposed by the Home  Owners' Loan Act on the
business activities of savings and loan holding companies.  However, the GLB Act
grandfathers from this provision companies that were already unitary savings and
loan  holding  companies  before  May 4, 1999 or that  result  from an  internal
reorganization  of such  preexisting  unitary holding  companies.  Grandfathered
unitary  savings  and  loan  holding  companies  have no  restrictions  on their
activities at the holding  company  level.  However,  non-grandfathered  unitary
savings and loan holding companies may engage only in activities  authorized for
savings  and loan  holding  companies  under  the Home  Owners'  Loan Act and in
banking,  securities,  insurance and merchant banking  activities  permitted for
financial  holding companies under the GLB Act. Since  FloridaFirst  Bancorp and
FloridaFirst  Bancorp MHC were unitary savings and loan holding companies before
May 4, 1999, we expect to be a  grandfathered  unitary  savings and loan holding
company upon completion of the conversion.

         The GLB Act imposes  significant new financial privacy  obligations and
reporting requirements on all financial institutions,  including federal savings
associations.  Specifically,  the  statute,  among other  things,  will  require
financial  institutions  (a) to establish  privacy policies and disclose them to
customers both at the  commencement of a customer  relationship and on an annual
basis  and  (b) to  permit  customers  to opt out of a  financial  institution's
disclosure of financial  information to nonaffiliated third parties. The federal
financial  regulators have  promulgated  final  regulations  implementing  these
provisions, which will become effective July 1, 2001.

         The GLB Act also enacts  significant  changes to the Federal  Home Loan
Bank System.  The GLB Act expands the permissible uses of Federal Home Loan Bank
advances by community  financial  institutions (under $500 million in assets) to
include  funding  loans  to  small  businesses,  small  farms  and  small  agri-
businesses. In addition, the GLB Act makes membership in a regional Federal Home
Loan Bank voluntary for federal savings associations.

                                       86
<PAGE>

Regulation of FloridaFirst Bancorp, Inc.

         General.  Upon  completion  of the  proposed  conversion,  FloridaFirst
Bancorp,  Inc.  will  register as a savings and loan  holding  company  with the
Office of Thrift  Supervision.  FloridaFirst  Bancorp,  Inc. will be required to
file  reports  with the  Office of Thrift  Supervision  and will be  subject  to
supervision  and periodic  examination by the Office of Thrift  Supervision.  In
addition,  the Office of Thrift Supervision will have enforcement authority over
FloridaFirst Bancorp,  Inc. and any non-savings  institution  subsidiaries.  The
Office of  Thrift  Supervision  can  restrict  or  prohibit  activities  that it
determines to be a serious risk to FloridaFirst Bancorp, Inc. This regulation is
intended  primarily for the protection of the depositors and not for the benefit
of you, as stockholders of FloridaFirst Bancorp, Inc.

         Activities  Restrictions.  Because  FloridaFirst  Bancorp,  the current
mid-tier holding  company,  was a unitary savings and loan holding company prior
to May 4, 1999,  FloridaFirst  Bancorp, Inc. will become a grandfathered unitary
savings  and loan  holding  company  under the GLB Act  following  the  proposed
conversion.  Therefore,  there will generally be no restrictions on the business
activities  of  FloridaFirst  Bancorp,  Inc.  or  those  of its any  non-savings
institution subsidiaries. However, if FloridaFirst Bank were to fail to meet the
Qualified  Thrift Lender Test,  then  FloridaFirst  Bancorp,  Inc.  would become
subject to the activities  restrictions  of the Home Owners' Loan Act applicable
to multiple holding companies. See "Regulation of FloridaFirst Bank -- Qualified
Thrift Lender Test."

         If  FloridaFirst  Bancorp,  Inc.  were to  acquire  control  of another
savings  association,  it would lose its grandfathered  status under the GLB Act
and its business activities would be restricted to certain activities  specified
by Office of Thrift Supervision  regulation,  which include performing  services
and  holding  properties  used  by a  savings  institution  subsidiary,  certain
activities  authorized  for savings and loan  holding  companies  as of March 5,
1987, and nonbanking activities  permissible for bank holding companies pursuant
to the Bank  Holding  Company  Act of 1956 (the  "BHC  Act") or  authorized  for
financial holding companies pursuant to the GLB Act. Furthermore, no company may
acquire control of FloridaFirst  Bancorp,  Inc. or FloridaFirst  Bank unless the
company was a unitary savings and loan holding company on May 4, 1999 (or became
a unitary savings and loan holding company pursuant to an application pending as
of that date) or the company is only engaged in  activities  that are  permitted
for  multiple  savings  and loan  holding  companies  or for  financial  holding
companies under the BHC Act as amended by the GLB Act.

         Mergers  and  Acquisitions.  FloridaFirst  Bancorp,  Inc.  must  obtain
approval from the Office of Thrift  Supervision before acquiring more than 5% of
the voting  stock of another  savings  institution  or savings and loan  holding
company or acquiring such an institution or company by merger,  consolidation or
purchase of its assets.  In evaluating an application for FloridaFirst  Bancorp,
Inc.  to  acquire  control  of a  savings  institution,  the  Office  of  Thrift
Supervision  would  consider the financial and  managerial  resources and future
prospects of FloridaFirst Bancorp,  Inc. and the target institution,  the effect
of the acquisition on the risk to the insurance  funds,  the convenience and the
needs of the community and competitive factors.

Regulation of FloridaFirst Bank

         General. As a federally  chartered,  SAIF-insured  savings association,
FloridaFirst  Bank is subject to  extensive  regulation  by the Office of Thrift
Supervision and the FDIC.  Lending  activities and other investments must comply
with federal  statutory and regulatory  requirements.  FloridaFirst Bank 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

                                       87
<PAGE>

examination policies,  including policies regarding the classification of assets
and the establishment of adequate allowance for loan losses.

         The Office of Thrift Supervision  regularly examines  FloridaFirst Bank
and prepares reports to FloridaFirst  Bank's board of directors on deficiencies,
if any,  found in its  operations.  FloridaFirst  Bank'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
FloridaFirst Bank's mortgage documents.

         FloridaFirst   Bank  must  file  reports  with  the  Office  of  Thrift
Supervision 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 applicable  statutory and regulatory  requirements,  whether by the Office of
Thrift  Supervision,  the  FDIC or the  United  States  Congress,  could  have a
material adverse impact on FloridaFirst Bancorp, Inc. and FloridaFirst Bank, and
their operations.

         Insurance  of  Deposit  Accounts.  The FDIC  administers  two  separate
deposit insurance funds. Generally,  the Bank Insurance Fund (the "BIF") insures
the  deposits of  commercial  banks and the SAIF insures the deposits of savings
institutions.  The FDIC is authorized to increase deposit insurance  premiums if
it determines  such increases are appropriate to maintain the reserves of either
the SAIF or BIF or to fund the administration of the FDIC. In addition, the FDIC
is authorized to levy emergency special assessments on BIF and SAIF members. The
FDIC has set the deposit insurance assessment rates for SAIF-member institutions
for the  first  six  months  of 2000 at 0% to .027% of  insured  deposits  on an
annualized basis, with the assessment rate for most savings  institutions set at
0%.

         In  addition,  all  FDIC-insured   institutions  are  required  to  pay
assessments  to the FDIC at an annual  rate of  approximately  .0212% of insured
deposits to fund interest payments on bonds issued by the Financing  Corporation
("FICO"),  an agency of the Federal  government  established to recapitalize the
predecessor to the SAIF.  These  assessments  will continue until the FICO bonds
mature in 2017.

         Regulatory Capital  Requirements.  Office of Thrift Supervision capital
regulations  require savings  institutions to meet three capital standards:  (1)
tangible capital equal to 1.5% of total adjusted assets,  (2) "Tier 1" or "core"
capital equal to at least 3% of total adjusted  assets for savings  institutions
that receive the highest  supervisory  rating for safety and soundness and 4% of
total adjusted assets for all other thrifts, and (3) risk-based capital equal to
8% of total risk-weighted  assets. For FloridaFirst Bank's compliance with these
regulatory capital standards, see "Historical and Pro Forma Capital Compliance."

         For purposes of the Office of Thrift Supervision  capital  regulations,
tangible  capital is defined as core capital less all  intangible  assets except
for certain mortgage  servicing  rights.  Tier 1 and core capital are defined as
common stockholders' equity, noncumulative perpetual preferred stock and related
surplus, minority interests in the equity accounts of consolidated subsidiaries,
certain  nonwithdrawable   accounts  and  pledged  deposits  of  mutual  savings
associations and qualifying  supervisory  goodwill.  Tier 1 and core capital are
reduced by an  institution's  intangible  assets,  with limited  exceptions  for
certain  mortgage and  nonmortgage  servicing  rights and purchased  credit card
relationships.  Both core and tangible  capital are further reduced by an amount
equal  to  the   savings   institution's   debt  and   equity   investments   in
"nonincludable"  subsidiaries  engaged in activities not permissible to national
banks other than  subsidiaries  engaged in  activities  undertaken  as agent for
customers  or  in  mortgage   banking   activities  and  subsidiary   depository
institutions or their holding companies.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total risk-based

                                       88
<PAGE>

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 institution's  risk-based capital is reduced by the amount of
capital instruments held by other depository institutions pursuant to reciprocal
arrangements and by the amount of the institution's  equity  investments  (other
than those deducted from core and tangible  capital) and its high  loan-to-value
ratio land loans and non-residential construction loans.

         A savings  institution's  risk-based  capital  requirement  is measured
against  risk-weighted  assets,  which  equal  the sum of each  on-balance-sheet
assets and the  credit-equivalent  amount of each off-balance-  sheet item after
being  multiplied by an assigned  risk weight.  These risk weights range from 0%
for cash to 100% for delinquent loans,  property  acquired through  foreclosure,
commercial loans, and other assets.

         Office of Thrift Supervision rules require a deduction from capital for
savings  institutions  with certain  levels of interest rate risk. The Office of
Thrift Supervision  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 Office of Thrift  Supervision.  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. The Office
of Thrift Supervision has indefinitely postponed  implementation of the interest
rate risk component,  and  FloridaFirst  Bank has not been required to determine
whether it will be  required  to deduct an  interest  rate risk  component  from
capital.

         Dividend  and Other  Capital  Distribution  Limitations.  The Office of
Thrift Supervision  imposes various  restrictions or requirements on the ability
of savings institutions to make capital distributions, including cash dividends.

         A  savings  institution  that is a  subsidiary  of a  savings  and loan
holding company, such as FloridaFirst Bank, must file an application or a notice
with the Office of Thrift  Supervision  at least 30 days before making a capital
distribution.  A savings institution must file an application for prior approval
of a capital  distribution  if: (i) it is not eligible for  expedited  treatment
under the  applications  processing  rules of the Office of Thrift  Supervision;
(ii) the total  amount of all  capital  distributions,  including  the  proposed
capital  distribution,  for the applicable  calendar year would exceed an amount
equal  to the  savings  bank's  net  income  for  that  year  to date  plus  the
institution's  retained net income for the preceding  two years;  (iii) it would
not  adequately  be  capitalized  after the  capital  distribution;  or (iv) the
distribution would violate an agreement with the Office of Thrift Supervision or
applicable regulation.

         FloridaFirst  Bank  will be  required  to file a  capital  distribution
notice or application  with the Office of Thrift  Supervision  before paying any
dividend  to  FloridaFirst  Bancorp,  Inc.  However,  capital  distributions  by
FloridaFirst  Bancorp,  Inc., as a savings and loan holding company, will not be
subject to the Office of Thrift Supervision capital distribution rules.

         The Office of Thrift  Supervision  may  disapprove  a notice or deny an
application for a capital  distribution if: (i) the savings institution would be
undercapitalized  following the capital distribution;  (ii) the proposed capital
distribution  raises  safety  and  soundness  concerns;  or  (iii)  the  capital
distribution would violate a prohibition contained in any statute, regulation or
agreement. In addition, a federal savings

                                       89
<PAGE>

institution  cannot  distribute  regulatory  capital  that is  required  for its
liquidation account.

         Qualified Thrift Lender Test. Federal savings  institutions must meet a
qualified  thrift  lender  ("QTL")  test or they become  subject to the business
activity  restrictions  and branching  rules  applicable to national  banks.  To
qualify as a QTL, a savings  institution  must  either (i) be deemed a "domestic
building and loan association" under the Internal Revenue Code by maintaining at
least 60% of its total  assets in  specified  types of assets,  including  cash,
certain  government  securities,  loans  secured by and other assets  related to
residential real property,  educational loans and investments in premises of the
institution or (ii) satisfy the statutory QTL test set forth in the Home Owners'
Loan Act by  maintaining  at least  65% of its  "portfolio  assets"  in  certain
"Qualified Thrift  Investments"  (defined to include  residential  mortgages and
related equity investments,  certain mortgage-related securities, small business
loans,  student  loans and  credit  card  loans,  and 50% of  certain  community
development loans). For purposes of the statutory QTL test, portfolio assets are
defined  as  total  assets  minus  intangible  assets,   property  used  by  the
institution in conducting its business,  and liquid assets equal to 10% of total
assets.  A savings  institution  must  maintain its status as a QTL on a monthly
basis in at least  nine out of every 12  months.  FloridaFirst  Bank met the QTL
test as of June  30,  2000  and in each of the last 12  months  and,  therefore,
qualifies as a QTL.

         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  Office of Thrift
Supervision has the discretion to treat subsidiaries of savings  institutions as
affiliates on a case-by-case basis.

         Community  Reinvestment  Act.  Under  the  Community  Reinvestment  Act
("CRA"), every insured depository institution,  including FloridaFirst Bank, has
a  continuing  and  affirmative  obligation  consistent  with its safe and sound
operation to help meet the credit needs of its entire  community,  including low
and moderate income  neighborhoods.  The CRA does not establish specific lending
requirements  or  programs  for  financial  institutions  nor  does it  limit an
institution's  discretion  to develop the types of products and services that it
believes  are best suited to its  particular  community.  The CRA  requires  the
Office of Thrift  Supervision to assess the depository  institution's  record of
meeting the credit needs of its  community  and to take such record into account
in its evaluation of certain applications by such institution,  such as a merger
or the  establishment of a branch by FloridaFirst  Bank. An  unsatisfactory  CRA
examination  rating may be used as the basis for the denial of an application by
the Office of Thrift  Supervision.  FloridaFirst  Bank received a "satisfactory"
overall rating in its most recent CRA examination.

         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  borrowing  payable  in one year or less.  Depending  on  economic
conditions and savings flows of all savings  institutions,  the Office of Thrift
Supervision 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.  FloridaFirst  Bank is 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

                                       90
<PAGE>

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,  FloridaFirst  Bank is required to purchase  and  maintain
stock in the FHLB of  Atlanta  in an amount  equal to the  greater  of 1% of our
aggregate unpaid residential  mortgage loans, home purchase contracts or similar
obligations  at the  beginning  of each year or 5% of FHLB  advances.  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.

         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository institutions to maintain  non-interest-bearing  reserves at specified
levels against their checking accounts and non- personal  certificate  accounts.
The balances maintained to meet the reserve  requirements imposed by the Federal
Reserve System may be used to satisfy the Office of Thrift Supervision 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.

                                    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 debts.  Now only thrift  institutions  that are 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.

                                       91
<PAGE>

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").  FloridaFirst Bancorp 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 FloridaFirst  Bank,  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 FloridaFirst
Bancorp's  stockholders and in the case of a reduction in FloridaFirst Bancorp's
outstanding   loans  when  comparing  loans   currently   outstanding  to  loans
outstanding  at the  end  of the  base  year.  For  taxable  years  after  1995,
FloridaFirst  Bancorp  will  continue  to  account  for its bad debts  under the
reserve method. The balance of FloridaFirst Bancorp's pre- 1988 reserves equaled
$5.8 million.

         FloridaFirst  Bancorp  may exclude  from its income  100% of  dividends
received  from  FloridaFirst  Bank 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.

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

State Taxation

         FloridaFirst  Bancorp  files  Florida  income tax returns.  For Florida
income 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).  FloridaFirst Bancorp also for Florida income
tax purposes reflects a credit for Florida intangible taxes paid, if applicable.

         FloridaFirst  Bancorp's state tax returns have not been audited for the
past five years.

                    Management of FloridaFirst Bancorp, Inc.

         We  consist  of  the  same   individuals  who  serve  as  directors  of
FloridaFirst  Bank.  Our  articles  of  incorporation  and bylaws  require  that
directors be divided into three classes,  as nearly equal in number as possible.
Each class of  directors  serves for a three -year  period,  with  approximately
one-third  of the  directors  elected each year.  Our  officers  will be elected
annually by the board and serve at the board's discretion.

                                       92

<PAGE>

                         Management of FloridaFirst Bank

Directors and Executive Officers

         The Bylaws  requires that directors be divided into three  classes,  as
nearly equal in number as possible, each class to serve for a three year period,
with  approximately  one-third of the directors  elected each year. The Board of
Directors  currently  consists  of six  members,  each of whom also  serves as a
director of FloridaFirst Bancorp MHC and FloridaFirst Bancorp.

         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 conversion.

<TABLE>
<CAPTION>
                                      Age at                                                               Current
                                     June 30,                                            Director           Term
             Name                      2000                      Position                Since(1)          Expires
------------------------------- -------------------  --------------------------------  -------------       -------
<S>                                   <C>          <C>                                    <C>              <C>
Gregory C. Wilkes                       52           President, Director                   1995             2000
Llewellyn N. Belcourt                   68           Director                              1989             2001
Stephen A. Moore, Jr.                   58           Director                              1998             2001
Nis H. Nissen, III                      59           Chairman of the Board                 1996             2002
G.F. Zimmermann, III                    56           Director                              1993             2000
J. Larry Durrence                       60           Director                              2000             2000
Don A. Burdett                          54           SVP - Retail Sales and
                                                     Service
Kerry P. Charlet                        47           SVP - Chief Financial
                                                     Officer
William H. Cloyd                        43           SVP - Chief Lending
                                                     Officer
Marion Moore                            60           SVP - Deposit
                                                     Administration

</TABLE>

-------------------
(1)      Refers to the year directors became a director of FloridaFirst Bank.

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

         Gregory C. Wilkes has been FloridaFirst Bank'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 currently  serves as the Chairman of
Lakeland  Chamber of Commerce and 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.

         Llewellyn N.  Belcourt has been a Director of  FloridaFirst  Bank 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
is Treasurer and a Board member of the Community  Foundation of Greater Lakeland
and Finance  Committee  Chairman  and a Board  member of the  Lakeland  Regional
Medical Center Foundation.

                                       93
<PAGE>

         Stephen A. Moore,  Jr. has been a Director of  FloridaFirst  Bank 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 FloridaFirst Bank 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.

         G.F.  Zimmermann,  III has been a Director of  FloridaFirst  Bank 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.

         J. Larry  Durrence  was  elected a Director  of the Bank on January 28,
2000. Dr. Durrence is President of Polk Community  College with campuses in Polk
County,  Florida.  He is  active  with  the  United  Way,  Polk  Museum  of Art,
Volunteers in Service to the Elderly,  Polk  Economic  Education  Council,  Polk
Leadership & Learning  Academy,  Polk County Workforce  Development  Board, Polk
County  Career/Technical  Education  Task  Force,  AACC  Commission  on Economic
Workforce Development, and Heart Fund Walk.

