FLORIDAFIRST BANCORP INC
S-1, 2000-09-05
Previous: WAVE POWER NET INC, 10SB12B, EX-27, 2000-09-05
Next: FLORIDAFIRST BANCORP INC, S-1, EX-2, 2000-09-05





As filed with the Securities and Exchange Commission on September 5, 2000
                                                  Registration No. 333-
                                                                       ---------
--------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM S-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.[ ]
<TABLE>
<CAPTION>
                                                 CALCULATION OF REGISTRATION FEE
----------------------------------- ------------------ -------------------  --------------------------  ---------------------
                                                         Proposed Maximum
 Title of Each Class of Securities      Amount to be         Offering           Proposed Maximum              Amount of
         To Be Registered                Registered       Price Per Share    Aggregate Offering Price      Registration Fee
----------------------------------- ------------------ -------------------  --------------------------  ---------------------
<S>                                      <C>                 <C>                 <C>                         <C>
Common Stock, $0.10 par value             6,348,000           $10.00              $63,480,000 (1)             $16,758.72
----------------------------------- ------------------ -------------------  --------------------------  ---------------------
</TABLE>
1)       Estimated soley for the purpose of calculating the registration fee.

         The registrant hereby amends this  registration  statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities Act or until the registration statement shall become effective on
such  date  as the  Commission,  acting  pursuant  to  said  Section  8(a),  may
determine.
<PAGE>
PROSPECTUS

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

         FloridaFirst  Bancorp,  Inc. is a Florida  corporation that is offering
shares of common stock in  connection  with the  mutual-to-stock  conversion  of
FloridaFirst Bancorp MHC. FloridaFirst Bancorp, Inc. will be the holding company
for  FloridaFirst  Bank. 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 new common stock in FloridaFirst Bancorp, Inc.

               --------------------------------------------------
                                TERMS OF OFFERING
                             PRICE $10.00 PER SHARE
               --------------------------------------------------


---------------------------------------------  -----------  -----------
                                                   MINIMUM      MAXIMUM
---------------------------------------------  -----------  -----------
Number of Shares                                 2,326,877    3,147,952
Total Underwriting Commissions and Expenses     $1,038,000   $1,094,000
Net Proceeds                                   $22,230,770  $30,385,520
Net Proceeds Per Share                               $9.55        $9.65
---------------------------------------------  -----------  -----------


         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.

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

         FloridaFirst  Bancorp, Inc. has applied to have its common stock quoted
on the Nasdaq National Market under the symbol "FFBK."

         FloridaFirst  Bancorp,  Inc.  is  offering  the common  stock on a best
efforts basis, subject to certain conditions.

         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.

         None of the  Securities and Exchange  Commission,  the Office of Thrift
Supervision  or  the  Federal  Deposit  Insurance  Corporation,  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 ______________________.

                        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.

FloridaFirst Bancorp, Inc. 205 East Orange Street, Lakeland, Florida  33801-4611

         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.

FloridaFirst Bancorp MHC.  205 East Orange Street, Lakeland, Florida  33801-4611

         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.

FloridaFirst Bancorp.      205 East Orange Street, Lakeland, Florida  33801-4611

         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.

FloridaFirst Bank.         205 East Orange Street, Lakeland, Florida  33801-4611

         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.

Reasons For The Conversion.

We are pursuing the conversion for the following reasons:

         1.       As a result of the conversion, we will have more capital which
                  will enable us to  continue  to expand our  banking  franchise
                  through de novo  branching,  and  offering  new  products  and
                  banking  services.  We will thereby be in a better position to
                  increase  our market  presence in the market areas of Polk and
                  Manatee Counties,  Florida.  See "Management's  Discussion and
                  Analysis of Financial  Condition and Results of Operations" on
                  page ____.

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

                                        3
<PAGE>
--------------------------------------------------------------------------------

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

         3.       After the  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.  We believe
                  this listing and the larger number of outstanding  shares will
                  provide  additional  liquidity and  visibility  for our common
                  stock. We believe that as a result,  it will be easier for you
                  to buy and sell our common stock.

         4.       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 consideration  for acquisitions and
                  merge with and into any other stock institution or its holding
                  company.

Description Of The Conversion And Stock Offering.

         The  Conversion.  FloridaFirst  Bancorp  MHC owns  57% of  FloridaFirst
Bancorp's  common stock. As part of the conversion,  FloridaFirst  Bancorp MHC's
existence  will end, and  FloridaFirst  Bancorp MHC's 57% ownership  interest in
FloridaFirst  Bancorp will be offered for sale to certain of FloridaFirst Bank's
depositors, its employee stock ownership plan, and may be sold to the members of
the community and the general public, if there are any shares  remaining.  After
the conversion, we will own 100% of the common stock of FloridaFirst Bank.