Executive Officers Who Are Not Directors

         Don A. Burdett  joined  FloridaFirst  Bank as Senior Vice  President of
Retail Banking in November 1998. Prior to joining FloridaFirst Bank, Mr. Burdett
served as a market  executive  and held 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
FloridaFirst  Bank since March 1998.  Prior to joining  FloridaFirst  Bank,  Mr.
Charlet  served in various  positions  from 1986 to 1994 at Florida  Bank,  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.  Mr. Charlet has also served as an
officer  and  committee  chairman  for the Gator Bowl  Association,  Chairman of
Payment  Systems  Network,  and  president  and board  member of  various  youth
basketball organizations.

         William H. Cloyd has been Chief Lending  Officer of  FloridaFirst  Bank
since January 1998. Previously, Mr. Cloyd was Senior Vice President of Sun Trust
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.

                                       94
<PAGE>

         Marion  L.  Moore   serves  as  Senior   Vice   President   of  Deposit
Administration  for  FloridaFirst  Bank  and Mr.  Moore  has  been  employed  at
FloridaFirst  Bank 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 of FloridaFirst Bancorp

         The board of directors  conducts its business  through  meetings of the
board and through activities of its committees.  During the year ended September
30, 1999, 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, 1999. In addition
to other  committees,  as of  September  30,  1999,  FloridaFirst  Bancorp had a
Nominating  Committee,  a Compensation  Committee,  and an Audit Committee.  The
committees of  FloridaFirst  Bancorp will become the committees of  FloridaFirst
Bancorp, Inc.

         The  Nominating  Committee  consists  of the  Board of  Directors.  The
Nominating  Committee,  which is not a standing  committee,  met once during the
1999 fiscal year.

         The Compensation  Committee is comprised of Directors Belcourt,  Nissen
and   Zimmermann.   This  standing   committee  meets  annually  to  review  the
compensation of the chief executive  officer.  The Committee met once during the
1999 fiscal year.

         The Audit Committee consists of Directors Belcourt, Durrence and Moore.
The Audit Committee meets at least  semi-annually and meets with its independent
certified public accountants to review the results of the annual audit and other
related  matters.  The audit  committee  met two  times  during  the year  ended
September 30, 1999.

Director Compensation

         During  1999  each  director  was paid a fee of $1,000  for each  board
meeting attended and each director emeritus was paid $667 per board meeting. 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, 1999 were
approximately $162,200.

         In addition,  FloridaFirst Bank has adopted a Directors  Consultant and
Retirement Plan ("D.P.") for all 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 (currently $1,000 per
month) for a period of 120 months.  Benefits  under our D.P.  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.  During fiscal 1999, there were no payments by FloridaFirst  Bank under
the D.P. Plan.

         On October 19,  1999 (the  "effective  date of grant"),  under the 1999
Stock Option Plan  ("Option  Plan") and RSP,  each  director  was awarded  stock
options and RSP shares. Under the Option Plan, each director was granted options
to  purchase  shares of common  stock at $8.50 per  share.  Under the RSP,  each
director was awarded  shares of common  stock.  Option shares and RSP shares are
exercisable  at the rate of 20% per year  commencing one year from the effective
date of grant. Under the Option Plan and RSP,

                                       95
<PAGE>

Mr.  Wilkes  received  63,785  options and 27,038 RSP shares.  All  non-employee
directors  (except Mr.  Durrence)  each  received  10,800  options and 4,635 RSP
shares. In accordance with the RSP, dividends are paid on shares awarded or held
in the RSP.

Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned,  for services  rendered during the
fiscal years ended September 30, 1999 and 1998, by our chief executive  officer,
chief financial  officer and chief lending officer,  who were the only executive
officers to receive  compensation  in salary and bonus in excess of $100,000 for
the fiscal year ended September 30, 1999.

<TABLE>
<CAPTION>
                                                           Annual Compensation(1)(2)
                                                  --------------------------------------
                                     Fiscal                               Other Annual        All Other
Name and Principal Position          Year          Salary($)   Bonus($)   Compensation($)    Compensation($)
---------------------------          ----          ------      -----      ------------       ---------------
<S>                                 <C>         <C>          <C>            <C>               <C>
Gregory C. Wilkes, President         1999          185,400      3,875         13,000            132,999(3)
and Chief Executive Officer          1998          164,500      2,400         13,000                 --
Kerry P. Charlet, Senior Vice        1999          113,125     22,838             --             44,786(4)
President and Chief Financial        1998           61,875         --             --                 --
Officer
William H. Cloyd, Senior Vice        1999          102,500     11,659             --             42,787(5)
President and Chief Lending          1998           68,700         --             --                 --
Officer
</TABLE>

-----------------
(1)  All compensation set forth in the table was paid by FloridaFirst Bank.
(2)  Does not include shares of restricted  stock or options to purchase  shares
     of Common Stock that were awarded on October 19, 1999. For Mr. Wilkes and a
     description  of the  awards,  see  "Directors  Compensation."  Mr.  Charlet
     received  32,500  options and 18,000  restricted  stock  shares.  Mr. Cloyd
     received 25,000 options and 15,000 restricted stock shares.
(3)  Includes $59,000 related to an accrual under the SERP;  approximately 1,300
     shares of  Common  Stock  scheduled  to be  allocated  under the ESOP as of
     September  30, 1999 with a market value as of  September  30, 1999 of $8.38
     per share;  $4,162 in  FloridaFirst  Bancorp  matching  funds in the 401(k)
     Retirement  Plan  (employee  contributions  are  included in  salary);  and
     $58,437 from a lump sum  distribution  of  FloridaFirst  Bank's  terminated
     pension plan.
(4)  Includes  $33,000 related to an accrual under the SERP;  approximately  975
     shares of  Common  Stock  scheduled  to be  allocated  under the ESOP as of
     September  30, 1999 with a market value as of  September  30, 1999 of $8.38
     per share;  and $3,236 in company  matching funds in the 401(k)  Retirement
     Plan (employee contributions are included in salary).
(5)  Includes  $33,000 related to an accrual under the SERP;  approximately  810
     shares of  Common  Stock  scheduled  to be  allocated  under the ESOP as of
     September  30, 1999 with a market value as of  September  30, 1999 of $8.38
     per share;  and $2,662 in company  matching funds in the 401(k)  Retirement
     Plan (employee contributions are included in salary).

         Employment  Agreements.  FloridaFirst  Bank has entered  into  separate
employment  agreements  with Mr.  Wilkes,  Mr.  Charlet and Mr.  Cloyd.  Messrs.
Wilkes',  Charlet's  and Cloyd's  current base salaries  under their  employment
agreements are $200,000,  $132,000 and $120,000,  respectively.  Messrs. Wilkes'
and  Charlet's  employment  agreements  have a term of three  years,  while  Mr.
Cloyd's  agreement has a term of two years.  The agreements may be terminated by
FloridaFirst Bank for "just cause" as defined in the agreement.  If FloridaFirst
Bank terminates any of these three individuals without just cause, they will be

                                       96
<PAGE>

entitled to a continuation of their salary from the date of termination  through
the remaining term of the  agreement,  but in no event for a period of less than
one year.  The  employment  agreements  contain a provision  stating  that after
Messrs.  Wilkes',  Charlet's or Cloyd's  employment  is terminated in connection
with any change in control,  the individual will be paid a lump sum amount equal
to 2.99  times his  five-year  average  annual  taxable  cash  compensation.  If
payments had been made under the  agreements  as of June 30, 2000,  the payments
would have equaled approximately $1,250,000.

         Supplemental Executive Retirement Plan ("SERP").  FloridaFirst Bank has
implemented  a SERP for the benefit of Messrs.  Wilkes,  Charlet and Cloyd.  The
SERP will provide  benefits at age 65 that would be comparable to  approximately
83% of the benefits  that would have accrued under the  terminated  Pension Plan
after retirement at age 65. 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 FloridaFirst Bank whereby  FloridaFirst Bank or
its  parent  company is not the  resulting  entity.  For the  fiscal  year ended
September 30, 1999, Messrs.  Wilkes, Charlet and Cloyd had accrued SERP benefits
of approximately $44,000, $25,000, and $25,000,  respectively, and such benefits
for the individuals were not vested.

         Employee Stock Ownership Plan.  FloridaFirst Bank maintains an employee
stock ownership plan as part of its retirement  benefit program.  The ESOP holds
183,808  shares of Common Stock for  allocation to employees  over the next nine
years.  Presently,  the ESOP has a debt of  $1,838,080  payable to  FloridaFirst
Bancorp related to the purchase of such Common Stock. As part of the conversion,
the ESOP anticipates  purchasing an additional 218,983 shares  representing 8.0%
of the shares to be offered for sale at the  mid-point of the range.  Such stock
purchase  will be financed with a loan from us in the amount of  $2,189,830,  in
addition to our refinancing the existing ESOP debt of $1,838,080. The stock held
by the ESOP will be  allocated  to ESOP  participants  over the next 10 years as
contributions are made by FloridaFirst Bank to this retirement plan. At present,
FloridaFirst Bank anticipates contributing  approximately $400,000 annually plus
interest  to the ESOP.  Benefits  under the ESOP  will vest  immediately  upon a
change of control of FloridaFirst Bancorp, Inc. or FloridaFirst Bank.

Stock Benefits

         1999  Stock  Option  Plan.  In  October  1999,  the   shareholders   of
FloridaFirst  Bancorp  approved a plan authorizing the issuance of up to 270,385
shares of common stock upon the exercise of stock options that may be granted to
directors,  officers  and  employees.  Such  options  shall be adjusted  for the
Exchange Ratio.

         Restricted   Stock  Plan.  In  October  1999,   the   shareholders   of
FloridaFirst  Bancorp  approved a restricted  stock bonus plan  authorizing  the
issuance of up to 108,154  shares of common  stock to  directors,  officers  and
employees.  Such stock  awards vest over a five-year  period.  At June 30, 2000,
57,879  shares  have  been  purchased  in the  market by  FloridaFirst  Bank and
FloridaFirst  Bank intends to purchase the remaining 50,275 shares in the market
after completion of the conversion.  The actual number of shares purchased after
the  conversion  will vary based upon the exchange ratio applied to the minority
shares of FloridaFirst Bancorp.

                                       97
<PAGE>

Benefits to be considered following completion of the conversion

         2001 Stock Option Plan. We intend to submit for  shareholder  approval,
no earlier  than six months after the  completion  of the  conversion,  the 2001
stock option plan for directors, officers and employees of FloridaFirst Bank and
FloridaFirst  Bancorp,  Inc.  If approved  by the  shareholders,  the 2001 stock
option plan will  reserve  10% of the shares  sold in the  offering to be issued
when options granted to directors,  officers,  and employees are exercised.  Ten
percent of the shares  issued in the offering  would  amount to 232,687  shares,
273,729  shares,  314,795  shares or 362,017  shares at the minimum,  mid-point,
maximum and adjusted  maximum of the offering  range,  respectively.  No options
would be  granted  under  the 2001  stock  option  plan  until the date on which
shareholder approval is received.

         The exercise  price of the options  granted under the 2001 stock option
plan will be equal to the fair  market  value of the shares on the date of grant
of the stock  options.  If the 2001 stock option plan is adopted within one year
following the offering, options will vest at a rate of 20% at the end of each 12
months of  service  with  FloridaFirst  Bank  after  the date of grant.  Options
granted  under the 2001 stock option plan would be adjusted for capital  changes
such as stock  splits  and stock  dividends.  Awards  will be 100%  vested  upon
termination  of  employment  due to death or  disability,  and if the 2001 stock
option plan is adopted more than one year after the conversion,  awards would be
100% vested upon normal  retirement or a change in control of FloridaFirst  Bank
or FloridaFirst  Bancorp,  Inc. Under Office of Thrift Supervision rules, if the
2001  stock  option  plan is  adopted  within  one  year of the  conversion,  no
individual  officer may receive more than 25% of the awards  under the plan,  no
nonemployee  director may receive more than 5% of the awards under the plan, and
all nonemployee  directors as a group can receive no more than 30% of the awards
under the plan in the aggregate.

         The 2001 stock  option plan would be  administered  by a  committee  of
nonemployee  members of our board of directors.  Options  granted under the 2001
stock option plan to employees may be  "incentive"  stock  options,  designed to
result in a beneficial tax treatment to the employee but no tax deduction to us.
Non-qualified  stock  options  may also be granted to  employees  under the 2001
stock option plan, and will be granted to the nonemployee  directors who receive
stock  options.  In the event an option  recipient  terminated his employment or
service as an employee or director,  the options would terminate  during certain
specified periods.

         2001  Restricted  Stock Plan. We also intend to submit for  shareholder
approval, no earlier than six months after the completion of the conversion, the
2001  restricted  stock  plan.  The 2001  restricted  stock plan is  designed to
encourage  directors,  officers  and  employees to continue  their  service with
FloridaFirst Bank by giving them an ownership interest in FloridaFirst  Bancorp,
Inc. If approved by shareholders, the 2001 restricted stock plan will reserve 4%
of the shares sold in the offering or 93,075 shares,  109,491 shares, 125,918 or
144,807  shares at the minimum,  midpoint,  maximum and adjusted  maximum of the
offering range,  respectively.  In the event the 2001  restricted  stock plan is
adopted more than one year following the completion of the conversion,  it would
reserve  up to 4% of the shares  sold in the  offering  for awards to  officers,
directors, and employees. The officers, directors, and employees will be awarded
common stock under the 2001 restricted stock plan without having to pay cash for
the shares.  No awards would be made under the 2001 restricted  stock plan until
the date on which shareholder approval is received.

         Awards under the 2001  restricted  stock plan would be  nontransferable
and nonassignable, and during the lifetime of the recipient could only be earned
by him. Under Office of Thrift  Supervision  rules, if the 2001 restricted stock
plan is adopted within one year following the  conversion,  the shares which are
subject  to an  award  would  vest at a rate  of 20% at the end of each  full 12
months of service with

                                       98
<PAGE>

FloridaFirst Bank after the date of grant of the award. Awards would be adjusted
for capital  changes such as stock  dividends and stock splits.  Awards would be
100%  vested  upon  termination  of  employment  or  service  due  to  death  or
disability,  and if the 2001 restricted stock plan is adopted more than one year
after the  conversion,  awards would be 100% vested upon normal  retirement or a
change in control of us or  FloridaFirst  Bank. If employment or service were to
terminate for other  reasons,  the award  recipient  would forfeit any nonvested
award.  If employment or service is terminated for cause (as defined in the 2001
restricted stock plan),  shares not already delivered would be forfeited.  Under
Office of Thrift Supervision rules, if the 2001 restricted stock plan is adopted
within one year of the conversion,  no individual  officer may receive more than
25% of the awards under the plan, no nonemployee  director may receive more than
5% of the awards under the plan,  and all  nonemployee  directors as a group may
receive no more than 30% of the awards under the plan in the aggregate.

         The  recipient  of an award  will  recognize  income  equal to the fair
market value of the stock earned,  determined as of the date of vesting,  unless
the  recipient  makes an election  under  Section  83(b) of the Code to be taxed
earlier.  The amount of income recognized by the recipient would be a deductible
expense  for our tax  purposes.  If the 2001  restricted  stock  plan is adopted
within one year  following the  conversion,  dividends  and other  earnings will
accrue and be payable to the award  recipient  when the shares vest. If the 2001
restricted  stock plan is  adopted  within one year  following  the  conversion,
shares not yet vested will be voted by the trustee of the 2001 restricted  stock
plan,  taking into account the best  interests of the award  recipients.  If the
2001  restricted  stock  plan is  adopted  more  than  one  year  following  the
conversion,  dividends  declared on unvested  shares will be  distributed to the
recipient  when paid,  and the  recipient  will be entitled to vote the unvested
shares.

Beneficial Ownership of FloridaFirst Bancorp Common Stock

         The following  table includes,  as of June 30, 2000,  information as to
FloridaFirst  Bancorp common stock beneficially owned by all directors and named
executive officers of FloridaFirst  Bancorp,  and by all directors and executive
officers as a group.

                                       99
<PAGE>

<TABLE>
<CAPTION>

 Name and Address                             Amount of Shares Owned and                Percent of Shares of
of Beneficial Owners                          Nature of Beneficial Ownership          Common Stock Outstanding
--------------------                          ------------------------------          ------------------------
<S>                                             <C>                                         <C>

Beneficial Owners of More Than 5%:

FloridaFirst Bancorp, MHC                         3,049,024                                    57.0% (1)
205 East Orange Street
Lakeland, Florida  33801-4611

Directors:
Llewellyn N. Belcourt                                 5,000 (3)(5)                               -- (2)(6)
J. Larry Durrence                                       200 (5)                                  -- (2)(6)
Stephen A. Moore, Jr.                                24,000 (3)                                 1.0 (2)
Nis H. Nissen, III                                   25,000 (3)                                 1.1 (2)
Gregory C. Wilkes                                    30,480 (3)(4)                              1.3 (2)
G. F. Zimmermann, III                                12,000 (3)(5)                               -- (2)(6)

Named Executive Officers Who
Are Not Directors:
Kerry P. Charlet                                     21,276 (3)(4)(5)                            -- (2)(6)
William H. Cloyd                                      6,064 (3)(4)                               -- (2)(6)

Total shares beneficially owned by
all Directors and Executive Officers
as a group (10 persons)                             131,333 (3)(4)(5)                           2.5% (2)
</TABLE>


-------------------------
(1)  Based on 5,347,297 shares outstanding.
(2)  Based on 2,298,273 shares held by persons other than  FloridaFirst  Bancorp
     MHC.
(3)  The share amounts  exclude stock options and restricted  stock shares since
     such awards are not  exercisable or vested within 60 days of June 30, 2000.
     See "Director's Compensation" and "Executive Compensation."
(4)  For Messrs.  Wilkes,  Charlet and Cloyd the amount of shares owned  include
     the following  number of shares under  FloridaFirst  Bank's  employee stock
     ownership plan: 1,480, 1,276 and 1,064, respectively.
(5)  Includes  shares of Common  Stock  held  directly  as well as by spouses or
     minor children,  in trust and other indirect  ownership,  over which shares
     the  individuals  effectively  exercise sole voting and  investment  power,
     unless otherwise indicated. Excludes 183,800 unallocated shares held by the
     ESOP and also  excludes  53,244  shares  previously  awarded but  presently
     subject to forfeiture  held by  FloridaFirst  Bank's RSP over which certain
     directors,  as  trustees  to the ESOP and the RSP,  respectively,  exercise
     shared voting and investment  power.  Such individuals  serving as trustees
     disclaim beneficial ownership with respect to such shares.
(6)  Less than 1.0% of the shares outstanding.

                                       100
<PAGE>

Certain Relationships And Related Transactions

         No directors,  executive  officers or immediate  family members of such
individuals  were engaged in  transactions  with us or any subsidiary  involving
more than $60,000  (other than through a loan) during the nine months ended June
30, 2000 and the year ended September 30, 1999.  Furthermore,  FloridaFirst Bank
had no  "interlocking"  relationships  in which (1) any  executive  officer is a
member of the board of  directors  of  another  entity,  one of whose  executive
officers are a member of  FloridaFirst  Bank'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 FloridaFirst Bank's board
of directors.

         FloridaFirst  Bank has  followed  the  policy of  offering  residential
mortgage  loans for the financing of personal  residences  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 time with other  persons,  and do not  include  more than the normal risk of
collectibility or present other unfavorable features.

Subscriptions By Executive Officers And Directors.

         The table  below sets forth,  for each of  FloridaFirst  Bancorp,  Inc.
directors and executive officers the following information.

          (1)  the number of exchange shares to be held upon consummation of the
               conversion, based upon their beneficial ownership of FloridaFirst
               Bancorp common stock as of June 30, 2000;

          (2)  the  proposed   purchases  of   subscription   shares,   assuming
               sufficient  shares are available to satisfy their  subscriptions;
               and

          (3)  the total amount of FloridaFirst Bancorp, Inc. common stock to be
               held upon consummation of the conversion.

In each case, it is assumed that subscription shares are sold at the midpoint of
the offering  range.  Because of  limitations  on the  purchase of  subscription
shares,  directors  and  executive  officers  may be precluded  from  purchasing
subscription  shares if the offering is sold at the maximum or the  maximum,  as
adjusted,  of the offering  range.  See "The  Conversion--Limitations  on Common
Stock Purchases."

                                       101
<PAGE>

<TABLE>
<CAPTION>
                                                             Proposed Purchases of                      Total Common Stock
                                                              Conversion Stock(1)                              Held
                                                    ---------------------------------------- ---------------------------------------
                                 Number of
                                  Exchange
                                 Shares to be
            Name                  Held(2)(3)          Number of Shares         Amount($)        Number of Shares       % of Total(4)
---------------------------- --------------------  ---------------------- ------------------ ---------------------- ----------------
<S>                              <C>                     <C>               <C>                     <C>
Gregory C. Wilkes                    27,356                  20,000            200,000                 47,356                 --
Llewellyn N. Belcourt                 4,488                   1,000             10,000                  5,488                 --
Stephen A. Moore, Jr.                21,540                  20,000            200,000                 41,540                 --
Nis H. Nissen, III                   22,438                  20,000            200,000                 42,438                 --
G. F. Zimmermann, III                10,770                   1,000             10,000                 11,770                 --
J. Larry Durrence                       180                     500              5,000                    680                 --
Don A. Burdett                        1,436                   1,000             10,000                  2,436                 --
Kerry P. Charlet                     19,095                  10,000            100,000                 29,095                 --
William H. Cloyd                      5,442                   2,500             25,000                  7,942                 --
Marion Moore                          4,488                   1,000             10,000                  5,488
                                    -------                 -------            -------               --------
         Total                      117,233                  77,000            770,000                194,233                4.0
                                    =======                  ======            =======                =======            =======
</TABLE>

-------------------
(1)  Includes proposed  subscriptions,  if any, by associates.  Does not include
     the subscription  order by the employee stock ownership plan.  Purchases by
     the employee stock  ownership plan are expected to be 8% of the shares sold
     in the offering.
(2)  Does not include shares underlying  options and shares of restricted stock.
     Such option shares and restricted stock are not exercisable  within 60 days
     of June 30, 2000. See "Beneficial Ownership of Common Stock."
(3)  Does not  include  stock  options  and  awards  that may be  granted  under
     FloridaFirst  Bancorp,  Inc.'s 2001 stock  option plan and 2001  restricted
     stock plan if these plans are approved by stockholders at an annual meeting
     or  special  meeting of  shareholders  at least six  months  following  the
     conversion.
(4)  Less than 1.0% of the shares outstanding.

                       Comparison of Stockholders' Rights

General

         As a result of the conversion,  holders of FloridaFirst  Bancorp common
stock  will  become  stockholders  of  FloridaFirst  Bancorp,  Inc.,  a  Florida
corporation.  There are certain  differences in stockholder  rights arising from
distinctions between  FloridaFirst  Bancorp's federal charter and bylaws and our
articles  of  incorporation  and  bylaws  and  from  distinctions  between  laws
applicable to federally chartered savings institutions and holding companies and
laws applicable to Florida corporations.

         The discussion herein is not intended to be a complete statement of the
differences affecting the rights of stockholders, but rather as a summary of the
material differences and similarities affecting the rights of stockholders.  The
discussion  herein is  qualified in its entirety by reference to our articles of
incorporation  and  bylaws  and  the  Florida  Business   Corporation  Act.  See
"Additional  Information" for procedures for obtaining a copy of our articles of
incorporation and bylaws.

                                       102
<PAGE>

         Authorized  Capital  Stock.  Our  authorized  capital stock consists of
80,000,0000  shares of common stock,  par value $.10 per share,  and  20,000,000
shares of  preferred  stock,  no par value.  FloridaFirst  Bancorp's  authorized
capital stock consists of 18,000,000 shares of common stock and 2,000,000 shares
of preferred stock, par value $.10 per share. The shares of our common stock and
preferred  stock were  authorized in an amount greater than that to be issued in
the  conversion to provide our Board of Directors  with  flexibility  to effect,
among other transactions, financing, acquisitions, stock dividends, stock splits
and employee stock options. However, these additional authorized shares may also
be used by our Board of  Directors,  consistent  with their  fiduciary  duty, to
deter future  attempts to gain  control of us. Our Board of  Directors  also has
sole  authority  to  determine  the terms of any one or more series of preferred
stock, including voting rights,  conversion rates, and liquidation  preferences.
As a result of the ability to fix voting rights for a series of preferred stock,
the  Board  of  Directors  has the  power,  to the  extent  consistent  with its
fiduciary  duty,  to issue a series of  preferred  stock to persons  friendly to
management  in order to attempt  to block a post  tender  offer  merger or other
transaction by which a third party seeks control,  and thereby assist management
to retain its  position.  Our Board of Directors  currently has no plans for the
issuance of  additional  shares,  other than the issuance of  additional  shares
pursuant to stock benefit plans.

         Issuance of Capital Stock. Pursuant to applicable laws and regulations,
FloridaFirst  Bancorp  MHC is  required  to own not less than a majority  of the
outstanding FloridaFirst Bancorp common stock. There will be no such restriction
applicable to the ownership of our common stock  following  consummation  of the
conversion.

         Our  articles  of  incorporation  do not  contain  restrictions  on the
issuance  of shares of  capital  stock to  directors,  officers  or  controlling
persons of us, whereas  FloridaFirst  Bancorp's  federal stock charter restricts
such  issuance  to  general  public  offerings  or,  if  qualifying  shares,  to
directors,  unless  the share  issuance  or the plan  under  which they would be
issued has been approved by a majority of the total votes eligible to be cast at
a legal stockholders' meeting. Thus,  stock-related  compensation plans, such as
stock  option  plans,  could be adopted by us without  stockholder  approval and
shares of our capital  stock could be issued  directly to  directors or officers
without  stockholder  approval.  The  bylaws  of  the  National  Association  of
Securities  Dealers,   Inc.,  however,   generally  require   corporations  with
securities  quoted on the Nasdaq  National  Market System to obtain  stockholder
approval  of most  stock  compensation  plans for  directors,  officers  and key
employees  of  the  corporation.  Moreover,  although  generally  not  required,
stockholder  approval  of  stock-related  compensation  plans  may be  sought in
certain  instances in order to qualify such plans for favorable  federal  income
tax and securities law treatment under current laws and regulations.

         Voting Rights.  Neither FloridaFirst Bancorp's federal stock charter or
bylaws  nor our  articles  of  incorporation  or bylaws  currently  provide  for
cumulative  voting  in  elections  of  directors.   For  additional  information
regarding voting rights,  see "--Limitations on Acquisitions of Voting Stock and
Voting Rights" below.

         Payment  of  Dividends.  The  ability  of  FloridaFirst  Bancorp to pay
dividends  on its capital  stock is  restricted  by  regulations  and by federal
income tax  considerations  related to federal savings  institutions and holding
companies   such  as   FloridaFirst   Bank   and   FloridaFirst   Bancorp.   See
"Regulation--Regulation   of  FloridaFirst   Bank--Dividend  and  Other  Capital
Distribution  Limitations." Although we are not subject to these restrictions on
our dividends,  such  restrictions  will indirectly  affect us because dividends
from  FloridaFirst  Bank will be our primary  source of funds for the payment of
dividends to our stockholders.

                                       103
<PAGE>

         Certain restrictions generally imposed on Florida corporations may also
have an impact on our ability to pay dividends.  Florida law generally  provides
that we would be prohibited  from paying a dividend if, after such payment,  the
company  would  not be able  to pay  its  debts  as  they  became  due or if the
company's total assets would be less than the sum of its total  liabilities plus
the amount that would be  required,  if the company  were to be dissolved at the
time of the distribution, to satisfy the preferential rights upon dissolution of
stockholders  whose  preferential  rights are  superior to those  receiving  the
distribution.

         Board of  Directors.  FloridaFirst  Bancorp's  federal  bylaws  and our
articles of  incorporation  and bylaws each  require that our Board of Directors
and that of  FloridaFirst  Bancorp shall be divided into three classes as nearly
equal in number as possible  and that the members of each class shall be elected
for a term of three years and until their  successors are elected and qualified,
with one class being elected annually.

         Under  FloridaFirst  Bancorp's  bylaws,  any  vacancies in the Board of
Directors of  FloridaFirst  Bancorp may be filled by the  affirmative  vote of a
majority of the remaining  directors although less than a quorum of the Board of
Directors.  Persons  elected by the  directors of  FloridaFirst  Bancorp to fill
vacancies may only serve until the next annual  meeting of  stockholders.  Under
our articles of incorporation,  any vacancy occurring in our Board of Directors,
including  any  vacancy  created  by  reason  of an  increase  in the  number of
directors,  may be filled by the remaining directors, and any director so chosen
shall hold office for the  remainder  of the term to which the director has been
elected and until his or her successor is elected and qualified.

         Limitations on Liability.  Our articles of  incorporation  provide that
our  directors  shall not be  personally  liable for monetary  damages to us for
certain actions as directors,  except for liabilities  that involve a director's
willful misconduct or the director's  conscious  disregard for the best interest
of us, the authorization of unlawful  distributions,  a director's receipt of an
improper  personal benefit from his or her position as a director or a violation
of criminal law, unless the director had reasonable cause to believe that his or
her conduct was lawful.  This provision might, in certain instances,  discourage
or deter  shareholders or management  from bringing a lawsuit against  directors
for a breach of their duties even though such an action,  if  successful,  might
have benefitted us.

         Currently,  federal  law does not permit  federally  chartered  holding
companies  such as  FloridaFirst  Bancorp  to limit the  personal  liability  of
directors  in the  manner  provided  by  Florida  law and the laws of many other
states.

         Indemnification   of   Directors,   Officers,   Employees  and  Agents.
FloridaFirst  Bancorp's  federal charter and bylaws do not contain any provision
relating to indemnification  of directors and officers of FloridaFirst  Bancorp.
Under current Office of Thrift Supervision  regulations,  however,  FloridaFirst
Bancorp  shall  indemnify  its  directors,  officers and employees for any costs
incurred  in  connection  with  any  litigation   involving  any  such  person's
activities  as a director,  officer or  employee if such person  obtains a final
judgment  on the merits in his or her favor.  In  addition,  indemnification  is
permitted in the case of a settlement,  a final judgment  against such person or
final  judgment  other  than  on the  merits,  if a  majority  of  disinterested
directors  determine  that such person was acting in good faith within the scope
of his or her employment as he or she could  reasonably  have perceived it under
the  circumstances  and for a purpose he or she could  reasonably  have believed
under the circumstances was in the best interest of FloridaFirst  Bancorp or its
stockholders.  We are also  permitted  to pay  ongoing  expenses  incurred  by a
director, officer or employee if a majority of disinterested directors concludes
that such person may  ultimately be entitled to  indemnification.  Before making
any  indemnification  payment,  we are  required  to notify the Office of Thrift
Supervision  of our intention  and such payment  cannot be made if the Office of
Thrift Supervision objects thereto.

                                       104
<PAGE>

         Our officers,  directors,  agents and employees  are  indemnified  with
respect to certain  actions  pursuant to our  articles of  incorporation,  which
complies  with Florida law regarding  indemnification.  Florida law allows us to
indemnify the aforementioned  persons for expenses,  settlements,  judgments and
fines in suits in which such  person has been made a party by reason of the fact
that he or she is or was an agent of us. No such indemnification may be given if
such person is liable to the corporation for an unlawful  distribution,  if such
person  personally  received a benefit to which he or she was not  entitled,  if
such person  acted with  willful  misconduct  or a conscious  disregard  for the
corporation's  best interests in a action by the corporation or in a shareholder
derivative action, or if the person's acts or omissions  constituted a violation
of the criminal law,  unless such person had reasonable  cause to believe his or
her conduct was lawful or had no reasonable  cause to believe his or her conduct
was unlawful.

         Special Meetings of Stockholders. Our articles of incorporation provide
that  special  meetings  of our  stockholders  may be  called  by the  board  of
directors,  a committee  of the board of  directors,  or the holders of not less
than 50% of the shares entitled to vote.  FloridaFirst Bancorp's federal charter
provides that special  meetings of FloridaFirst  Bancorp's  stockholders  may be
called by the Chairman,  the President,  a majority of the Board of Directors or
the  holders of not less than a majority  of the  outstanding  capital  stock of
FloridaFirst Bancorp entitled to vote.

         Stockholder  Nominations and Proposals.  FloridaFirst  Bancorp's bylaws
generally  provide  that  stockholders  may submit  nominations  for election of
director at an annual meeting of stockholders at least five days before the date
of any such  meeting  and may submit any new  business  to be taken up at such a
meeting by filing such in writing with  FloridaFirst  Bancorp at least five days
before the date of any such meeting.

         Our bylaws  generally  provide that any stockholder  desiring to make a
nomination  for the  election of  directors  or a proposal for new business at a
meeting of  stockholders  must submit written notice to us not less than 60 days
after the end of our fiscal year.  Failure to comply with these  advance  notice
requirements   will  preclude  such  nominations  or  new  business  from  being
considered at the meeting.  Management believes that it is in the best interests
of us and our  stockholders to provide  sufficient time to enable  management to
disclose to stockholders  information about a dissident slate of nominations for
directors.  This advance notice  requirement  may also give  management  time to
solicit  its own  proxies  in an  attempt  to  defeat  any  dissident  slate  of
nominations,  should management  determine that doing so is in the best interest
of stockholders,  generally.  Similarly,  adequate advance notice of stockholder
proposals  will give  management  time to study such  proposals and to determine
whether to  recommend to the  stockholders  that such  proposals be adopted.  In
certain  instances,  such  provisions  could  make it more  difficult  to oppose
management's  nominees or proposals,  even if stockholders believe such nominees
or proposals are in their best interests.

         Stockholder  Action  Without a  Meeting.  The  bylaws  of  FloridaFirst
Bancorp  provide that any action to be taken or which may be taken at any annual
or special meeting of stockholders may be taken if a consent in writing, setting
forth the actions so taken,  is given by the holders of all  outstanding  shares
entitled to vote. Our articles of incorporation  specifically deny the authority
of stockholders to act without a meeting.

         Stockholder's  Right to Examine Books and Records. A federal regulation
applicable to FloridaFirst  Bancorp  provides that  stockholders may inspect and
copy specified books and records of a federally  chartered  savings  institution
after proper written notice for a proper purpose. Florida law similarly provides
that a  stockholder  may inspect  books and records if the  stockholder  makes a
written  demand  in good  faith  and for a proper  purpose  that  describes  the
requested records and the stockholder's purpose and if the records requested are
directly connected to the stockholder's stated purpose.

                                       105
<PAGE>

         Limitations  on  Acquisitions  of Voting Stock and Voting  Rights.  Our
articles of incorporation provide that in no event shall any record owner of any
outstanding common stock which is beneficially owned, directly or indirectly, by
a person who beneficially  owns in excess of 10% of the then outstanding  shares
of common  stock be entitled or  permitted  to any vote in respect of the shares
held in excess of such limit.  FloridaFirst  Bancorp's  federal charter provides
for a similar voting restriction on shares of common stock beneficially owned by
any  person in excess of 10% of the  outstanding  shares,  but such  restriction
expires five years from the completion of  FloridaFirst  Bank's  conversion from
the mutual to stock form.

         Mergers,  Consolidations  and Sales of  Assets.  A  federal  regulation
requires the approval of  two-thirds  of the Board of Directors of  FloridaFirst
Bancorp and the holders of two-thirds of the  outstanding  stock of FloridaFirst
Bancorp entitled to vote thereon for mergers, consolidations and sales of all or
substantially  all of FloridaFirst  Bancorp's  assets.  Such regulation  permits
FloridaFirst  Bancorp to merge with another  corporation  without  obtaining the
approval of its stockholders if:

          (1)  it does not involve an interim savings institution;

          (2)  FloridaFirst Bancorp's federal stock charter is not changed;

          (3)  each   share  of   FloridaFirst   Bancorp's   stock   outstanding
               immediately  prior to the effective date of the transaction is to
               be  an  identical  outstanding  share  or  a  treasury  share  of
               FloridaFirst Bancorp after such effective date; and

          (4)  either:

          (a)  no  shares  of  voting  stock  of  FloridaFirst  Bancorp  and  no
securities  convertible  into such stock are to be issued or delivered under the
plan of combination or

          (b) the authorized  unissued  shares or the treasury  shares of voting
stock of  FloridaFirst  Bancorp  to be  issued  or  delivered  under the plan of
combination,  plus those initially issuable upon conversion of any securities to
be issued or delivered under such plan, do not exceed 15% of the total shares of
voting  stock  of  FloridaFirst  Bancorp  outstanding  immediately  prior to the
effective date of the transaction.

         Under Florida law, mergers,  consolidations and other forms of business
combination  must  generally  be  approved  by the  vote  of a  majority  of the
outstanding  shares of each  class of voting  stock of a  corporation,  unless a
corporation's  articles  of  incorporation  impose  a higher  vote  requirement.
Approval by the  stockholders of a Florida  corporation that survives a business
combination   is  not  required  under  Florida  law  if  (1)  the  articles  of
incorporation   of  the  corporation  are  not  amended  thereby  and  (2)  each
stockholder  of the surviving  corporation  will hold the same number of shares,
with  the  same  designations,   preferences  and  rights,  after  the  business
combination as such stockholder had before.

         Our articles of incorporation provide that, if a merger,  consolidation
or sale of all or  substantially  all the assets of the  company is  approved by
two-thirds of our Board of Directors,  the stockholder  vote required to approve
such  transaction will be that specified by Florida law.  However,  if a merger,
consolidation  or  sale of all or  substantially  all  the  assets  of us is not
approved  by a  two-thirds  vote of the  Board of  Directors,  the  articles  of
incorporation  provide that any such transaction must be approved by the vote of
at least 80% of our outstanding shares of capital stock eligible to vote.