         The Stock Offering.  We are selling in this offering common stock which
represents  the 57%  ownership  interest  in  FloridaFirst  Bancorp now owned by
FloridaFirst  Bancorp  MHC.  Under the plan of  conversion,  current  and former
depositors  of  FloridaFirst  Bank and its employee  stock  ownership  plan have
priority rights to subscribe for shares in FloridaFirst  Bancorp, Inc. See below
under "How we will  prioritize  orders if we receive orders for more shares than
are available."

         We are selling between  2,326,877 and 3,147,952 shares of common stock,
all at a price  of $10  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 of  FloridaFirst  Bancorp MHC,  FloridaFirst  Bancorp and
FloridaFirst Bank performed by FinPro, Inc., an independent  appraisal firm. The
factors  that  went  into  the  appraisal  are  discussed  below  under  "How we
determined the price per share and the number of shares we are offering."

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

The Current Market And Conversion Exchange.

         FloridaFirst  Bancorp's  stockholders,  excluding  FloridaFirst Bancorp
MHC, own approximately 43% of FloridaFirst  Bancorp's  outstanding shares. These
minority shares will be exchanged for our shares of common stock.  The number of
shares of our common stock that FloridaFirst  Bancorp  stockholders will receive
will be based on a conversion exchange ratio. The minority shareholders will own
approximately 43% of our common stock immediately following the transaction.  As
of __________,  2000, the stock price at which FloridaFirst Bancorp common stock
traded on the  Nasdaq was $_____  per  share.  Based  upon the  midpoint  of the
appraisal,  each  outstanding  share of common stock will be exchanged for .8975
shares of FloridaFirst Bancorp, Inc. stock.

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

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

         How The Ownership Structure Will Change After The Reorganization.

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

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



                Our ownership structure after the reorganization.

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


How The Price Per Share And The Number Of Shares In The Offering Was Determined.

         The number of shares  offered is based on an  independent  appraisal of
the pro forma estimated market value of the stock by FinPro, Inc. divided by the
purchase  price of $10.00  and  multiplied  by the  percentage  of shares  being
offered to the public. The $10.00 per share price was determined by the board of
directors.

The Amount Of Stock You May Purchase.

         The minimum number of shares that may be purchased is 25.

         If you are not now a FloridaFirst Bancorp stockholder,  you (or persons
through  a  single  account)  may not  purchase  in  Priority  1, 3, or 4 of the
subscription  offering more than 30,000 shares of common stock,  either alone or
together with persons in concert with you.

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

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

         If you are now a  FloridaFirst  Bancorp  stockholder,  you (or  persons
through a single  account) may not either alone or together with persons  acting
in concert purchase shares in Priority 1, 3, or 4 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  Priority  1, 3 or 4 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  benefit  plans,  the maximum  number of
shares  which  may  be  purchased  in  all of  the  combined  categories  of the
conversion by any person (or persons through a single account) together with any
associate or group of persons  acting in concert shall not exceed such number of
shares that,  when  combined with shares  received in exchange for  FloridaFirst
Bancorp stock, shall equal 50,000.

         For   further   discussion   of   the   purchase   limits,   see   "The
Offering--Limitations on Purchases of Common Stock" on page ____.

How We Will  Prioritize  Orders If We Receive  Orders For More  Shares  Than Are
Available.

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

         o        Priority 1 - Depositors of  FloridaFirst  Bank at the close of
                  business on June 30, 1999 with deposits of at least $50.00.



         o        Priority 2 - The employee stock benefit plans of  FloridaFirst
                  Bank.

         o        Priority 3 - Depositors of  FloridaFirst  Bank at the close of
                  business  on  September  30,  2000 with  deposits  of at least
                  $50.00.

         o        Priority  4  -  Other  depositors  and  certain  borrowers  of
                  FloridaFirst  Bank as of the close of business on  __________,
                  2000 who are entitled to vote on the reorganization.

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

Our  Officers,   Directors  And  Employees   Will  Receive   Benefits  From  The
Reorganization Or Within One Year Of The Offering.

         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.

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

         The following table presents information  regarding the participants in
each plan, total amount, the percentage,  and the dollar value of the stock that
we intend to set aside for our employee  stock  ownership  plan and  stock-based
incentive plans. The stock-based incentive plans may not be adopted for at least
six months  after the  offering  and must be approved by a majority  vote of the
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.