         In addition,  our articles of incorporation require the approval of the
holders  of at least 80% of our  outstanding  shares of voting  stock to approve
certain "Business Combinations" involving an "Interested

                                       106
<PAGE>

Shareholder" except in cases where the proposed transaction has been approved in
advance  by  two-thirds  of those  members  of our  Board of  Directors  who are
unaffiliated  with the Interested  Shareholder  and were directors  prior to the
time when the Interested Shareholder became an Interested Shareholder.  The term
"Interested  Shareholder"  is defined to include  any  individual,  corporation,
partnership  or  other  entity,  other  than us or our  subsidiary,  which  owns
beneficially or controls, directly or indirectly, 20% or more of the outstanding
shares of voting  stock of us or an  affiliate  of such  person or entity.  This
provision  of  the   articles  of   incorporation   applies  to  any   "Business
Combination,"  which is defined to  include,  among  other  things,  any merger,
consolidation, sale of 25% or more of our assets, reclassification of the common
stock or recapitalization of us with or involving an Interested Shareholder. If,
however,  the proposed  transaction  is approved in advance by two-thirds of the
members of our Board of  Directors  who were  directors  before  the  Interested
Shareholder  became an Interested  Shareholder,  such transaction  would require
only the majority vote of shareholders otherwise required by Florida law.

         Our  articles  of  incorporation  require  our  Board of  Directors  to
consider  certain factors in addition to the amount of  consideration to be paid
when  evaluating  certain  business  combinations or a tender or exchange offer.
These  additional  factors  include  the  social  and  economic  effects  of the
transaction on its customers and employees and the communities served by us.

         Dissenters'   Rights  of  Appraisal.   Office  of  Thrift   Supervision
regulations  generally  provide  that  a  stockholder  of a  federally-chartered
savings  institution  that engages in a merger,  consolidation or sale of all or
substantially  all of its  assets  shall  have the  right to  demand  from  such
institution  payment of the fair or  appraised  value of his or her stock in the
institution,  subject to specified procedural requirements. This regulation also
provides,  however,  that  the  stockholders  of a  federally-chartered  savings
institution  with stock  which is listed on a national  securities  exchange  or
quoted on the Nasdaq  Stock  Market are not  entitled to  dissenters'  rights in
connection with a merger  involving such savings  institution if the stockholder
is required to accept only "qualified consideration" for his or her stock, which
is defined to include cash,  shares of stock of any  institution  or corporation
which  at the  effective  date  of the  merger  will  be  listed  on a  national
securities  exchange or quoted on the Nasdaq Stock Market or any  combination of
such shares of stock and cash.

         Under Florida law, our shareholders generally will not have dissenters'
appraisal  rights in connection with a plan of merger or  consolidation to which
we are a party  because the common  stock is expected to be listed on the Nasdaq
National Market.

         Amendment  of  Governing  Instruments.  No  amendment  of  FloridaFirst
Bancorp's  federal  charter may be made unless it is first proposed by the Board
of Directors of FloridaFirst Bancorp, then preliminarily  approved by the Office
of Thrift  Supervision,  and thereafter approved by the holders of a majority of
the  total  votes  eligible  to be cast  at a legal  meeting.  Our  articles  of
incorporation  may be  amended by the vote of the  holders of a majority  of the
outstanding  shares of our  common  stock,  except  that the  provisions  of the
articles of  incorporation  governing  the  calling of meeting of  stockholders,
stockholders'  nominations and proposals,  authorized  capital stock,  denial of
preemptive  rights,  the number and  staggered  terms of  directors,  removal of
directors, approval of certain business combinations,  the evaluation of certain
business combinations,  elimination of directors' liability,  indemnification of
officers and directors, and the manner of amending the articles of incorporation
and bylaws,  each may not be repealed,  altered,  amended or rescinded except by
the  vote  of the  holders  of at  least  80% of our  outstanding  shares.  This
provision  is  intended to prevent  the  holders of a lesser  percentage  of our
outstanding stock from circumventing any of the foregoing provisions by amending
the articles of incorporation to delete or modify one of such provisions.

                                       107
<PAGE>

         The bylaws of FloridaFirst Bancorp may be amended by a majority vote of
the full Board of Directors of FloridaFirst Bancorp or by a majority vote of the
votes cast by the stockholders of FloridaFirst Bancorp at any legal meeting. Our
bylaws may only be amended by a two-thirds  vote of our Board of Directors or by
the holders of at least 80% of our outstanding stock.

         Purpose and Takeover Defensive Effects of FloridaFirst Bancorp,  Inc.'s
Articles of  Incorporation  and Bylaws.  The Board of Directors of  FloridaFirst
Bank believes that the  provisions  described  above are prudent and will reduce
our vulnerability to takeover attempts and certain other  transactions that have
not  been  negotiated  with  and  approved  by our  Board  of  Directors.  These
provisions will also assist  FloridaFirst Bank in the orderly  deployment of the
conversion  proceeds into productive  assets during the initial period after the
conversion.  The Board of Directors  believes  these  provisions are in the best
interest of us and FloridaFirst  Bank and our  stockholders.  In the judgment of
the Board of Directors,  our Board will be in the best position to determine the
true value of us and to negotiate more  effectively  for what may be in the best
interests of its stockholders. Accordingly, our Board of Directors believes that
it is in our best interest and that of our  stockholders to encourage  potential
acquirers  to  negotiate  directly  with our Board of  Directors  and that these
provisions  will encourage such  negotiations  and discourage  hostile  takeover
attempts.  It is also the view of the Board of Directors  that these  provisions
should not discourage  persons from proposing a merger or other transaction that
is at a price  reflective  of our true value and that is in the best interest of
all of our stockholders.

         Attempts to acquire control of financial institutions and their holding
companies have recently become increasingly common.  Takeover attempts that have
not been  negotiated  with and  approved  by the Board of  Directors  present to
stockholders  the risk of a takeover  on terms that may be less  favorable  than
might otherwise be available.  A transaction  that is negotiated and approved by
the  Board of  Directors,  on the  other  hand,  can be  carefully  planned  and
undertaken  at an  opportune  time in  order to  obtain  maximum  value  for our
stockholders, with due consideration given to matters such as the management and
business of the acquiring  corporation and maximum strategic  development of our
assets.

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or other takeover attempt may be made at a price substantially above the current
market  prices,  such  offers  are  sometimes  made  for  less  than  all of the
outstanding  shares  of a  target  company.  As a  result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
that is under  different  management and whose  objectives may not be similar to
those of the remaining  stockholders.  The concentration of control, which could
result from a tender  offer or other  takeover  attempt,  could also deprive our
remaining  stockholders  of benefits  of certain  protective  provisions  of the
Securities  Exchange Act of 1934, if the number of beneficial owners became less
than 300, thereby allowing for deregistration  under the Securities Exchange Act
of 1934.

         These provisions to our articles of  incorporation  and bylaws may also
have the effect of  discouraging  a future  takeover  attempt  that would not be
approved  by our  Board,  but  pursuant  to which  stockholders  may  receive  a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have any  opportunity to do so. Such provisions will also render the removal
of our Board of Directors and management more difficult.  Our Board of Directors
and the Board of FloridaFirst Bank,  however,  have concluded that the potential
benefits outweigh the possible disadvantages.

                                       108
<PAGE>

         Following the conversion,  pursuant to applicable law and, if required,
following the approval by stockholders,  we may adopt  additional  anti-takeover
provisions or other devices  regarding the acquisition of our equity  securities
that would be permitted for a Florida business corporation.

         The  cumulative  effect  of  the  restrictions  on  acquisition  of  us
contained in our articles of incorporation and bylaws and in federal and Florida
law may be to discourage  potential  takeover attempts and perpetuate  incumbent
management,  even  though  certain  of our  stockholders  may  deem a  potential
acquisition to be in their best interests, or deem existing management not to be
acting in their best interests.

            RESTRICTIONS ON ACQUISITION OF FLORIDAFIRST BANCORP, INC.

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 provisions of our articles of incorporation and bylaws and
regulatory provisions that have an anti-takeover effect.

Statutory and Regulatory Restrictions on Acquisition

         Regulatory  Restrictions  Applicable  for Three Years.  For three years
following a savings  association's  conversion  to stock form,  Office of Thrift
Supervision  regulations prohibit any person,  without their prior approval from
acquiring  or  making  an offer to  acquire  more  than 10% of the  stock of the
converted  institution  or of its  holding  company if such  person is, or after
consummation of such acquisition would be, the beneficial owner of more than 10%
of such stock.  In the event that any person,  directly or indirectly,  violates
this regulation,  the shares  beneficially owned by such person in excess of 10%
shall not be  counted as shares  entitled  to vote and shall not be voted by any
person or counted as voting shares in connection with any matter  submitted to a
vote of stockholders.

         In the  recent  past,  it has been the  Office of Thrift  Supervision's
general policy to routinely  approve  acquisitions in excess of 10% of the stock
of converted  savings  associations or their holding companies after the passage
of  one  year  from  the  conversion,  especially  when  such  acquisitions  are
negotiated with the target company.  However,  the Office of Thrift  Supervision
has recently proposed a regulation that would impose more stringent restrictions
on their ability to approve  acquisitions of greater than 10% in the three years
after a  conversion  and has  stated  that it  intends  to  approve  only  those
acquisitions  of control  within  three  years  that  comply  strictly  with the
regulatory  criteria.  If this rule is  adopted  in its  proposed  form,  it may
prevent any acquisition of control of us, whether "friendly" or hostile,  for at
least three years after the completion of the conversion.

         Statutory and Regulatory  Change in Control  Restrictions.  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  Office of Thrift  Supervision  has been given 60 days prior  written
notice.  Federal law provides  that no company may acquire  control of a savings
association or a savings and loan holding  company without the prior approval of
the Office of Thrift  Supervision.  Any company that acquires  control becomes a
"savings and loan holding  company"  subject to  registration,  examination  and
regulation by the Office of Thrift Supervision. Pursuant to federal regulations,
control is considered to have been acquired 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,  upon 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

                                       109
<PAGE>

savings  institution,  where certain enumerated control factors are also present
in the acquisition. The Office of Thrift Supervision may prohibit an acquisition
of  control  if:  (1) it would  result in a  monopoly  or  substantially  lessen
competition;   (2)  the  financial  condition  of  the  acquiring  person  might
jeopardize the financial  stability of the  institution;  or (3) 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  that  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 securities.

FloridaFirst Bancorp Inc.'s Articles of Incorporation and Bylaws

         General.  Our articles of incorporation and bylaws are available at our
headquarters,  205 East  Orange  Street,  Lakeland,  Florida  33801-4611,  or by
writing or calling  us, (our  telephone  number is (863)  688-6811).  During the
application  process, we have also used the name FloridaFirst  Bancorp,  Inc. of
Lakeland in order to avoid a  duplication  of names with  FloridaFirst  Bancorp.
FloridaFirst  Bancorp is  registered as a foreign  corporation  with the Florida
Department of State.

         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 a
vote of the holders of a majority of the shares.

         Restrictions  on Voting of  Securities.  Our articles of  incorporation
provide  that  any  shares  of  common  stock  beneficially  owned  directly  or
indirectly in excess of 10% by any person will not be counted as shares entitled
to vote, shall not be voted by any person or counted as voting shares,  and will
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.  The  purpose of this  provision  is to reduce the chance that large
stockholders could challenge our management.

         Prohibition  Against  Cumulative  Voting. Our articles of incorporation
prohibit  cumulative  voting by stockholders  in the election of directors.  The
absence of cumulative  voting means that the holders of a majority of the shares
voted may, if they so choose, elect all of the directors elected at the meeting,
thus  preventing a minority  stockholder  from obtaining  representation  on our
Board of Directors unless the minority stockholder is able to obtain the support
of a majority.

         Procedures  for  Certain   Business   Combinations.   Our  articles  of
incorporation  require the  affirmative  vote of at least 80% of the outstanding
shares  in  order  for  us  to  enter  into  any  merger,  consolidation,  sale,
liquidation,  or dissolution  of us with any  "interested  shareholder."  If the
proposed  transaction  has been approved in advance by two-thirds of the members
of our Board of Directors who were  directors  prior to the time the  interested
shareholder became a interested shareholder,  the transaction would only require
the affirmative  vote of at least 50% of the outstanding  shares.  An interested
shareholder is any person who, directly or indirectly,  has the right to vote or
to sell 20% or more of the outstanding  shares.  Affiliates and associates of an
interested  shareholder are also considered to be interested  shareholders.  Any
amendment to this provision requires the vote of at least 80% of the shares.

         In addition to the interested shareholder restrictions, our articles of
incorporation  also  require  the  affirmative  vote  of at  least  80%  of  the
outstanding  shares in order  for us to enter  into any  merger,  consolidation,
sale,  liquidation,  or dissolution of us, unless the transaction is approved by
two-thirds of our

                                       110
<PAGE>

Board of Directors.

         Amendment to our Articles of  Incorporation  and Bylaws.  Amendments to
our articles of  incorporation  must be approved by our Board of  Directors  and
also by the holders of a majority of the shares. Approval by at least 80% of the
outstanding  shares is required to amend provisions  relating to restrictions on
the  acquisition  and  voting  of more  than 10% of the  common  stock;  number,
election  and  removal  of  directors;  amendment  of  bylaws;  call of  special
stockholder meetings;  director liability;  certain business  combinations;  and
power of indemnification.

         Our bylaws may be amended by a majority  vote of our Board of Directors
or by the holders of at least 80% of the outstanding shares.

         Additional Anti-Takeover Provisions. The provisions described above are
not the only provisions of our articles of  incorporation  and bylaws which have
an anti-takeover  effect. For example,  our articles of incorporation  authorize
the issuance of up to 20 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  (our   articles  of
incorporation  authorize  the  issuance  of up to 80  million  shares  of common
stock), also could represent  additional capital required to be purchased by the
acquiror.

         Furthermore,  for a period  of five  years  after the  conversion,  our
articles of  incorporation  provide  that no person can  directly or  indirectly
offer to acquire or acquire the beneficial  ownership of more than 10 percent of
any class of  securities of us. In the event shares are acquired in violation of
this prohibition,  all shares  beneficially owned by any person in excess of 10%
shall be considered  "excess shares" and shall not be counted as shares entitled
to vote and shall  not be voted by any  person or  counted  as voting  shares in
connection with any matters submitted to the stockholders for a vote.

         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.

                          DESCRIPTION OF CAPITAL STOCK

         We are authorized to issue 80,000,000 shares of common stock, par value
$0.10 per share and  20,000,000  shares of  preferred  stock,  no par value.  We
currently  expect to issue in the  conversion  between  2,326,877  and 3,147,952
shares of common  stock , subject  to  adjustment,  and  between  1,753,000  and
2,372,000,  subject to adjustment, in exchange for our publicly held shares. See
"Capitalization."  Upon  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."

Voting Rights

         The holders of common stock will possess exclusive voting rights in us.
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  Conversion -
Effects of the Conversion - Voting Rights."

                                       111
<PAGE>

Liquidation Rights

         In the event of any liquidation,  dissolution, or winding-up of us, the
holders of the common  stock  generally  would be  entitled  to  receive,  after
payment of all our debts and liabilities (including all debts and liabilities of
FloridaFirst Bank), all of our assets available for distribution.  See also "The
Conversion - Effects of the Conversion - Liquidation Rights."

Preemptive Rights; Redemption

         Because  the  holders  of the common  stock do not have any  preemptive
rights with respect to any shares we may issue,  the Board of Directors may sell
shares of our capital stock  without first  offering such shares to our existing
stockholders. The common stock will not be subject to any redemption provisions.

Preferred Stock

         We are authorized to issue up to 20,000,000  shares of preferred  stock
and to fix and state voting powers, designations,  preferences, or other special
rights of preferred stock 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. 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.

                             Legal and Tax Opinions

         The  legality  of the  issuance of the common  stock being  offered and
certain matters  relating to the conversion and federal  taxation will be passed
upon for us by Malizia Spidi & Fisch,  PC.,  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 Muldoon,  Murphy & Faucette,  LLP
Washington, D.C.

                                     Experts

         The  consolidated  financial  statements  of  FloridaFirst  Bancorp and
Subsidiary  as of  September  30, 1999 and 1998 and for each of the years in the
three year period ended September 30, 1999 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.

         FinPro has consented to the  publication  in this document of a summary
of its letter to FloridaFirst  setting forth its opinion as to the estimated pro
forma market value of the common stock upon the  conversion  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.

                                       112
<PAGE>

                            Registration Requirements

         Our common stock will be  registered  pursuant to Section  12(g) of 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
conversion.

                    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 us, that file electronically
with the SEC.  The  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 the plan of  conversion  is  available  without  charge  from
FloridaFirst Bank.

                                       113
<PAGE>

                          Index to Financial Statements

                              FloridaFirst Bancorp
<TABLE>
<CAPTION>
<S>                                                                                                          <C>
Consolidated Statements of Financial Condition at June 30, 2000 (unaudited),
     and September 30, 1999 and 1998                                                                           F- 1

Consolidated  Statements of Earnings for the nine months ended June 30, 2000 and
     1999 (unaudited) and Consolidated Statements of Earnings for each
     of the years in the three-year period ended September 30, 1999                                              47

Consolidated  Statements of Stockholders'  Equity and  Comprehensive  Income for
     each of the years in the three-year period ended September 30, 1999
     and for the nine months ended June 30, 2000 (unaudited)                                                    F-2

Consolidated  Statements  of Cash Flows for the nine months  ended June 30, 2000
     and 1999 (unaudited) and for each of the years in the three-year period
     ended September 30, 1999                                                                                   F-3

Notes to Consolidated Financial Statements                                                                      F-4

Independent Auditors' Report                                                                                   F-28

</TABLE>

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.

FloridaFirst  Bancorp, Inc. financial statements have not been provided since it
has not commenced operations.

                                       114

<PAGE>
<TABLE>
<CAPTION>
                                                           FLORIDAFIRST BANCORP
                                              Consolidated Statements of Financial Condition
                                                (Dollars in thousands, except share data)

                                                                            June 30,            September 30,
                                                                              2000            1999            1998
                                                                          -----------      ---------       ---------
ASSETS                                                                    (Unaudited)
<S>                                                                        <C>             <C>             <C>
Cash and cash equivalents                                                   $  5,473        $  2,598        $    647
Investments available for sale, at fair value                                 93,951          68,152          42,225
Investment securities held to maturity,
    market value of $9,348 (unaudited), $12,479  and $18,524                   9,687          12,724          18,736
Loans receivable, net of allowance for loan losses
    of $3,226 (unaudited), $2,941 and $2,564                                 432,492         397,910         338,610
Premises and equipment, net                                                    8,239           6,818           6,845
Federal Home Loan Bank stock, at cost                                          7,455           4,475           2,864
Accrued interest receivable                                                    3,153           2,764           2,398
Other assets                                                                   8,519           2,917           2,147
                                                                            --------        --------        --------
           TOTAL ASSETS                                                     $568,969        $498,358        $414,472
                                                                            ========        ========        ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
    Deposits                                                                $357,535        $339,224        $352,180
    Federal Home Loan Bank advances                                          144,025          87,600          21,000
    Other borrowings                                                           3,000           4,872               -
    Advance payments by borrowers for taxes and insurance                      1,665           2,200           1,971
    Other liabilities                                                          3,381           3,125           3,214
                                                                            --------        --------        --------
           Total liabilities                                                 509,606         437,021         378,365
                                                                            --------        --------        --------

Commitments and contingencies                                                      -               -               -

Stockholders' equity:
    Preferred stock, $ .10 par value,
         2,000,000 shares authorized, none outstanding                             -               -               -
    Common stock, $ .10 par value,
         18,000,000 shares authorized, 5,752,875 outstanding                     575             575               -
    Additional paid-in capital                                                25,085          25,124               -
    Retained earnings, restricted                                             41,586          39,037          35,887
    Treasury stock, at cost, 405,578 and -0- shares                           (3,606)              -               -
    Unallocated shares held by the employee stock ownership plan              (1,838)         (2,163)              -
    Unallocated shares held by the RSP                                          (414)              -               -
    Accumulated other comprehensive income (loss)                             (2,025)         (1,236)            220
                                                                            --------        --------        --------
           Total stockholders' equity                                         59,363          61,337          36,107
                                                                            --------        --------        --------
           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $568,969        $498,358        $414,472
                                                                            ========        ========        ========

</TABLE>
See notes to consolidated financial statements.

                                      F-1
<PAGE>
<TABLE>
<CAPTION>
                                                                        FLORIDAFIRST BANCORP
                                              Consolidated Statements of Stockholders' Equity and Comprehensive Income
                                                              (Dollars in thousands, except per share data)

                                                                           Accum-
                                                                           ulated                 Unallo-   Unallo-
                                                                           other                  cated     cated
                                                                           compre-                shares    shares      Total
                                         Additional                        henrsive    Compre-    held      held        stock-
                                   Common paid-in   Retained    Treasury   income      hensive    by the    by the     holders'
                                   stock  capital   earnings     Stock     (loss)      income     ESOP      RSP         equity
                                  ------- --------- --------- ---------- ----------    --------  -------   --------   ---------
<S>                                <C>   <C>        <C>        <C>       <C>          <C>       <C>         <C>      <C>
Balance at September 30, 1996                        $ 30,975             $  (406)                                    $ 30,569
Comprehensive income:
    Net income                                          2,527                          $ 2,527                           2,527
    Change in unrealized gain
      on investments available
      for sale, net                                                           492          492                             492
                                                                                       -------
Total comprehensive income                                                             $ 3,019
                                                    ---------             -------      =======                        --------
Balance at September 30, 1997                          33,502                  86                                       33,588
Comprehensive income:
    Net income                                          2,385                          $ 2,385                           2,385
    Change in unrealized gain
      on investments available
      for sale, net                                                           134          134                             134
                                                                                       -------
Total comprehensive income                                                             $ 2,519
                                                    ---------             -------      =======                         -------
Balance at September 30, 1998                          35,887                 220                                       36,107
Stock issuance, net of issuance
  costs of $1,239                   $ 575 $ 25,124                                              $ (2,163)               23,536
Comprehensive income:
    Net income                                          3,257                          $ 3,257                           3,257
    Change in unrealized loss on
      investments available for
      sale, net                                                            (1,456)      (1,456)                         (1,456)
                                                                                       -------
Total comprehensive income                                                             $ 1,801
                                                                                       =======
Dividends ($ .04 per share)                              (107)                                                            (107)
                                    ----- --------  ---------    -------  -------               --------     ------    -------
Balance at September 30, 1999         575   25,124     39,037              (1,236)                (2,163)               61,337
Shares repurchased, at cost                                       (3,606)                                               (3,606)
Payment on ESOP loan                           (39)                                                  325                   286
Shares acquired for RSP, at cost                                                                               (414)      (414)
Comprehensive income:
    Net income for the nine months
      ended June 30, 2000                               2,831                          $ 2,831                           2,831
    Change in unrealized loss on
      investments available for
      sale, net                                                              (789)        (789)                           (789)
                                                                                       -------
Total comprehensive income                                                             $ 2,042
                                                                                       =======
Dividends ($ .12 per share)                              (282)                                                            (282)
                                    ----- --------  ---------   --------  -------                -------     ------   --------
Balance at June 30, 2000
  (Unaudited)                       $ 575 $ 25,085   $ 41,586   $ (3,606) $(2,025)               $(1,838)    $ (414)  $ 59,363
                                    ===== ========  =========   ========  =======                =======     ======   ========
</TABLE>
<TABLE>
<CAPTION>

                                                              Nine Months ended June 30,           Year ended September 30,
Disclosure of reclassification amount:                             2000       1999                 1999       1998      1997
--------------------------------------                             ----       ----                 ----       ----      ----
                                                               (Unaudited)
<S>                                                            <C>          <C>                <C>       <C>       <C>
Unrealized gain (loss) on investments
  available for sale arising during year,
  net of taxes                                                  $ (2,025)    $ (819)            $ (1,470) $    210  $     469
                                                                                                --------  --------  ---------
Less reclassification adjustment for
  gain (loss) included in net income                                   -          -                  (22)      117        (35)
Income taxes (benefit)                                                 -          -                   (8)       41        (12)
                                                                --------     ------             --------  -------- ----------
    Reclassification adjustment for gain
      (loss), net of taxes                                             -          -                  (14)       76        (23)
                                                                --------     ------             --------  -------- ----------
Unrealized gain (loss) on investments
  available for sale, net of taxes                              $ (2,025)    $ (819)            $ (1,456) $    134 $      492
                                                                ========     ======             ========  ======== ==========
</TABLE>

See notes to consolidated financial statements.

                                      F-2
<PAGE>
                                                  FLORIDAFIRST BANCORP
                                          Consolidated Statements of Cash Flows
                                                   (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                   Nine Months ended June 30,    Year ended September 30,
                                                                         2000       1999         1999      1998      1997
                                                                       -------    -------       ------    ------    ------
                                                                          (Unaudited)
<S>                                                                   <C>        <C>           <C>       <C>       <C>
   Net income                                                          $ 2,831    $ 2,331       $3,257    $2,385    $2,527
   Adjustments to reconcile net income to
   net cash provided by operating activities:
     Provision for loan losses                                             450        420          540       405       317
     Deferred income taxes (benefit)                                         -          -          (39)     (864)      588
     Depreciation                                                          554        558          759       632       478
     (Gain) loss on sale of investments available for sale                   -          -           22      (117)       35
     Gain on sale of loans available for sale                                -          -            -         -      (149)
     Gain on sale of branches                                                -       (164)        (165)   (3,016)        -
     Decrease (increase) in accrued interest receivable                   (389)      (138)        (366)      295       (44)
     Decrease (increase) in other assets                                (4,946)      (768)        (660)      592       (93)
     Decrease (increase) in federal income tax receivable                    -                     755      (426)      406
     Increase (decrease) in other liabilities                              577     (4,884)        (402)    2,118    (2,631)
     Increase (decrease) in advance payments by borrowers
       for taxes and insurance                                            (535)      (372)         229       (33)      189
             Net cash provided by (used in) operating activities        (1,458)    (3,017)       3,930     1,971     1,623
Cash flows from investing activities:
   Sale (purchase) of FHLB stock, net                                   (2,980)         -       (1,611)        -     1,123
   Proceeds from sale of loans available for sale                            -          -            -         -     9,927
   Proceeds from sales, maturity and repayments of
     investments available for sale                                     13,723     17,382       24,069    28,930    20,019
   Proceeds from maturity and repayments of investment
     securities held to maturity                                         3,137      5,809        6,012    19,000     7,000
   Proceeds from sale of assets                                             26        343          520     1,824       313
   Net increase in loans                                               (35,222)   (38,939)     (59,782)  (30,299)  (44,726)
   Purchases of premises and equipment                                  (2,001)      (490)        (883)     (434)   (1,862)
   Purchases of investments available for sale                         (40,877)   (31,518)     (52,358)  (33,981)     (990)
   Cash transferred in connection with sale of branches, net                 -          -            -   (10,186)        -
                                                                       -------    -------      -------   -------   -------
             Net cash used in investing activities                     (64,194)   (47,413)     (84,033)  (25,146)   (9,196)
                                                                       -------    -------      -------   -------   -------

Cash flows from financing activities:
   Net increase (decrease) in deposits                                  18,311    (14,636)     (12,956)  (19,020)   25,530
   Net increase in FHLB advances                                        56,425     39,000       66,600    21,000         -
   Net increase (decrease) in other borrowings                          (1,872)         -        4,874         -         -
   Net proceeds received from issuance of common stock                       -     23,536       23,536         -         -
   Payments to acquire treasury stock                                   (3,606)         -            -         -         -
   Payments to acquire shares held by the RSP                             (449)         -            -         -         -
   DiviNetdproceeds received from issuance of common stock                (282)         -            -         -         -
                                                                       -------    -------      -------   -------   -------
             Net cash provided by financing activities                  68,527     47,900       82,054     1,980    25,530
                                                                       -------    -------      -------   -------   -------
             Net increase (decrease) in cash and cash equivalents        2,875     (2,530)       1,951   (21,195)   17,957
Cash and cash equivalents at beginning of period                         2,598      5,217          647    21,842     3,885
                                                                       -------    -------      -------   -------   -------
Cash and cash equivalents at end of period                             $ 5,473    $ 2,687      $ 2,598  $    647   $21,842
                                                                       =======    =======      =======  ========   =======

Supplemental disclosure of cash flow information -
   Cash paid during the year for:
     Interest                                                          $16,462    $12,404      $15,963   $18,971   $19,677
                                                                       =======    =======      =======  ========   =======
     Taxes                                                             $ 1,071    $   931      $ 1,406   $ 2,557   $   270
                                                                       =======    =======      =======  ========   =======

Supplemental disclosure of non-cash information:
   Additions to investment in real estate acquired
     through foreclosure                                               $   190    $    76      $    76  $  2,238   $   456
                                                                       =======    =======      =======  ========   =======
   Change in unrealized gain (loss) on investments
     available for sale, net of deferred taxes (benefit)
     of $(466), $(574), $(852), $79 and $(289), respectively           $  (789)   $(1,039)     $(1,456) $    134   $   492
                                                                       =======    =======      =======  ========   =======
   Allocation of shares held by the ESOP and RSP                       $   360
   Dividends declared                                                                          $   107
                                                                                               =======
   Net assets transferred in connection with branch sale:
     Loans receivable                                                                                   $ 44,607
     Premises and equipment                                                                                  705
     Deposits                                                                                             55,498
                                                                                                        ========
</TABLE>

See notes to consolidated financial statements.

                                      F-3

<PAGE>
                              FLORIDAFIRST BANCORP
                   Notes to Consolidated Financial Statements
         June 30, 2000 (Unaudited) and September 30, 1999, 1998 and 1997


(1)    Reorganization

       On April 6, 1999,  FloridaFirst Bank (the "Bank") completed its mutual to
       stock  conversion  including  the  formation of mutual and stock  holding
       companies  ("Reorganization").  In  connection  with the  Reorganization,
       FloridaFirst Bancorp, a federally chartered  corporation,  sold 2,703,851
       shares (or 47%) of its common stock in a subscription  offering at $10.00
       per share and issued the  remaining  53% to  FloridaFirst  Bancorp MHC. A
       total of 5,752,875  shares of common stock of  FloridaFirst  Bancorp were
       issued in connection  with the  Reorganization.  Upon completion of these
       transactions, the Bank became the wholly owned subsidiary of FloridaFirst
       Bancorp (the "Bancorp"). The Reorganization was accounted for in a manner
       similar to a pooling of interests.

       Gross  proceeds from the stock  issuance of $27.0 million were reduced by
       $1.2  million in  subscription  related  expenses  and  $100,000  initial
       capital for FloridaFirst Bancorp MHC ("MHC"), leaving net proceeds of the
       offering of $25.7 million. The Bancorp recorded $575,288 as capital stock
       based on the 5,752,875  shares issued  (3,049,024 were issued to the MHC)
       at a $.10 par  value,  with  the  remaining  $25.1  million  recorded  as
       additional paid-in capital. Of the net proceeds,  the Bancorp contributed
       $12.9 million to the Bank in exchange for all of its  outstanding  shares
       of stock.

       Upon a complete  liquidation  of the Bank after the  Reorganization,  the
       Bancorp,  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 qualifying deposits in the Bank after the Reorganization.

       The Office of Thrift  Supervision  imposes  various  restrictions  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.


(2)    Nature of Business  and Summary of Significant Accounting Policies

       The following is a description  of business of  FloridaFirst  Bancorp and
       its  subsidiary  (the  "Company")  and  the  significant  accounting  and
       reporting  policies which the Company follows in preparing and presenting
       its financial statements.

       The Company conducts its business  principally through the Bank. The Bank
       is a  community-oriented  savings  institution  that delivers  retail and
       commercial   banking  services  through  nine  full  service   locations.
       Principal  sources of income are derived through interest earned on loans
       and investments.  The primary sources of funds are customer  deposits and
       Federal  Home  Loan  Bank  advances.  The  Bank  is  subject  to  various
       regulations  governing  savings  institutions  and is subject to periodic
       examination by its primary regulator, the Office of Thrift Supervision.

                                      F-4
<PAGE>

       (a)    Principles of Consolidation

              The  consolidated  financial  statements  have  been  prepared  in
              conformity  with  generally  accepted  accounting  principles  and
              include  the  accounts  of the  Bancorp  and  the  Bank  that,  as
              discussed  in Note 1, became the wholly  owned  subsidiary  of the
              Bancorp on April 6, 1999.  The  Company's  business  is  conducted
              principally  through the Bank. All  intercompany  transactions and
              balances have been eliminated in consolidation.


       (b)    Cash and Cash Equivalents

              For financial statement purposes,  the Company considers cash, due
              from banks and interest-bearing  accounts with original maturities
              of three months or less in other financial institutions to be cash
              and cash equivalents.


       (c)    Investment Securities

              Investments   available   for  sale  are  stated  at  fair  value.
              Unrealized gains and losses on investments available for sale, net
              of  taxes,  are  included  as other  comprehensive  income  in the
              consolidated  statements of financial  condition until these gains
              or  losses  are  realized.  Investments  available  for sale  that
              experience  a decline in fair  value that is other than  temporary
              are  written  down to fair  value  and the  resultant  losses  are
              reflected in the consolidated statements of earnings.

              Investment  securities  held  to  maturity  are  investments  that
              management  has the intent and the  Company has the ability at the
              time  of  purchase  to hold  until  maturity.  Securities  in this
              category are carried at amortized  cost  adjusted for accretion of
              discounts  and  amortization  of  premiums  using the  level-yield
              method 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  consolidated  statements of
              earnings.

              The Bank is required to maintain,  in cash and U.S. Government and
              other approved securities,  an amount equal to 4% of deposits (net
              of loans on  deposits)  plus  short-term  borrowings.  The  Bank's
              liquidity  ratio   was13.7%,17.6%  and  16.7%  at  June  30,  2000
              (unaudited) and September 30, 1999 and 1998, respectively.

              Capital stock in the Federal Home Loan Bank of Atlanta ("FHLB") is
              held in  accordance  with certain  requirements  of the FHLB.  The
              Company's  investment  is carried at cost and serves as collateral
              for FHLB advances.


        (d)   Loans Held For Sale

              Loans  originated  and held for sale by the Company 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. No loans were held for
              sale at June 30, 2000 (unaudited), September 30, 1999 and 1998.


       (e)    Mortgage Loan Interest Income

              The  Company  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.

                                      F-5
<PAGE>
       (f)    Loan Fees

              Loan origination and commitment fees and certain related costs are
              deferred and amortized over the contractual  maturities,  adjusted
              for anticipated  prepayments,  as an adjustment to yield using the
              level-yield  method.  For loans on non-accrual,  such amortization
              ceases.


       (g)    Loans and Provisions for Losses

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

              The  Company  follows  a  consistent  procedural  discipline   and
              accounts for loan loss contingencies in accordance with  Statement
              of Financial  Accounting  Standards  (SFAS) No. 5, Accounting  for
              Contingencies  and accounts for impaired loans in conformity  with
              SFAS No. 114,  Accounting by Creditors for  Impairment of a  Loan,
              as  amended  by  SFAS  No.  118,   Accounting  by  Creditors   for
              Impairment of a Loan - Income  Recognition  and  Disclosure.   The
              following is a  description  of how each portion of the  allowance
              for loan losses is determined.

              The Company  segregates  the loan portfolio for loan loss purposes
              into  the  following  broad  segments:   commercial  real  estate,
              residential real estate, and consumer. The Company provides for an
              allowance  for  losses  inherent  in the  portfolio  by the  above
              categories,  which  consists  of  two  components:   general  loss
              percentages and specific loss analysis.

              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 Company  considers  a loan to be impaired  when it is probable
              that the Company 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 Company 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 Company  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 Company measures  impairment by
              discounting  the total  expected  future  cash flows at the loan's
              original effective rate of interest.

                                      F-6
<PAGE>
         (h)  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 35 years for buildings
              and  leasehold  improvements,  and 3 to 10  years  for  furniture,
              fixtures and equipment.

              Maintenance  and  repairs are  charged to expense  when  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 reflected in the consolidated statements of earnings.


       (i)    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. As of  June 30, 2000 (unaudited),  there were no
              properties held in real  estate owned.  The carrying value of real
              estate owned properties  was $16,000 and $403,000 at September 30,
              1999 and 1998 and is  included in Other Assets in the consolidated
              statements of financial  condition.  The Company charged net costs
              related  to real  estate  owned  activities  of  $(6,000),  a  net
              recovery,  $10,000,  $144,000 and $22,000 against  operations  for
              the nine-month period ended June 30, 2000 (unaudited) and for  the
              years ended September 30, 1999, 1998 and 1997.


       (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)   Financial Instruments With Off-Balance Sheet Risk

              In the  ordinary  course of  business,  the  Company is a party to
              financial instruments with off-balance sheet risk. 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 consolidated  statements of
              financial  condition.  The  Company'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
              Company uses the same credit  policies in making  commitments  and
              conditional   obligations   as  it  does  for   on-balance   sheet
              instruments.

              Commitments  to extend credit are agreements to lend to a customer
              as long as there is no violation of any condition  established  in
              the contract. Commitments generally have fixed expiration dates or
              other  termination  clauses and may require  payment of a fee. The
              Company   evaluates  each  customer's   credit   worthiness  on  a
              case-by-case basis.

                                      F-7
<PAGE>
              Standby  letters of credit are conditional  commitments  issued by
              the Company to guarantee the  performance of a customer to a third
              party.  The credit risk  involved in issuing  letters of credit is
              essentially the same as that involved in extending loan facilities
              to customers.


       (l)    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.  The major estimate by management  that is critical to the
              consolidated  financial  statements  is 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. Regulatory agencies, as
              a part of  their  examination  process,  periodically  review  the
              Company's allowance for loan losses. Such agencies may require the
              Company  to  recognize  changes  in the  allowance  based on their
              judgements of  information  available to them at the time of their
              examination.