<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.............  Officers,
                                      Directors and
                                      Employees           125,918                1,259,180                 4.0
Stock Options.......................  Officers,
                                      Directors and
                                      Employees           314,795                        -                10.0
                                                          -------               ----------                ----
              Total.................                      692,549               $3,777,540                22.0%
                                                          =======               ==========                ====
</TABLE>

         We also will 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 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
vesting period will remain unchanged.



Deadlines For Purchasing Stock.

         The subscription offering will terminate at ____ p.m., Eastern time, on
________,   2000.  The  community   offering  and  the  other  offering  through
broker/dealers,  if any, may  terminate at any time without  notice but no later
than _____, 2001.

Subscription Rights Are Not Transferable.

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

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

                                        7
<PAGE>
--------------------------------------------------------------------------------

Conditions To Completion Of Conversion.

         We cannot complete our conversion and our offering unless:

         (1) It is approved by at least a majority of votes  eligible to be cast
by members of FloridaFirst Bancorp MHC;

         (2) It is approved by at least two-thirds of the outstanding  shares of
FloridaFirst Bancorp common stock; and

         (3) It is  approved  by at  least  a  majority  of the  votes  cast  by
shareholders  of FloridaFirst  Bancorp common stock,  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.

Our Use Of The Proceeds Raised From The Sale Of Stock.

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

Our Dividend Policy.

         FloridaFirst  Bancorp  now 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.

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.

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

                                        8
<PAGE>
--------------------------------------------------------------------------------

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,  rather than  FloridaFirst
Bancorp's  federal  charter and bylaws and federal  law and  regulations.  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 ___.

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

                                        9

<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  expansion  plans
that  include  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."

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

         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

                                       10

<PAGE>



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.

Our corporate  documents and regulations of the Office of Thrift Supervision may
make it difficult for anyone to acquire us.

         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. See "Comparison of Shareholders'  Rights" and  "Restrictions on Acquisitions
of FloridaFirst Bancorp, Inc."

The  implementation  of  stock-based  benefit  plans  will  increase  our future
compensation expense and will 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.

Low return on equity following the conversion and reorganization.

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

Recently the stock market has been volatile and many stocks have not appreciated
in value.

         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.  You  should  not have a short  term
investment horizon in evaluating whether to purchase stock in the offering.

                                       11

<PAGE>



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

         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.

Banking reform legislation may increase competition.

         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.


                                       12

<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 ........................   $29,082   $24,002   $32,648   $32,141   $33,865   $31,694   $29,820
Interest expense .......................    16,740    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  reorganization.  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 reorganization.)
(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.

                                       13
<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>
                                       14
<PAGE>

                        The Conversion and Reorganization

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

General

         On July 21, 2000, the Board of Directors of  FloridaFirst  Bancorp MHC,
FloridaFirst  Bancorp and  FloridaFirst  Bank adopted a plan of  conversion  and
reorganization 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  and
reorganization,  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 and Reorganization."

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 and  reorganization,  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  and  reorganization,  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 and reorganization.

         The  conversion  and  reorganization  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 and reorganization  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

                                       15
<PAGE>

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.

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

         In light of the  foregoing,  the Boards of  Directors  of  FloridaFirst
Bancorp MHC,  FloridaFirst Bancorp and FloridaFirst Bank (the "Primary Parties")
believe that the conversion and  reorganization 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 the Primary  Parties 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 common stock of FloridaFirst Bancorp, Inc. 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% owned by  FloridaFirst  Bancorp
public stockholders,  the following table sets forth, at the minimum,  midpoint,
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
percentage of common stock outstanding after the conversion that will be sold in
the offering and issued in the share exchange; and (3) the exchange ratio.

<TABLE>
<CAPTION>
                                                                                              Total Shares
                                                                                                of Common
                                      Conversion Stock               Exchange Shares           Stock to be        Exchange
                                        to be Issued                  to be Issued             Outstanding          Ratio
                               ------------------------------ ----------------------------- ----------------- ---------------
                                   Amount          Percent        Amount         Percent
                               --------------- -------------- -------------- -----------
<S>                             <C>               <C>         <C>               <C>            <C>               <C>
Minimum...................        2,326,877          57.03%     1,753,123          42.97%        4,080,000         0.7628%
Midpoint..................        2,737,299          57.03      2,062,701          42.97         4,800,000         0.8975
Maximum...................        3,147,952          57.03      2,372,048          42.97         5,520,000         1.0321
Adjusted maximum..........        3,620,179          57.03      2,727,821          42.97         6,348,000         1.1869

</TABLE>
                                       16
<PAGE>

         Options to purchase shares of FloridaFirst Bancorp common stock will be
converted  into and become  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 outstanding 103,519 restricted stock awards of FloridaFirst
Bancorp  common stock.  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  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 $.85 to $.58,  for the  minimum to the  adjusted  maximum  of the  offering
range, respectively.