       (m)    Self-Insurance

              The  Company  is  self-insured  for  employee  medical  and dental
              benefits,  but has a  reinsurance  contract to limit the amount of
              liability  for  these  benefits  in any plan  year.  Benefits  are
              administered  through a third party  administrator and the related
              liabilities   are   reflected   in  the   consolidated   financial
              statements.  The  Company  accrues a  liability  based on  average
              claims paid over the past three years,  historical information and
              certain assumptions regarding future events.

              The  self-insured  plan operates on a calendar year basis. For the
              plan years ended  December 31, 1999  (unaudited),  1998, and 1997,
              claims  paid,  net  of  amounts  received  under  the  reinsurance
              contract and premiums  received from dependent and COBRA coverage,
              were  $441,000,  $460,000  and $356,000 ,  respectively.  The plan
              covers only active employees as defined in the plan.


       (n)    Derivative Instruments

              The  Company  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.


        (o)   Earnings Per Share

              Basic  net  income  per  share of  common  stock  for the  periods
              subsequent to the Reorganization has been computed by dividing net
              income for the  period by the  weighted  average  number of shares
              outstanding.  Earnings per share information for all other periods
              presented in these  financial  statements is not  comparative  and
              therefore not presented.

                                      F-8
<PAGE>

       (p)    Comprehensive Income

              On October 1, 1998 the Company  adopted  SFAS No.  130,  Reporting
              Comprehensive  Income  which  requires an entity to present,  as a
              component of comprehensive  income,  the amounts from transactions
              and  other  events   which   currently   are  excluded   from  the
              consolidated  statements of earnings and are recorded  directly to
              stockholders'  equity. The Company's other comprehensive income is
              the unrealized gain (loss) on investments available for sale.


       (q)    Segment Information

              On October 1, 1998 the Company  adopted SFAS No. 131,  Disclosures
              About  Segments of an Enterprise  and Related  Information,  which
              requires public companies to report  information about segments of
              their  business  and  requires  them to  report  selected  segment
              information in their quarterly reports issued to stockholders.  No
              specific  segment  disclosure is required  since the Company views
              its operations as a single segment.


        (r)   Accounting Pronouncements

              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.
              FASB has delayed the  effective  date of SFAS No. 133 until fiscal
              quarters  beginning  after June 15, 2000 by issuing  SFAS No. 137,
              Accounting for  Derivative  Instruments  and Hedging  Activities -
              Deferral of the Effective Date of FASB Statement No. 133. SFAS No.
              133 is not  expected  to have a material  impact on the  Company's
              financial statement presentations.


       (s)    Reclassifications

              Certain  amounts  in the  1998  and  1997  consolidated  financial
              statements   have  been   reclassified  to  conform  to  the  1999
              presentation.


                                      F-9
<PAGE>
(3)   Investments Available for Sale

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

<TABLE>
<CAPTION>
                                                                    June 30, 2000 (Unaudited)
                                               ----------------------------------------------------------------
                                                                     Gross             Gross
                                                 Amortized        unrealized        unrealized           Fair
                                                   cost              gains             losses            value
                                               --------------     ------------      ---------        ----------
                                                                         (In thousands)
<S>                                              <C>             <C>               <C>              <C>
          Obligations of U.S. government
              agencies                            $ 19,859                -         $    (655)       $   19,204
          Collateralized mortgage
              obligations                           18,591        $      35              (369)           18,257
          Mortgage-backed securities                30,948                9              (697)           30,260
          Corporate bonds                           18,038               50            (1,078)           17,010
          Municipal bonds                            9,729               89              (598)            9,220
                                               -----------        ---------         ---------        ----------

               Total                              $ 97,165        $     183         $  (3,397)       $   93,951
                                               ===========        =========         =========        ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                       September 30, 1999
                                               ------------------------------------------------------------------
                                                                     Gross            Gross
                                                 Amortized        unrealized        unrealized           Fair
                                                   cost              gains            losses             value
                                                ----------        ---------         ----------         ----------
                                                                         (In thousands)
<S>                                              <C>             <C>               <C>              <C>
          Obligations of U.S. government
              agencies                            $ 20,855                -         $    (342)       $   20,513
          Collateralized mortgage
              obligations                            7,569        $       3               (152)           7,420
          Mortgage-backed securities                28,711               69               (464)          28,316
          Corporate bonds                            7,147                -               (429)           6,718
          Municipal bonds                            5,831                -               (646)           5,185
                                                  --------        ---------         ----------       ----------

               Total                              $ 70,113        $      72         $   (2,033)      $   68,152
                                                  ========        =========         ==========       ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                       September 30, 1998
                                                ---------------------------------------------------------------
                                                                     Gross          Gross
                                                 Amortized        unrealized      unrealized           Fair
                                                   cost              gains          losses             value
                                                ----------        ---------       ----------         ----------
                                                                         (In thousands)
<S>                                              <C>             <C>               <C>              <C>
          Obligations of U.S.
                government agencies               $ 24,426        $     285               --         $   24,711
          Collateralized mortgage
              obligations                            3,185               44               --              3,229
          Mortgage-backed securities                14,265               31         $    (11)            14,285
                                                  --------        ---------         --------         ----------

               Total                              $ 41,876        $     360         $    (11)        $   42,225
                                                  ========        =========         ========         ==========
</TABLE>
       Approximately  70% and  95% of the  collateralized  mortgage  obligations
       ("CMOs")  and  mortgage-backed  securities  ("MBS")  as of June 30,  2000
       (unaudited)  and September 30, 1999,  respectively,  were issues of GNMA,
       FNMA or FHLMC.  All CMOs and MBS as of September  30, 1998 were issues of
       GNMA, FNMA or FHLMC.

                                      F-10
<PAGE>
       The maturity  distribution for the portfolio of investments available for
sale at September 30, 1999 is as follows:
<TABLE>
<CAPTION>
                                                           Amortized            Fair
                                                             cost              Value
                                                         --------------     ---------
                                                                 (In thousands)
<S>                                                      <C>                <C>
            Due after one year through five years         $ 10,371           $ 10,234
            Due after five years through ten years          15,851             15,573
            Due after ten years                             15,180             14,029
                                                          --------           --------
                                                            41,402             39,836
            Mortgage-backed securities                      28,711             28,316
                                                          --------           --------
                 Total                                    $ 70,113           $ 68,152
                                                          ========           ========
</TABLE>
       Proceeds from sales of investments available for sale for the nine-months
       ended June 30, 2000  (unaudited),  September 30, 1999, 1998 and 1997 were
       $4.7 million, $6.0 million, $3.4 million and $11.0 million, respectively.
       Gross gains of $8,000 and gross losses of $30,000 were  realized on those
       sales  during  1999.  Gross gains of $149,000 and gross losses of $32,000
       were  realized on those sales during  1998.  Gross losses of $35,000 were
       realized on those sales during 1997.

       Investments available for sale with a fair value of $10.4 million,  $10.9
       million and $1.0  million  were pledged as  collateral  to secure  public
       funds  at June  30,  2000  (unaudited),  September  30,  1999  and  1998,
       respectively.

 (4)   Investment Securities Held to Maturity

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

<TABLE>
<CAPTION>
                                                                    June 30, 2000 (Unaudited)
                                               --------------------------------------------------------------------
                                                                    Gross            Gross
                                                 Amortized       unrealized        unrealized           Fair
                                                   cost              gains           losses             value
                                                ----------        ---------        ----------        ---------
                                                                         (In thousands)
<S>                                             <C>                <C>               <C>            <C>
          Obligations of U.S. government
              agencies                           $   1,000               --                --        $   1,000
          Collateralized mortgage
              obligations                            8,687          $    55           $  (394)           8,348
                                                 ---------          -------           -------        ---------
               Total                             $   9,687          $    55           $  (394)       $   9,348
                                                 =========          =======           =======        =========
</TABLE>

<TABLE>
<CAPTION>
                                                                       September 30, 1999
                                               ---------------------------------------------------------------
                                                                    Gross            Gross
                                                 Amortized       unrealized        unrealized           Fair
                                                   cost              gains           losses             value
                                                ----------        ---------        ----------        ---------
                                                                         (In thousands)
<S>                                             <C>                <C>               <C>            <C>
          Obligations of U.S. government
              agencies                           $   4,000                -          $    (43)       $   3,957
          Collateralized mortgage
              obligations                            8,724          $    40              (242)           8,522
                                                 ---------          -------          --------        ---------
               Total                             $  12,724          $    40          $   (285)       $  12,479
                                                 =========          =======          ========        =========
</TABLE>
                                      F-11
<PAGE>

<TABLE>
<CAPTION>
                                                                       September 30, 1998
                                               ---------------------------------------------------------------
                                                                    Gross            Gross
                                                 Amortized       unrealized        unrealized           Fair
                                                   cost              gains           losses             value
                                                ----------        ---------        ----------        ---------
                                                                         (In thousands)
<S>                                             <C>              <C>                 <C>            <C>
          Obligations of U.S. government
              agencies                           $   8,998        $      11           $   (40)       $   8,969
          Collateralized mortgage
              obligations                            9,738               40              (223)           9,555
                                                 ---------        ---------           -------        ---------

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

       The CMOs have principal and interest  components  and have  predominantly
       variable  rates of return.  The weighted  average  rates at June 30, 2000
       (unaudited)  and  September  30, 1999,  1998 and 1997 were 6.33%,  5.57%,
       5.80% and 5.94%,  respectively.  All CMOs as of June 30, 2000 (unaudited)
       and September 30, 1999 and 1998 were issues of FNMA or FHLMC.

       The  Company's  investment in  obligations  of U.S.  government  agencies
       include   floating   interest  rate  bonds  that  are  reflected  in  the
       consolidated  financial statements at $1.0 million, $4.0 million and $5.0
       million at June 30, 2000  (unaudited)  and  September  30, 1999 and 1998,
       respectively.  These  bonds pay  variable  interest  rates  depending  on
       relevant  market rates and have an estimated fair value of  approximately
       $1.0 million,  $3.9 million and $5.0 million at June 30, 2000 (unaudited)
       and September 30, 1999 and 1998, respectively.  At September 30, 1998 the
       Company had step-up bonds with a carrying  value and estimated fair value
       of  $4.0  million  and  paid  interest  on a  predetermined  schedule  of
       escalating  rates.  All  step-up  bonds  matured  during  the year  ended
       September  30, 1999.  The floating  interest  rate and step-up bonds were
       purchased  to offset  the risk  related  to the  Company's  portfolio  of
       adjustable  and fixed rate  mortgages;  however,  these bonds  expose the
       Company to a certain  degree of market  risk as their  rates  change with
       prevailing market rates.


       The amortized cost and estimated fair value of investment securities held
       to maturity at September 30, 1999,  by  contractual  maturity,  are shown
       below. Expected maturities may differ from contractual maturities because
       borrowers have the right to call or prepay obligations without penalty.

<TABLE>
<CAPTION>
                                                        Amortized           Fair
                                                          cost              Value
                                                       -------------     ---------
                                                               (In thousands)

<S>                                                   <C>               <C>
            Due in one year or less                    $   3,000         $   2,973
            Due after one year through five years          1,000               985
            Due after five year through ten years          5,729             5,568
            Due after ten years                            2,995             2,953
                                                       ---------          --------

                 Total                                 $  12,724          $ 12,479
                                                       =========          ========

</TABLE>

                                      F-12

<PAGE>

(5)    Loans Receivable, Net

       Loans receivable consist of the following (dollars in thousands):
<TABLE>
<CAPTION>
                                                                             June 30,                September 30,
                                                                            ----------        ---------------------------
                                                                               2000             1999               1998
                                                                            ----------        ---------         ---------
                                                                           (Unaudited)
<S>                                                                        <C>               <C>               <C>
              Loans secured by first mortgages on real estate:
                 Residential 1-4:
                    Permanent                                               $ 295,857         $ 276,115         $ 244,667
                    Construction                                               29,652            32,974            27,311
                 Multi-family                                                   6,802             5,787             4,464
                 Commercial real estate                                        24,975            19,783            16,132
                 Land                                                          12,011             9,548             6,796
                                                                            ---------         ---------         ---------

                    Total first mortgage loans                                369,297           344,207           299,370
                                                                            ---------         ---------         ---------
              Other loans:
                 Consumer loans                                                81,299            75,044            57,891
                 Other loans                                                    2,070             1,374             1,085
                                                                            ---------         ---------         ---------
                    Total other loans                                          83,369            76,418            58,976
                                                                            ---------         ---------         ---------
                    Total loans                                               452,666           420,625           358,346

              Net deferred loan origination fees                                    -                 -               (18)
              Unearned interest on installment loans                                -                 -              (141)
              Allowance for loan losses                                        (3,226)            (2,941)          (2,564)
              Loans in process                                                (16,948)           (19,774)         (17,013)
                                                                            ---------         ---------         ---------
                        Loans receivable, net                               $ 432,492         $ 397,910         $ 338,610
                                                                            =========         =========         =========

              Weighted average yield on loans at year end                        7.75%             7.56%             7.91%
                                                                            =========         =========         =========
</TABLE>
       The  activity  in the  allowance  for  loan  losses  was as  follows  (in
       thousands):

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

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

                Balance at September 30, 1998                             2,564
                   Provision for loan losses                                540
                   Charge offs                                             (251)
                   Recoveries                                                88
                                                                        --------

                Balance at September 30, 1999                           $ 2,941
                   Provision for loan losses                                450
                   Charge offs                                             (201)
                   Recoveries                                                36
                                                                        --------

                Balance at June 30, 2000 (unaudited)                    $ 3,226
                                                                        ========

                                      F-13
<PAGE>

       Outstanding  mortgage loan commitments,  generally with terms of 30 days,
       were approximately $1.5 million,  $2.0 million and $2.1 million for fixed
       rate loans, and $300,000 and $540,000 for variable rate loans at June 30,
       2000  (unaudited)  and September 30, 1999 and 1998,  respectively.  There
       were no letters of credit  outstanding at June 30, 2000  (unaudited)  and
       September  30, 1999 and 1998.  Furthermore,  the  Company  was  servicing
       approximately  $14.1  million,  $16.7  million,  $23.3  million and $16.1
       million  in loans for the  benefit of others in 2000  (unaudited),  1999,
       1998 and 1997, respectively.  The Company holds custodial escrow deposits
       for these  serviced loans totaling  approximately  $116,000,  $10,000 and
       $57,000 at June 30, 2000  (unaudited)  and  September  30, 1999 and 1998,
       respectively.  The  range  of  interest  rates  on the  fixed  rate  loan
       commitments as of June 30, 2000  (unaudited) was 7.38% to 8.50% and as of
       September 30, 1999 was 7.50% to 8.38%.

       Loan  customers of the Company  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,  1999,  these  loans  amounted to
       approximately
        $197,000.

       Impaired loans have been recognized in conformity with FASB Statement No.
       114, as amended by FASB  Statement  No. 118.  Impaired  loans and related
       information are as follows (amounts in thousands):

<TABLE>
<CAPTION>
                                                                                             September 30,
                                                                    June 30,       ----------------------------------
                                                                      2000          1999         1998            1997
                                                                      ----          ----         ----            ----
                                                                   (Unaudited)
<S>                                                                  <C>          <C>          <C>           <C>
       Impaired loans at end of period                                $ 629        $ 830        $  836        $ 2,314
       Average balance of impaired loans for the year                   575          957         1,697          1,919
       Allowance for loan losses for impaired loans                     126          166           167            463
       Interest income recognized during the year                        17           72           130            146

</TABLE>

       (6)        Premises and Equipment

       Premises and equipment consists of the following (in thousands):
<TABLE>
<CAPTION>
                                                                                               September 30,
                                                                           June 30,       ---------------------------
                                                                             2000           1999             1998
                                                                         -------------    ----------     ------------
                                                                         (Unaudited)

<S>                                                                        <C>             <C>            <C>
              Land                                                          $ 2,918         $ 1,819        $  1,887
              Buildings and leasehold improvements                            7,056           6,646           7,054
              Furniture, fixtures and equipment                               4,132           3,691           3,703
                                                                            -------         -------        --------

              Total                                                          14,106          12,156          12,644
              Less accumulated depreciation and amortization                 (5,867)         (5,338)         (5,799)
                                                                            -------         -------        --------

              Premises and equipment, net                                   $ 8,239         $ 6,818        $  6,845
                                                                            =======         =======        ========
</TABLE>

       The Company  conducts a portion of its operations from leased  facilities
       and leases certain  equipment under operating leases. As of September 30,
       1999, the Company was committed to  noncancelable  operating  leases with
       annual minimum lease payments approximating $92,000 through September 30,
       2003.

       Rent  expense  under  all operating  leases was  approximately  $136,000,
       $139,000 and $152,000 for the years ended  September 30, 1999,  1998  and
       1997, respectively.

                                      F-14
<PAGE>
       (7)        Deposits

       Deposits and weighted  average  interest rates are as follows (amounts in
       thousands):
<TABLE>
<CAPTION>
                                          June 30, 2000 (Unaudited)           September 30, 1999           September 30, 1998
                                         ----------------------------     -------------------------     -----------------------
                                            Amount             Rate           Amount         Rate          Amount        Rate
                                         -------------      ---------     -----------      --------     -----------    --------
<S>                                         <C>                           <C>                           <C>
           Noninterest-bearing checking      $ 16,383                       $  13,485        --           $  10,492       --
           Interest-bearing checking           31,924          1.89%           27,098       1.77%            24,456      1.94%
           Savings accounts                    30,352          2.06%           32,826       1.67%            37,758      1.77%
           Money market accounts               24,583          4.31%           23,997       3.87%            18,092      3.99%
           Certificate accounts:
              4.00% - 4.99%                    30,267                         112,560                        31,676
              5.00% - 5.99%                   114,810                          79,323                       166,610
              6.00% - 6.99%                   102,647                          47,903                        60,964
              7.00% - 7.99%                     6,569                           2,032                         2,132
                                             --------                       ---------                     ---------
                 Total certificates           254,293          5.75%          241,818       5.12%           261,382      5.52%
                                             --------                       ---------                     ---------
                 Total deposits             $ 357,535          4.23%        $ 339,224       4.23%         $ 352,180      4.63%
                                            =========                       =========                     =========
</TABLE>
       Certificate accounts in amounts of $100,000 or more totaled approximately
       $55.6  million,  $55.8  million  and  $45.7  million  at  June  30,  2000
       (unaudited)  and September 30, 1999 and 1998,  respectively.  Deposits in
       excess of $100,000 are not federally insured. The Company had certificate
       accounts  totaling  $17.0  million and $17.2  million  under the State of
       Florida  public  deposits  program  at  June  30,  2000  (unaudited)  and
       September 30, 1999; however, there were no such deposits at September 30,
       1998.  Deposits  under this program are  collateralized  with  investment
       securities in accordance with applicable regulations.

       Interest expense on deposits is summarized as follows (in thousands):
<TABLE>
<CAPTION>
                                                                                          Year ended September 30,
                                                                  June 30,       ------------------------------------------
                                                                    2000            1998            1997
                                                                 ---------       --------         -------         --------
                                                                 (Unaudited)
<S>                                                              <C>             <C>             <C>              <C>
         Interest on interest-bearing
             checking and money market accounts                   $ 1,216         $ 1,257         $ 1,051          $   958
         Interest on savings and certificate accounts              10,269          13,550          17,868           18,841
         Less early withdrawal penalties
                                                                      (52)            (80)            (88)             (97)
                                                                  -------         -------         -------          -------
         Total interest expense                                   $11,433         $14,727         $18,831          $19,702
                                                                  =======         =======         =======          =======
</TABLE>
       Certificate  accounts by year of  scheduled  maturity  are as follows (in
thousands):
<TABLE>
<CAPTION>
                                                                                September 30,
                                                     June 30,            ------------------------------
                          Fiscal Year                  2000                  1999                1998
                          -----------               ----------           ---------            ---------
                                                  (Unaudited)
<S>                    <C>                          <C>                 <C>                  <C>
                              1999                           -                   -            $ 165,547
                              2000                                       $ 163,002               54,045
                              2001                   $ 163,095              38,335               11,715
                              2002                      61,054              29,572               21,527
                         2003 and after                 30,144              10,909                8,548
                                                     ---------           ---------            ---------
                              Total                  $ 254,293           $ 241,818            $ 261,382
                                                     =========           =========            =========
</TABLE>
                                      F-15
<PAGE>

(8)    Advances From Federal Home Loan Bank and Other Borrowings

       The Company had $144.0  million,  $87.6 million and $21.0 million in FHLB
       advances with weighted average  interest rates of 6.35%,  5.18% and 5.12%
       at  June  30,  2000   (unaudited)   and  September  30,  1999  and  1998,
       respectively.  The advances as of June 30, 2000 (unaudited) and September
       30, 1999 include $61.0 million and $55.0 million in convertible  advances
       whereby  the FHLB has the option at a  predetermined  time to convert the
       fixed interest rate to an adjustable rate tied to LIBOR (London interbank
       offering  rate).  The Company  then has the option to prepay the advances
       without  penalty  if the FHLB  converts  the  interest  rate.  Should the
       Company  elect to otherwise  prepay these  borrowings  prior to maturity,
       prepayment penalties may be incurred.  Advances from the FHLB are secured
       with a blanket  floating lien which  includes a security  interest in the
       FHLB stock held by the Company and the Company's mortgage loan portfolio.

       The  Company's  borrowings  from the FHLB at June 30, 2000 are as follows
(unaudited):

<TABLE>
<CAPTION>
                        Fiscal                     Conversion
                         Year                        Option             Rate             Maturity             Rate
                         ----
                                                 ----------------    ------------     ----------------     -----------
                                                  (In thousands)                      (In thousands)
<S>                     <C>                          <C>               <C>                <C>                <C>
                         2000                         $ 5,000           5.71%              $83,025            6.84%
                         2001                          46,000           5.70                     -
                         2003                           5,000           5.02                 5,000            6.41
                         2004                           5,000           6.10                15,000            4.91
                         2008                                                                5,000            6.67
                         2009                                                               15,000            5.07
                         2010                                                               21,000            6.24
                                                      -------                              -------

           Total and weighted average rate          $ 61,000            5.68%             $144,025            6.35%
                                                    ========                              ========            ====
</TABLE>

       The  Company's  borrowings  from the FHLB at  September  30,  1999 are as
follows:

<TABLE>
<CAPTION>
                                                   Conversion
                         Year                        Option             Rate             Maturity             Rate
                         ----                    ----------------    ------------     ----------------     -----------
                                                  (In thousands)                      (In thousands)

<S>                      <C>                        <C>               <C>                <C>                <C>
                         2000                        $25,000            4.91%              $32,600            5.55%
                         2001                         25,000            4.98                     -
                         2003                          5,000            5.02                     -
                         2004                                                               15,000            4.91
                         2008                                                               20,000            5.08
                         2009                                                               20,000            4.86
                                                     -------                               -------
           Total and weighted average rate           $55,000            4.95%              $87,600            5.18%
                                                     =======                               =======
</TABLE>

       As of June 30, 2000 (unaudited) and September 30, 1999 the Company's $3.0
       million and $4.9 million in other  borrowings are  short-term  borrowings
       bearing  interest  at 6.37%  and  5.43% per  annum,  respectively.  These
       borrowings mature within 90 days of the period end and are collateralized
       by securities of U. S.  government  agencies  having a fair value of $3.0
       million and $5.0 million.

                                      F-16
<PAGE>

       (9)        Income Taxes

       Income taxes for 1999, 1998 and 1997 consists of the following:

                                          Current     Deferred       Total
                                          -------     --------      -------
                                                     (In thousands)
        Year ended September 30, 1999:
             Federal                      $ 1,606     $    (33)     $ 1,573
             State                            181           (6)         175
                                          -------     --------      -------
                                          $ 1,787     $    (39)     $ 1,748
                                          =======     ========      =======

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

       The tax effects of temporary  differences  that give rise to  significant
       portions of the deferred tax assets and deferred tax  liabilities  are as
       follows:
<TABLE>
<CAPTION>
                                                                                         September 30,
                                                                                   -------------------------
                                                                                     1999            1998
                                                                                   --------        ---------
                                                                                        (In thousands)
<S>                                                                               <C>              <C>
            Deferred tax assets:
               Loans receivable, due to allowance for loan losses, net              $  992           $  827
               Pension asset                                                           202              379
                  Unrealized loss on investments available for sale                    725                -
                  Self-insurance reserve                                               322              339
               Other                                                                    85               21
                                                                                    ------           ------
                    Total deferred tax assets                                        2,326            1,566
               Less valuation allowance                                                  -                -
                                                                                    ------           ------
                    Net deferred tax assets                                          2,326            1,566
                                                                                    ------           ------
            Deferred tax liabilities:
               FHLB stock                                                             (433)            (457)
                                                                                      (433)
               Unrealized gain on investments available for sale                        --             (129)
               Other                                                                   (64)             (44)
                                                                                    ------           ------
                    Total deferred tax liabilities                                    (497)            (630)
                                                                                    ------           ------
                    Net deferred tax assets                                         $ 1,829          $   936
                                                                                    =======          =======
</TABLE>

       Net deferred tax assets are included in other assets in the  consolidated
       statements of financial condition.

                                      F-17
<PAGE>

       The Company's  effective rate on pretax income differs from the statutory
       Federal income tax rate as follows (dollars in thousand):

<TABLE>
<CAPTION>
                                                                                    Year ended September 30,
                                         Nine Month Ended      -----------------------------------------------------------------
                                           June 30, 2000         1999       %          1998          %        1997           %
                                        --------------------   --------  ---------  -----------  ---------   ----------  -------
                                            (Unaudited)
<S>                                     <C>         <C>        <C>        <C>        <C>           <C>      <C>            <C>
    Tax provision at statutory rate      $1,486      34 %       $1,702     34 %       $1,202        34%      $1,301         34%
    Increase (decrease) in tax
      Resulting from:
    Tax-exempt income, net of scaleback     (97)     (2)%          (70)    (1)%          (17)       (1%)        (22)        (1%)
    State income taxes, net of Federal
    income tax benefit                       87       2 %          116      2 %           65         2%          78          2%
    Other, net                               64       1 %                                (99)       (2%)        (58)        (1%)
                                        -------      ----      -------   ------      -------     ------      ------      ------
    Total                                $1,540      35 %       $1,748     35 %       $1,151        33%      $1,299         34%
                                        =======      ====      =======   ======      =======     ======      ======      ======
</TABLE>

       Until 1997, the Internal  Revenue Code (the "Code") allowed the Company a
       special bad debt  deduction  for  additions to bad debt  reserves for tax
       purposes.  Provisions in the Code  permitted the Company to determine its
       bad debt deduction by either the  experience  method or the percentage of
       taxable income  method.  The statutory  percentage  used to calculate bad
       debt  deduction by the  percentage of taxable income method was 8% before
       such deduction.  The experience  method was calculated  using actual loss
       experience of the Company.

       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  Company  switched to the  experience  method  above to
       compute its bad debt  deduction in 1997 and future years.  As a result of
       the change in the Code, the Company is required to recapture into taxable
       income the  portion of its bad debt  reserves  that  exceeds its bad debt
       reserves  calculated under the experience  method since 1987; a recapture
       of approximately $366,000 ratably over six years beginning in 1999.

       Retained  earnings at  September  30, 1999  includes  approximately  $5.8
       million  base  year,  tax basis bad debt  reserve  for which no  deferred
       Federal and state income tax liability  has been  accrued.  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  $2.0 million at
       September 30, 1999.  Certain events,  as defined,  will still trigger the
       recapture of the base year  reserve.  The base year  reserves also remain
       subject to income tax  penalty  provisions  which,  in  general,  require
       recapture upon certain stock redemptions of, and excess distributions to,
       stockholders.


(10)   Concentration of Credit Risk

       The Company  originates  real  estate,  consumer,  and  commercial  loans
       primarily in its Central Florida market area.  Although the Company has a
       diversified  loan  portfolio,  a  substantial  portion of its  borrowers'
       ability to honor their  contracts  depends on the economic  conditions of
       Central Florida.  The Company does not have a significant exposure to any
       individual customer or counterparty.

       The  Company  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-18
<PAGE>

(11)  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 risk-based and Tier I capital (as defined in
       the regulations) to risk-weighted assets (as defined).

       As of June 1999, 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 as follows:

<TABLE>
<CAPTION>
                                                                 June 30, 2000 (Unaudited)
                                             ------------------------------------------------------------------
                                                                                            "Well capitalized"
                                                                       For capital             under prompt
                                                                         adequacy           Corrective action
                                                   Actual                purpose                provisions
                                             -------------------  ---------------------  ----------------------
                                             Amount      Ratio       Amount      Ratio       Amount       Ratio
                                             ------      -----       ------      -----       ------       -----
                                                                   (Dollars in thousands)
<S>                                         <C>          <C>       <C>           <C>        <C>          <C>
                Risk-based capital
                  (to risk-weighted          $ 55,430     15.6%     $ 28,423      8.0%       $ 35,529     10.0%
                  assets)
                Tier I capital (to risk-
                  weighted assets)           $ 52,204     14.7%     $ 14,211      4.0%       $ 21,317      6.0%
                Tier I capital
                  (to average assets)        $ 52,204      9.7%     $ 21,500      4.0%       $ 26,875      5.0%

</TABLE>

<TABLE>
<CAPTION>
                                                                     September 30, 1999
                                             ------------------------------------------------------------------
                                                                                            "Well capitalized"
                                                                       For capital             under prompt
                                                                         adequacy           Corrective action
                                                   Actual                purpose                provisions
                                             -------------------  ---------------------  ----------------------
                                             Amount      Ratio       Amount      Ratio       Amount       Ratio
                                             ------      -----       ------      -----       ------       -----
                                                                   (Dollars in thousands)
<S>                                        <C>          <C>        <C>           <C>       <C>           <C>
                Risk-based capital
                  (to risk-weighted         $ 52,713     17.2%      $ 24,471      8.0%      $ 30,589      10.0%
                  assets)
                Tier I capital (to risk-
                  weighted assets)          $ 49,772     16.3%     $  12,236      4.0%      $ 18,353       6.0%
                Tier I capital
                  (to average assets)       $ 49,772     11.1%      $ 18,000      4.0%      $ 22,500       5.0%
</TABLE>

                                      F-19
<PAGE>
<TABLE>
<CAPTION>

                                                                     September 30, 1998
                                             ------------------------------------------------------------------
                                                                                           "Well capitalized"
                                                                      For capital             under prompt
                                                                        adequacy           Corrective action
                                                   Actual               purpose                provisions
                                             -------------------  ---------------------  ----------------------
                                              Amount     Ratio      Amount     Ratio      Amount       Ratio
                                              ------     -----      ------     -----      ------       -----
                                                                  (Dollars in thousands)
<S>                                          <C>         <C>       <C>         <C>       <C>          <C>
                Risk-based capital
                  (to risk-weighted assets)   $38,451     15.5%     $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>

       Capital  at  September  30,  1999 for  consolidated  financial  statement
       purposes  differs  from the  Tier I  capital  amount  by  $(1.2)  million
       representing the exclusion of unrealized losses on investments  available
       for sale and $12.8 million of capital  maintained  by the Bancorp.  Total
       risk-based  capital differs from Tier I capital by the allowance for loan
       losses.

       Capital  at  September  30,  1998 for  consolidated  financial  statement
       purposes differs from the Tier I capital amount by $220,000  representing
       the exclusion of unrealized  gain on  investments  available for sale. In
       addition,  regulatory  capital differed by $(119,000) for certain amounts
       that were reflected for  consolidated  financial  reporting  purposes but
       were not recognized in regulatory reports filed. Total risk-based capital
       differs from Tier I capital by the allowance for loan losses.

       The payment of dividends by the Bank to the Company are  restricted.  OTS
       regulations  impose  limitations on all capital  distributions by savings
       institutions.  Capital distributions include cash dividends,  payments to
       repurchase or otherwise acquire the institution's capital stock, payments
       to  stockholders  of another  institution in a cash-out  merger and other
       distributions  charged against capital.  A savings  institution that is a
       subsidiary of a savings and loan holding company,  such as the Bank, must
       file an  application  or a notice  with  the OTS at least 30 days  before
       making a capital  distribution.  Savings institutions are not required to
       file an  application  for permission to make a capital  distribution  and
       need only file a notice if the following conditions are met: (1) they are
       eligible for expedited  treatment under OTS  regulations,  (2) they would
       remain  adequately  capitalized  after the  distribution,  (3) the annual
       amount of capital  distribution  does not exceed net income for that year
       to date added to retained net income for the two preceding years, and (4)
       the capital distribution would not violate any agreements between the OTS
       and the savings  institution or any OTS regulations.  Any other situation
       would require an application to the OTS.


(12)   Sale of Branches

       On October  29,  1997,  the Company  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 sale was
       funded with cash. 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  assets  sold
       included the  branches,  except for two branches  that were closed by the
       Company  because the Company is  precluded  from  conducting  any further
       business at those locations.  The two branches were  subsequently sold to
       third parties during the year ended September 30, 1999.

                                      F-20
<PAGE>

(13)   Benefit Plans

       Director  Retirement  Plan. 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 Company has
       no further  financial  obligations  to the Director or his or her estate.
       For the years ended  September 30, 1999 and 1998, the Company  recognized
       $37,000 and $410,000  related to this  Retirement  Plan. The amounts were
       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 was 5.50%.  The 1998 expense is
       a component of other  compensation  and employee  benefits expense in the
       consolidated statements of earnings.

       Pension Plan. The Company had a  noncontributory  defined benefit pension
       plan  ("Plan") that covered  substantially  all employees who met minimum
       service  requirements.  The benefit  formula of the Plan generally  based
       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 and directed  the Company to allocate
       to each  eligible participant the 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  was  approximately  $5.7  million  and  the  plan  assets  at  fair
       value  were  approximately  $4.0  million.  As  a  result,  the   Company
       recognized  other  compensation  and  employee  benefits  expense of $1.7
       million  for  1998  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.

       The Company  terminated  the Plan on April 14, 1999 by  distributing  the
       participants  their full present value of accrued  benefits  based on the
       Plan liquidation guidelines,  as prescribed by the Internal Revenue Code.
       The Company  funded $1.3 million to the Plan,  which when  combined  with
       other  Plan  assets,  provided  sufficient  assets  to  distribute  to or
       purchase  annuities for Plan participants to satisfy the present value of
       the calculated benefit obligations.

       Pension  cost for the year ended  September  30,  1997  consisted  of the
       following (in thousands):

            Service cost - benefits earned during the period    $ 207
            Interest cost                                         304
            Actual return on assets held in plan                 (580)
            Net amortization and deferral                         335
                                                                -----

            Net periodic pension cost                           $ 266
                                                                =====

       The  weighted-average  discount  rate used to measure  projected  benefit
       obligations  was  approximately  6.0% and 8.0% at September  30, 1998 and
       1997;  the rate of  increase  in future  compensation  levels was 5.0% at
       September 30, 1997;  and the expected  long-term rate of return on assets
       was approximately 6.5% and 8.3% for September 30, 1998 and 1997.

       Employee Stock  Ownership  Plan.  The Company  sponsors an employee stock
       ownership  plan  ("ESOP").  The ESOP covers  eligible  employees who have
       completed twelve months of continuous  employment with the Company during
       which they worked at least 1,000 hours and who have  attained  the age of
       21. As part of the  Reorganization  in April 1999, the ESOP borrowed $2.2
       million from the Company to purchase  216,308  shares of the common stock
       of the Company. Since the ESOP is internally leveraged,  the Company does
       not  report  the loan  receivable  from the ESOP as an asset and does not
       report the ESOP as a liability.  The Company's accounting for its ESOP is
       in accordance with AICPA Statement of Position 93-6, Employers Accounting
       for  Employee  Stock  Ownership  Plans,  which  requires  the

                                      F-21
<PAGE>

     Company to recognize  compensation  expense  equal to the fair value of the
     ESOP  shares  during  the  periods  in which they  became  committed  to be
     released.  As shares  are  committed  to be  released,  the  shares  become
     outstanding  for  earnings per share  computations.  To the extent that the
     fair value of the ESOP shares  differs from the cost of such  shares,  this
     differential  will be charged or credited to equity as  additional  paid-in
     capital.  Management expects the recorded amount of expense to fluctuate as
     continuing adjustments are made to reflect changes in the fair value of the
     ESOP shares. As of September 30, 1999, 32,445 shares had been committed for
     release and the Company recorded  compensation and employee benefit expense
     of $285,000 for the year ended September 30, 1999 relating to the ESOP.

     401(K)  Retirement Plan.  Effective  January 1, 1999, the Company adopted a
     qualified  defined  contribution  plan with 401(k)  provisions for eligible
     employees.   Subject  to  certain  restrictions,   eligible  employees  may
     voluntarily  contribute  up to 15% of  their  annual  compensation  and the
     Company may authorize discretionary contributions to eligible participants.
     During 1999 the Company approved a maximum Company match of 50% on eligible
     contributions  for the  first  6% of  participant  compensation.  The  1999
     consolidated  financial  statements  reflect  $65,000 of employee  benefits
     expense for the Company's matching contribution under the plan.

     Supplemental Executive Retirement Plan ("SERP"). Effective January 1, 1999,
     the Company  adopted a nonqualified  defined  contribution  plan to provide
     supplemental  retirement benefits for certain executive officers.  The SERP
     will provide  benefits at age 65 that would be comparable to  approximately
     83% of the benefits  that would have accrued under the  terminated  pension
     plan after  retirement  at age 65. If a participant  terminates  employment
     prior to age 65, then the target retirement  benefits will be reduced.  For
     the  nine-month  period  ended June 30, 2000  (unaudited)  and for the year
     ended  September 30, 1999 the  consolidated  financial  statements  reflect
     $97,000 and $94,000 of employee benefits expense related to the SERP.