         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.


                                       17

<PAGE>

         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 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 as Directors of  FloridaFirst
Bancorp, Inc. 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   stockholders  of
FloridaFirst Bancorp, Inc. 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 and Reorganization."

                                       18

<PAGE>

         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 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 and Reorganization

         Consummation  of  the  conversion  and   reorganization   is  expressly
conditioned  upon prior  receipt of either a ruling  from the  Internal  Revenue
Service  ("IRS") or an opinion of counsel with respect to 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
the Primary Parties 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.  This  condition  may not be waived by the Primary
Parties.

         Malizia Spidi & Fisch, PC, Washington, D.C. ("Counsel"),  has issued an
opinion to us and the  FloridaFirst  Bank with respect to the Federal income tax
consequences  of the  conversion and  reorganization.  The opinion of counsel is
subject to certain assumptions stated therein. The assumptions include: (i) that
the plan of conversion  and  reorganization  has been duly and validly  adopted;
(ii) that the  Primary  Parties  will  comply  with the plan of  conversion  and
reorganization;  (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.

         In  the  following   discussion,   Mutual  Holding  Company  refers  to
FloridaFirst  Bancorp MHC,  Mid- Tier  Holding  Company  refers to  FloridaFirst
Bancorp, and Bank refers to FloridaFirst Bank. With regard to the conversion and
reorganization, Counsel 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.  The Mutual  Holding  Company,  the Mid-Tier  Holding
Company and the Bank will be a party to a "reorganization" as defined in Section
368(b) of the code.

         2. Interim Bank #1 (the Mutual Holding Company following its conversion
to a federal  stock  savings  bank) and Interim  Bank #2 (the  Mid-Tier  Holding
Company following its conversion to a federal stock savings bank) will recognize
no gain or loss pursuant to the conversion and reorganization.

                                       19
<PAGE>

         3. No gain or loss will be  recognized  by the Bank upon the receipt of
the assets of Interim Bank #1 and Interim Bank #2 pursuant to the conversion and
reorganization.

         4. The  reorganization  of  FloridaFirst  Bancorp,  Inc. as the holding
company of the 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,  the Bank,  FloridaFirst Bancorp, Inc., and Interim Bank #3 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  Bank #3 upon  the
transfer   of  its  assets  to  the  Bank   pursuant  to  the   conversion   and
reorganization.

         6. No gain or loss will be  recognized  by the Bank upon the receipt of
the assets of Interim Bank #1, Interim Bank #2, and Interim Bank #3.

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

         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
Mid-Tier Common Stock.

         9.  The  basis  of the  common  stock  to be  received  by  the  public
stockholders  will  be the  same  as the  basis  of the  Mid-Tier  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 the Bank following the conversion
and reorganization,  (ii) 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 the
Bank's holding  company  structure and the merger of the Mutual Holding  Company
into the Bank. If so, the IRS could argue that the "step  transaction"  doctrine
should  be  applied  and  the  transitory  elimination  of the  holding  company
structure  in Merger #1 (the  merger of  Interim  Bank #2 with and into the Bank
with  the Bank as the  surviving  entity)  and the  re-creation  of the  holding
company  structure in Merger #3 (the merger of Interim Bank #3, a subsidiary  of
FloridaFirst Bancorp, Inc. with and into the Bank with the 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 the Mutual
Holding   Company   into  the  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 Rev. Rul. 79-250. In that ruling, the IRS held that it
will respect the

                                       20
<PAGE>

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.

         Counsel notes that the parties to Merger #2 (the merger of Interim Bank
#1 (formerly the Mutual Holding Company) with and into the Bank with the Bank as
the  surviving  entity)  maintain a separate and distinct  business  purpose for
consummating Merger #2 (e.g.,  allowing for the conversion of the Mutual Holding
Company from mutual to stock form). Immediately after the consummation of Merger
#2, the Bank will no longer be controlled by the Mutual Holding Company but will
instead be controlled  by its public  stockholders  and that the Bank's  capital
will be  substantially  increased.  The facts  indicate  that the  merger of the
Mutual  Holding  Company  with  and  into the  Bank  will  result  in a real and
substantial  change in the form of ownership of the Bank that is  sufficient  to
conclude that Merger #2 comports with the underlying purposes and assumptions of
a reorganization under Section 368(a)(1)(A) of the Code.

         In  addition,   Counsel  believes  that,   because  the  various  steps
contemplated by the plan were  necessitated by the requirements of the Office of
Thrift  Supervision,  each of Merger #1,  Merger #2 and Merger #3 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  reverse  positions,
which otherwise qualify for tax-free treatment nevertheless should be treated as
taxable transactions.  Counsel does not believe that the transactions undertaken
pursuant to the plan should be so treated.  Counsel's opinion,  however,  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,  Inc.
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 the Primary  Parties 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,  Inc. 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,  the Primary Parties may be
subject  to  adverse  tax  consequences  as  a  result  of  the  conversion  and
reorganization.

                                       21
<PAGE>

         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  the  Primary  Parties,   the  public  stockholders  of
FloridaFirst Bancorp or the members of FloridaFirst Bancorp MHC. 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.

Conditions to the Reorganization

         Various  approvals of the OTS are required in order to  consummate  the
conversion and  reorganization.  The OTS has approved the plan of conversion and
reorganization,  subject to  approval  by  FloridaFirst  Bancorp MHC members and
FloridaFirst Bancorp's stockholders. In addition, consummation of the conversion
and  reorganization  is subject to OTS 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
OTS  approvals  will  be  received  in a  timely  manner,  in  which  event  the
consummation  of the  conversion  and  reorganization  may be delayed beyond the
expiration of the offering.

         Pursuant to OTS regulations,  the plan of conversion and reorganization
must also be approved  by (1) at least a majority  of the total  number of votes
eligible  to be cast by members of the mutual  holding  company at the  members'
meeting,  and (2) holders of at least  two-thirds  of the  outstanding  mid-tier
common stock at the stockholders' meeting. In addition, the Primary Parties have
conditioned  the  consummation  of  the  conversion  and  reorganization  on the
approval of the plan by at least a majority  of the votes cast,  in person or by
proxy, by the public stockholders at the stockholders'  meeting. 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 Reorganization

         If deemed  necessary  or  desirable  by the Boards of  Directors of the
Primary Parties, 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 OTS.  Any  amendment to this plan made
after approval by the members and  stockholders  with the concurrence of the OTS
shall not necessitate  further  approval by the members or  stockholders  unless
otherwise  required  by the OTS.  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 the Primary  Parties  without  approval of the OTS;  after the
special  meeting  or the  stockholder's  meeting,  the Boards of  Directors  may
terminate this plan only with the approval of the OTS.

                                       22
<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
reorganization  and offering and thus,  unless  waived by us, all orders will be
irrevocable   until   _________,   2000.  In  addition,   the   conversion   and
reorganization  may not be  completed  until we receive  approval  from the OTS.
Approval by the OTS is not a recommendation  of the  reorganization or offering.
Consummation of the conversion and  reorganization and offering will be delayed,
and  resolicitation  will be  required,  if the OTS does not  issue a letter  of
approval within 45 days after the last day of the subscription  offering,  or in
the event the OTS  requires  a  material  change  to the  offering  prior to the
issuance of its approval.  If the  reorganization and offering are not completed
by ___________, 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.

                                       23
<PAGE>

Subscription Offering

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

         Priority 1: Eligible Account Holders.  Each Eligible Account Holder (or
persons  through a single  account) shall  generally be given 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  described  under
"Limitations  on Purchases of Common  Stock." If there are  insufficient  shares
available to satisfy all subscriptions of Eligible Account Holders,  shares will
be  allocated  to  Eligible  Account  Holders so as to permit  each  subscribing
Eligible  Account  Holder to purchase a number of shares  sufficient to make his
total  allocation  equal to the  lesser of 100  shares  or the  number of shares
ordered.   Thereafter,   unallocated  shares  will  be  allocated  to  remaining
subscribing  Eligible Account Holders whose subscriptions remain unfilled in the
same  proportion  that each such  subscriber's  qualifying  deposit bears to the
total amount of qualifying deposits of all subscribing Eligible Account Holders,
in each case on June 30, 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.

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

         Priority 3:  Supplemental  Eligible  Account  Holders.  If any stock is
available after  satisfaction of  subscriptions  by Eligible Account Holders and
the  employee  stock  ownership  plan and other tax-  qualified  employee  stock
benefit plans,  if any, each  Supplemental  Eligible  Account Holder (or persons
through a single  account) 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
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  described  under  "Limitations  on Purchases  of Common  Stock." If
Supplemental  Eligible  Account Holders  subscribe for a number of shares which,
when added to the shares  subscribed  for by  Eligible  Account  Holders and the
employee  stock  ownership plan and other  tax-qualified  employee stock benefit
plans,  if any,  is in  excess of the total  number  of  shares  offered  in the
offering,  the  shares of  common  stock  will be  allocated  among  subscribing
Supplemental  Eligible  Account  Holders first so as to permit each  subscribing
Supplemental  Eligible Account Holder to purchase a number of shares  sufficient
to make his total  allocation equal to the lesser of 100 shares or the number of
shares  ordered.  Thereafter,  unallocated  shares  will  be  allocated  to each
subscribing  Supplemental  Eligible  Account Holder whose  subscription  remains
unfilled in the same proportion that such subscriber's  qualifying deposits bear
to the total  amount of  qualifying  deposits  of all  subscribing  Supplemental
Eligible  Account  Holders,   in  each  case  on  [September  30,  2000],  whose
subscriptions  remain  unfilled.  To ensure  proper  allocation  of stock,  each
Supplemental Eligible Account

                                       24
<PAGE>

Holder  must list on his order form all  accounts  in which he had an  ownership
interest as of the Supplemental Eligibility Record Date.

         Priority 4: Other Members. If any stock is available after satisfaction
of all subscriptions by the Eligible Account Holders, the tax-qualified employee
stock benefit plans,  and  Supplemental  Eligible  Account  Holders,  each Other
Member  (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 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 described under "Limitations on Purchases of Common Stock." If Other
Members  subscribe  for a number  of  shares  which,  when  added to the  shares
subscribed for by Eligible Account  Holders,  the  tax-qualified  employee stock
benefit plans and  Supplemental  Eligible  Account  Holder,  is in excess of the
total  number of shares  offered in the  offering,  the  subscriptions  of Other
Members will be allocated among  subscribing  Other Members so as to permit each
subscribing Other Member, to the extent possible, to purchase a number of shares
sufficient  to make his total  allocation of common stock equal to the lesser of
100  shares  or the  number  of  shares  subscribed  for by Other  Members.  Any
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.

         The above is a summary of the purchase limitation contained in the plan
of reorganization. The plan should be examined for the actual limitations.

         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.

                                       25
<PAGE>

         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 OTS, if necessary,  but without  additional notice
to subscribers (the "expiration date").  Subscription rights will become void if
not exercised prior to the expiration date.

Community Offering

         If less  than  the  total  number  of  shares  of  common  stock  to be
subscribed  for in the offering are sold in the  subscription  offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  community
offering to certain members of the general public.  The maximum amount of common
stock that any person may purchase in the community  offering is 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 OTS.

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

Syndicated Community Offering

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

                                       26
<PAGE>

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 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  reorganization,  a certificate  for the appropriate
amount of shares  will be  forwarded  to  Sandler  O'Neill  as  nominee  for the
beneficial  owner.  If an order is not  accepted  or the  reorganization  is not
consummated,  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 and reorganization  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.

                                       27
<PAGE>

          3.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased  in all  categories  in the  offering by  officers  and
               directors  of the  Primary  Parties 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 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 the Primary Parties, 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 the Primary  Parties  increase  the maximum
               purchase  limitations,  the Primary  Parties are only required to
               resolicit  persons who subscribed for the maximum purchase amount
               and may, in the sole discretion of the Primary Parties, 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.

                                       28
<PAGE>

          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 foregoing  restrictions on purchases by any person also apply
               to  purchases  by  persons  acting in  concert  under  applicable
               regulations of the OTS. Under  regulations of the OTS,  directors
               of the Primary Parties are not deemed to be affiliates or a group
               acting in  concert  with  other  directors  solely as a result of
               membership on the Board of Directors of FloridaFirst Bancorp MHC,
               FloridaFirst Bancorp, and FloridaFirst Bank.

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

                                       29
<PAGE>

subscription  offering,  the employee  plans will not be required to pay for the
shares at the time they  subscribe  but rather may pay for the shares  after the
reorganization.  Except for  institutional  investors,  all subscription  rights
under the plan will expire on the  expiration  date,  whether or not the Primary
Parties  have been able to locate  each  person  entitled  to such  subscription
rights.  The Primary  Parties 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 the Primary Parties unless the conversion and  reorganization  is
not completed within 45 days of the expiration date.

         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 the Primary  Parties by the U.S. Postal
     Service or the Primary Parties are unable to locate the addressee;

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

o    is not completed correctly or executed;

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

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 OTS.

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

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

                                       30
<PAGE>

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  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
reorganization.

         Conversion  Center.  The conversion  center is located at ____________,
Lakeland, Florida 33801. The phone number is (___) ________.

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.

                                       31
<PAGE>

         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 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.

                                       32
<PAGE>

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.

Restrictions on Repurchase of Shares

         During the first six months  following the  conversion,  we will not be
permitted under OTS regulations to repurchase any shares. From six months to one
year after the  conversion,  we may  repurchase up to 5% of our shares after the
first six months,  provided that we obtain  approval from the OTS regarding such
repurchases  and we can  demonstrate  compelling and valid business  reasons for
such repurchases. After the first year following the reorganization, there is no
limit as to how many  shares may be  purchased.  However,  repurchases  must not
cause us to become undercapitalized. The OTS 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,  Inc.,  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,  Inc. 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.  The Primary  Parties have
agreed to indemnify FinPro, Inc. 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 the Primary Parties to
FinPro,  Inc., except where FinPro, Inc. is determined to have been negligent or
failed  to  exercise  due  diligence  in  the  preparation  of  the  independent
valuation.

         Pursuant  to the plan,  the  number  of  shares  of common  stock to be
offered in the offering will be based on the estimated pro forma market value of
the common stock and the  purchase  price of $10 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

                                       33
<PAGE>

($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, Inc. has determined that as of ___________, 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,  Inc.'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, Inc. 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 OTS,  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,  the Primary  Parties may increase or decrease the
number  of  shares  to  be  issued  in  the  reorganization  and  offering.   No
resolicitation  of purchasers  will be made and purchasers will not be permitted
to modify or cancel  their  purchase  orders  unless the change in the number of
shares to be issued in the offering  results in fewer than  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  the  Primary  Parties  may also  elect to  terminate  the
offering. If the Primary Parties 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 OTS, we may  establish a new  offering
range and resolicit purchasers.  If we resolicit,  purchasers will be allowed to
modify or cancel their purchase orders.  Any adjustments in our pro forma market
value as a result of market and  financial  conditions  or a  resolicitation  of
prospective purchasers must be approved by the OTS.

         The independent  valuation 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,  Inc. has relied on and
assumed the accuracy and  completeness of financial and statistical  information
provided by the Primary Parties.  FinPro, Inc. did not independently  verify the
financial statements and other information provided by FloridaFirst Bancorp, nor
did FinPro,  Inc. 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,
Inc.  confirms that, to the best of its knowledge,  nothing of a material nature
has occurred that, taking into account all relevant

                                       34
<PAGE>

factors,  would cause FinPro, Inc. 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 OTS approval.  If
confirmation from FinPro,  Inc. is not received,  the Primary Parties 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 OTS, or take such other action as permitted
by the OTS in order to complete the offering.

Plan of Distribution/Marketing Arrangements

         The common  stock will be offered in the  offering  principally  by the
distribution  of  this  prospectus  and  through  activities  conducted  at  the
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 reorganization 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.

         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
the Primary Parties 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.  The Primary
Parties 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
reorganization,  except  for a  disposition  of  shares  after  the  death  of a
stockholder.  Accordingly,  shares of the common stock  issued to directors  and
officers  will  bear a legend  restricting  their  sale.  Any  shares  issued to
directors  and  officers as a stock  dividend,  stock split,  or otherwise  with
respect to restricted stock will be subject to the same restriction.

         For a period of three years following the  reorganization,  none of our
directors,  officers or their  associates may, without the prior approval of the
OTS,  purchase our common stock except from a broker or dealer  registered  with
the SEC. This prohibition does not apply to negotiated transactions including

                                       35
<PAGE>

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  and  reorganization,   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 and reorganization.  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
reorganization  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 any such opportunities,  we will be in a position after
the conversion and  reorganization,  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, 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.

                                       36
<PAGE>

                                 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:


         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
reorganization. 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.

         The net proceeds may vary because total  expenses of the conversion and
reorganization  may be more or less than those estimated.  The net proceeds will
also  vary if the  number of  shares  to be  issued  in the  reorganization  are
adjusted  to  reflect  a change  in the  estimated  pro  forma  market  value of
FloridaFirst 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:

                                       37
<PAGE>

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 OTS  approval of the  reorganization,  we have
agreed that we will not initiate any action within one year of completion of the
reorganization  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
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

                                       38
<PAGE>

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
                                                     ----       ---    ------------------
<S>                                                 <C>       <C>           <C>
Fiscal 2000
-----------
First Quarter.....................................   $9.38     $8.50         $.04
Second Quarter....................................    8.88      7.31          .04
Third Quarter.....................................    8.25      7.25          .04
Fourth Quarter....................................

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."

                                       39
<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 affect materially 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
         reorganization.  See "Risk Factors - The implementation of  stock-based
         benefit  plans will  increase  our  future  compensation  expenses  and
         will reduce our  earnings" and "Management of FloridaFirst Bank - Stock
         Benefits--Benefits  to  be  considered  following  completion  of   the
         reorganization - 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 ESOP, 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 reorganization due to an  oversubscription in
         the offering  by Eligible  Account  Holders,  and the purchase price in
         the open  market  is  greater  than the  original  $10 price per share,
         there  will be  a  corresponding  reduction  in  stockholders'  equity.
         (footnotes continued on next page)

                                       40
<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 and  reorganization.  Also,  assumes stock to be acquired by
         existing   RSP  plan   after   completion   of   the   conversion   and
         reorganization.  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
net income and  stockholder's  equity  prior to the  reorganization  and our pro
forma   consolidated   net  income  and   stockholder's   equity  following  the
reorganization.  In preparing this table and in  calculating  pro forma data, we
have made the following assumptions:

o    Pro forma earnings have been calculated assuming the stock had been sold at
     the  beginning of the period and the net  proceeds had been  invested at an
     average yield of 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.

                                       41
<PAGE>

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.

         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  reorganization.  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  and  reorganization,  nor does  book  value  give any  effect to the
liquidation  account  to be  established  for the  benefit of  Eligible  Account
Holders and  Supplemental  Eligible  Account  Holders or the bad debt reserve in
liquidation.  See "The  Reorganization - Effects of Reorganization - Liquidation
Rights" and "Management - Potential Stock Benefit Plans - Stock Option Plans."

                                       42
<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 programs 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 programs adjustment(2) ..............           (89)           (105)           (121)           (139)
   Pro forma adjustment for existing RSP plan(3) .......           (37)            (43)            (50)            (57)
                                                             ---------       ---------       ---------       ---------
   Pro forma net income(1)(4)(5) .......................   $     3,176     $     3,242     $     3,306     $     3,382
                                                             =========       =========       =========       =========
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 programs adjustment(2) ..............          (.02)           (.02)           (.02)           (.02)
   Pro forma adjustment for existing RSP plan(3) .......          (.01)           (.01)           (.01)           (.01)
                                                             ---------       ---------       ---------       ---------
   Pro forma net income per share(1)(4)(5) .............   $       .85     $       .74     $       .65     $       .58
                                                             =========       =========       =========       =========
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 programs(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 programs(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 .................................         8.82x          10.14x          11.54x          12.93x
                                                             =========       =========       =========       =========
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)

                                       43
<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  reorganization  and presented for approval at a meeting of
     stockholders   to  be  held  within  one  year  after   completion  of  the
     reorganization.  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 plans instead of open market  purchases would dilute the
     voting  interests of existing  shareholders by  approximately  1.8% and pro
     forma  net  income  per  share  would be $.82,  $.71,  $.63 and $.56 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 reorganization - 2001 Restricted Stock Plan."
(3)  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.  At June 30,
     2000, 53,244 shares have been purchased in the open market,  leaving 50,275
     shares to be  purchased.  It is assumed that these shares will be purchased
     in the open market  after the  conversion  and  reorganization.  The actual
     number of shares  purchased  after the conversion and  reorganization  will
     vary based  upon the  exchange  ratio  applied  to the  minority  shares of
     FloridaFirst Bancorp.
(4)  Our retained  earnings will continue to be  substantially  restricted after
     the reorganization. See "Dividend Policy," "The Reorganization - Effects of
     Reorganization  -  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  and  reorganization  which,  in turn,  would be  presented  for
     approval at a meeting of  stockholders to be held within one year after the
     completion of the reorganization. If the stock option 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 stock pursuant to the
     exercise of options under the stock option plan will result in the dilution
     of existing stockholders'  interests.  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 $.76, $.66, $.58, and $.52, 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
     reorganization - 2001 Stock Option Plan."

                                       44
<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 programs 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 ..............................................   $     3,257     $     3,257     $     3,257     $     3,257
   Pro forma income on net proceeds ........................           747             885           1,023           1,181
   Pro forma