 (14)   Subsequent Events

     At a special  meeting on  October  19,  1999,  the  Company's  stockholders
     approved two stock benefit plans. Under the 1999 Stock Option Plan, certain
     directors,  officers  and  employees  were  granted  options to purchase in
     aggregate  270,385 shares of the Company's  stock over the next five years.
     Options vest 20% each year beginning one year after the date of grant.  The
     exercise price of the options has been  established at $8.50 per share, the
     average price of the shares traded on the Nasdaq National Market on October
     19, 1999. Since the option price was established as the then current market
     value of the Company's  stock,  the Company will not record an expense when
     the options  are  granted or the stock is issued  upon the  exercise of the
     option.  When  shares are issued  upon the  exercise  of any  options,  the
     Company may choose to issue stock from shares authorized but not yet issued
     or to utilize  stock held in  treasury.  Under the  Restricted  Stock Plan,
     directors  and  officers  of the  Company  may earn  108,154  shares of the
     Company's stock over the next five years. Restricted shares are earned at a
     rate of 20% each year of continued  service to the Company.  The fair value
     of these  shares,  using the $8.50 per share noted  above,  is $919,000 and
     this amount will be amortized over a five-year  period to compensation  and
     employee  benefit  expense  commencing  October 1, 1999.  The shares earned
     under this plan are  entitled to all voting and other  stockholder  rights,
     except that, while restricted, the shares must be held in escrow and cannot
     be sold,  pledged or otherwise  conveyed.  The Company plans to acquire the
     necessary shares through open market purchases.

     On October 19, 1999 the Company  announced  that it had  received  approval
     from the Office of Thrift  Supervision  ("OTS") to proceed with its planned
     repurchase of up to 15% of the common stock held by stockholders other than
     FloridaFirst   Bancorp  MHC,  or  405,578  shares.   Such  repurchases  are
     authorized  to be  made by the  Company  from  time to time in open  market
     transactions as, in the opinion of

                                      F-22
<PAGE>

     management,  market conditions warrant. The repurchased shares will be held
     in treasury  stock and will be available  for general  corporate  purposes,
     including the exercise of stock options.


(15)   Conversion from Mutual Holding Company to Full Stock Company (Unaudited)

     On July 21, 2000,  the Board of  Directors of the Company,  the MHC and the
     Bank adopted plans of merger and conversion  ("Conversion") to convert from
     a federally  chartered mutual holding company to a state chartered  capital
     stock holding  company known as FloridaFirst  Bancorp,  Inc. The Conversion
     will be  accounted  for as a change in  corporate  form  with no  resulting
     change in the historical  basis of the Company's  assets,  liabilities  and
     equity.   Following  the  successful  completion  of  the  stock  offering,
     conversion costs will be netted against proceeds from the sale of stock and
     net proceeds will be added to stockholders'  equity.  In the event that the
     Conversion is not successfully completed,  the costs incurred in connection
     with the  Conversion  will be  expensed  at the time that the  unsuccessful
     completion  is  determined.  As  of June 30, 2000 (unaudited), no costs had
     been incurred.

     At the  time of the  Conversion,  the Bank  will  establish  a  liquidation
     account in an amount equal to its equity as  reflected in the  statement of
     financial   condition  used  in  the  final  Conversion   prospectus.   The
     liquidation  account will be maintained for the benefit of eligible account
     holders and supplemental  eligible account holders who continue to maintain
     their accounts at the Bank after the Conversion.  The  liquidation  account
     will be reduced  annually,  to the extent that  eligible  and  supplemental
     eligible account holders have reduced their qualifying  deposits as of each
     anniversary  date.  Subsequent  increases  in  balances  will  not  restore
     eligible  or  supplemental   eligible  account  holder's  interest  in  the
     liquidation  account.  In the event of a complete  liquidation of the Bank,
     each eligible and supplemental  eligible account holder will be entitled to
     receive  a  distribution   from  the  liquidation   account  in  an  amount
     proportionate to the current adjusted qualifying balances for accounts then
     held.

     Subsequent  to the  Conversion,  the  Bank  may  not  declare  or pay  cash
     dividends on its shares of common stock if the effect  thereof  would cause
     equity  to be  reduced  below  applicable  regulatory  capital  maintenance
     requirements or if such  declaration  and payment would  otherwise  violate
     regulatory requirements.



(16)   Fair Values of Financial Instruments

     Fair value  estimates,  methods and assumptions are set forth below for the
     Company's financial instruments at September 30, 1999 and 1998.

     Cash and cash equivalents: The carrying amount of cash and cash equivalents
     -------------------------
     (demand deposits maintained at various financial  institutions)  represents
     fair value.

     Investments:  The Company's investment  securities represent investments in
     -----------
     U.S.  government  agency  obligations,   CMOs,  MBS,  corporate  bonds  and
     municipal bonds. The fair value of these investments was estimated based on
     quoted market prices or bid quotations received from securities dealers.

     FHLB stock:  The FHLB stock is not publicly  traded and the carrying amount
     ----------
     was used to estimate the fair value.

                                      F-23
<PAGE>

       Loans: Fair values are estimated for the Company'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 year end. 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  Company  for  deposits  of  similar  remaining
       maturities.

       FHLB advances and other  borrowings:  The fair value of FHLB advances and
       -----------------------------------
       other  borrowings are 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.

       Commitments:  The  Company  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 Company's  financial  instruments are as
       follows:

                                                         September 30, 1999
                                                     -------------------------
                                                      Carrying      Estimated
                                                       amount       fair value
                                                     ---------      ----------
                                                         (In thousands)
         Financial assets:
            Cash and cash equivalents                 $  2,598      $  2,598
            Investments available for sale              68,152        68,152
            Investment securities held to maturity      12,724        12,479
            Federal Home Loan Bank stock                 4,475         4,475
            Loans (carrying amount net of
               allowance for loan loss of $2,941)      397,910       399,914
                                                      ========      ========

         Financial liabilities:
            Deposits:
               Without stated maturities              $ 97,406      $ 97,406
               With stated maturities                  241,818       241,475
            Federal Home Loan Bank advances             87,600        86,873
            Other borrowings                             4,872         4,872
                                                      ========      ========

         Commitments:
            Loan commitments                                 -      $  2,300
                                                      ========      ========


                                      F-24
<PAGE>


                                                         September 30, 1998
                                                    ---------------------------
                                                    Carrying         Estimated
                                                     Amount          fair value
                                                    --------        -----------
                                                           (In thousands)
        Financial assets:
           Cash and cash equivalents                $    647        $    647
           Investments available for sale             42,225          42,225
           Investment securities held to maturity     18,736          18,524
           Federal Home Loan Bank stock                2,864           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
                                                    ========        ========
        Commitments:
           Loan commitments                                -        $  2,640
                                                    ========        ========

(17)   Commitments and Contingencies

       In the ordinary course of business,  the Company has various  outstanding
       commitments  and  contingent  liabilities  that are not  reflected in the
       accompanying  financial  statements.   In  addition,  the  Company  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  condition  and
       operations of the Company.


 (18)    Parent Company Only Financial Statements

       Condensed financial statements of FloridaFirst Bancorp are as follows (in
       thousands):

       Condensed Statement of Financial Condition
       ------------------------------------------

       Assets                                                September 30, 1999
                                                             ------------------

       Cash and cash equivalents                                  $     50
       Loan receivable from subsidiary                              10,756
       Investment in subsidiary                                     48,535
       ESOP loan receivable                                          2,163
                                                                  --------
         Total assets                                             $ 61,504
                                                                  ========

       Liabilities and Stockholders' Equity
       Dividends payable                                          $    107
       Accrued income taxes                                             60
                                                                  --------
         Total liabilities                                             167
                                                                  --------
       Stockholders' equity                                         61,337
                                                                  --------
         Total liabilities and stockholders' equity               $ 61,504
                                                                  ========

                                      F-25
<PAGE>

                                                                Year ended
Condensed Statement of Earnings                            September 30, 1999
-------------------------------                            ------------------

Interest income:
Loan to ESOP                                                       $   57
Loan to subsidiary                                                    169
                                                                   ------
  Total income                                                        226
                                                                   ------

Operating expenses                                                     57
                                                                   ------

Income before income taxes and equity
  in undistributed earnings of subsidiary                             169
Income taxes                                                           60
                                                                   ------
Income before equity in undistributed earnings of subsidiary          109
Equity in undistributed earnings of subsidiary                      3,148
                                                                   ------

Net income                                                         $3,257
                                                                   ======


                                                                Year ended
Condensed Statement of Cash Flows                           September 30, 1999
---------------------------------                           ------------------
Cash flows from operating activities:
Net income                                                      $  3,257
  Adjustments to reconcile net income to
  net cash  provided by operating activities:
          Equity in undistributed earnings of subsidiary          (3,148)
          Increase in accrued income taxes                            60
                                                                --------
           Net cash provided by operating activities                 169
                                                                --------

Cash flows from investing activities:
  Increase in ESOP loan receivable                                (2,163)
  Increase in loan receivable from subsidiary                    (10,756)
                                                                --------
           Net cash used in investing activities                 (12,919)
                                                                --------

Cash flows from financing activities:
  Net proceeds from stock offering                                25,700
  Capital contribution to subsidiary                             (12,900)
                                                                --------
           Net cash provided by financing activities              12,800
                                                                --------

Increase in cash                                                      50
Cash at beginning of year                                              -
                                                                --------
Cash at end of year                                             $     50
                                                                ========

Supplemental disclosure of non-cash information:
Transfer of investment in subsidiary upon creation
  of holding company                                            $ 36,107
                                                                ========
Declaration of dividends payable                                $    107
                                                                ========

                                      F-26

<PAGE>

(19)  Quarterly Financial Data (Unaudited)

       Unaudited  quarterly  financial data (in thousands except per share data)
       is as follows:

                                           Nine Months Ended June 30, 2000
                                      ------------------------------------------
                                       First   Second     Third
                                      Quarter  Quarter   Quarter  Year-To-Date
                                      -------  -------   -------  ------------
Interest income                      $ 9,152   $ 9,740   $10,271     $29,163
Interest expense                       5,035     5,574     6,212      16,821
                                     -------   -------   -------     -------
Net interest income                    4,117     4,166     4,059      12,342
Provision for losses                     120       150       180         450
                                     -------   -------   -------     -------
Net interest income after
  provision for losses                 3,997     4,016     3,879      11,892
                                     -------   -------   -------     -------

Non-interest income                      446       504       523       1,473
Non-interest expense                   3,039     3,051     2,904       8,994
                                     -------   -------   -------     -------

Income before taxes                    1,404     1,469     1,498       4,371
Provision for income taxes               493       517       530       1,540
                                     -------   -------   -------     -------

Net income                           $   911   $   952   $   968     $ 2,831
                                     =======   =======   =======     =======

Basic earnings per share             $   .17   $   .18   $   .19     $  0.54
                                     =======   =======   =======     =======
Weighted average shares outstanding    5,448     5,208     5,178       5,280
                                     =======   =======   =======     =======

<TABLE>
<CAPTION>
                                          Year ended September 30, 1999           Year ended September 30, 1998
                                     --------------------------------------  --------------------------------------
                                       First    Second     Third    Fourth     First    Second     Third    Fourth
                                      Quarter   Quarter   Quarter   Quarter   Quarter   Quarter   Quarter   Quarter
                                      -------   -------   -------   -------   -------   -------   -------   -------
<S>                                  <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Interest income                       $ 7,834   $ 7,955   $ 8,213   $ 8,646   $ 8,970   $ 8,164   $ 7,688   $ 7,319
Interest expense                        4,283     4,216     4,099     4,530     5,367     4,867     4,492     4,240
                                      -------   -------   -------   -------   -------   -------   -------    ------
Net interest income                     3,551     3,739     4,114     4,116     3,603     3,297     3,196     3,079
Provision for losses                      150       150       120       120       105       100       100       100
                                      -------   -------   -------   -------   -------   -------   -------    ------
Net interest income after
  provision for losses                  3,401     3,589     3,994     3,996     3,498     3,197     3,096     2,979
                                      -------   -------   -------   -------   -------   -------   -------    ------

Non-interest income                       321       464       351       337       325     3,384       370       268
Non-interest expense                    2,700     2,871     2,939     2,938     2,967     3,114     2,600     4,900
                                      -------   -------   -------   -------   -------   -------   -------    ------

Income before taxes                     1,022     1,182     1,406     1,395       856     3,467       866    (1,653)
Provision for income taxes                379       434       466       469       300     1,109       272      (530)
                                      -------   -------   -------   -------   -------   -------   -------    ------

Net income                            $   643   $   748   $   940   $   926   $   556   $ 2,358   $   594    $(1,123)
                                      =======   =======   =======   =======   =======   =======   =======    =======

Basic earnings per share                                  $   .17   $   .17
                                                          =======   =======
Weighted average shares outstanding                         5,555     5,544
                                                          =======   =======
</TABLE>

                                      F-27
<PAGE>

[LOGO] KPMG

          P.O. Box 31002
          St. Petersburg, FL 33731-8902

          P.O. Box 1439
          Tampa, FL 33601-1439




INDEPENDENT AUDITORS' REPORT

The Board of Directors
FloridaFirst Bancorp:

We have audited the accompanying  consolidated statements of financial condition
of  FloridaFirst  Bancorp and subsidiary  (the Company) as of September 30, 1999
and 1998,  and the related  consolidated  statements of earnings,  stockholders'
equity  and  comprehensive  income,  and cash flows for each of the years in the
three-year  period ended September 30, 1999. These financial  statements are the
responsibility of the Company'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 consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of FloridaFirst Bancorp
and  subsidiary  at  September  30,  1999 and  1998,  and the  results  of their
operations and their cash flows for each of the years in the  three-year  period
ended  September  30, 1999 in  conformity  with  generally  accepted  accounting
principles.


                                   /s/KPMG LLP


Tampa, Florida
October  28, 1999


                                      F-28



<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
FloridaFirst  Bancorp,  Inc.  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 ..................................................................
Risk Factors..............................................................
Selected Financial Highlights.............................................
The Conversion............................................................
The Offering..............................................................
FloridaFirst Bancorp, Inc.................................................
FloridaFirst Bank.........................................................
Use of Proceeds...........................................................                     FloridaFirst Bancorp, Inc.
Dividend Policy...........................................................
Market for the Common Stock...............................................
Capitalization............................................................
Pro Forma Data............................................................
Historical and Pro Forma Capital Compliance...............................
FloridaFirst Bancorp Consolidated Statements of Earnings..................                          ------------------
Management's Discussion and Analysis of
 Financial Condition and Results of Operations............................                               PROSPECTUS
Business of FloridaFirst Bancorp, Inc.....................................
Business of FloridaFirst Bank.............................................                          ------------------
Regulation ...............................................................
Taxation..................................................................
Management of FloridaFirst Bancorp, Inc...................................
Management of FloridaFirst Bank...........................................
Comparison of Stockholders' Rights........................................                   Sandler O'Neill & Partners, L.P.
Restrictions on Acquisition of FloridaFirst Bancorp, Inc..................
Description of Capital Stock..............................................
Legal and Tax Opinions....................................................
Experts...................................................................
Registration Requirements.................................................                       _____________ ____, 2000
Where You Can Find Additional Information.................................
Index to Financial Statements  ...........................................

Until  the later of  November  __,  2000 or 25 days  after  commencement  of the
offering, all dealers effecting transactions in these securities, whether or not          THESE SECURITIES ARE NOT DEPOSITS OR
participating in this offering, may be required to deliver a prospectus. This is          SAVINGS ACCOUNTS AND ARE NOT FEDERALLY
in addition to the dealers'  obligation  to deliver a prospectus  when acting as          INSURED OR GUARANTEED
underwriters and with respect to their unsold allotments or subscriptions.


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

</TABLE>
<PAGE>

                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 16.          Exhibits and Financial Statement Schedules:

         The  financial   statements   and  exhibits   filed  as  part  of  this
Registration Statement are as follows:

<TABLE>
<CAPTION>
<S>             <C>      <C>
                  (a)      List of Exhibits:
                   1       Agency Agreement with Sandler O'Neill & Partners, L.P.
                   2       Plan of Conversion and Reorganization and Plans of Merger
                   3(i)    Articles of Incorporation of FloridaFirst Bancorp, Inc. (formerly FloridaFirst
                           Bancorp, Inc. of Lakeland)*
                   3(ii)   Bylaws of FloridaFirst Bancorp, Inc. (formerly FloridaFirst Bancorp, Inc. of
                           Lakeland)*
                   4       Specimen Stock Certificate of FloridaFirst Bancorp, Inc.*
                   5       Opinion of Malizia Spidi & Fisch, PC regarding legality of securities registered*
                   8.1     Federal Tax Opinion of Malizia Spidi & Fisch, PC*
                   8.2     State Tax Opinion of Hahn, McClurg, Watson, Griffith & Bush, P.A.
                   8.3     Statement of FinPro, Inc. as to the value of subscription rights*
                  10.1     Form of Employment Agreement entered into with the named executive officers
                           and two senior officers of FloridaFirst Bank*
                  10.2     1999 Stock Option Plan**
                  10.3     Restricted Stock Option Plan**
                  10.4     Supplemental Executive Retirement Plan for the Benefit of Senior Officers*
                  23.1     Consent of Malizia Spidi & Fisch, PC (included with Exhibit 5)*
                  23.2     Consent of KPMG LLP
                  23.3     Consent of FinPro, Inc.*
                  23.4     Consent of Hahn, McClurg, Watson, Griffith & Bush, P.A. (included with Exhibit
                           8.2)
                  24       Power of Attorney (included with signature page)*
                  27       Financial Data Schedule (Electronic Filing)*
                  99.1     Stock Order Form*
                  99.2     Marketing Materials*
                  99.3     Appraisal Report***
                  99.4     Proxy Statement
</TABLE>
-------------------
*        Previously filed
**       Incorporated  by  reference  to the  exhibits to the Form 10-K filed by
         FloridaFirst Bancorp on December 29, 1999 (File No. 0-25693)
***      The statistical  information  included in the appraisal report is filed
         supplementally in accordance with Rule 202 of Regulation S-T.

<PAGE>

                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
the registrant has duly caused this  registration  statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in Lakeland, Florida as of
October 20, 2000.

                                             FLORIDAFIRST BANCORP, INC.


                                             /s/Gregory C. Wilkes
                                             -----------------------------------
                                             Gregory C. Wilkes
                                             President, Chief Executive Officer,
                                             and Director
                                             (Duly authorized representative)


         Pursuant to the requirements of the Securities Act of 1933, as amended,
this  registration  statement has been signed below by the following  persons in
the capacities indicated as of October 20, 2000.

<TABLE>
<CAPTION>
<S>                                          <C>

/s/Gregory C. Wilkes                          /s/Kerry P. Charlet
----------------------------------            --------------------------------------------
Gregory C. Wilkes                             Kerry P. Charlet
President, Chief Executive Officer            Senior Vice President and Chief
and Director                                  Financial Officer
                                              (Principal Financial and Accounting Officer)


                         *                                             *
----------------------------------            --------------------------------------------
Nis H. Nissen, III                            Llewellyn N. Belcourt
Chairman of the Board                         Director


                         *                                               *
----------------------------------            --------------------------------------------
J. Larry Durrence                             Stevhen A. Moore, Jr.
Director                                      Director


                          *
----------------------------------
G. F. Zimmermann, III
Director


*By:     /s/Gregory C. Wilkes
----------------------------------
         Gregory C. Wilkes
         Attorney-in-Fact

</TABLE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission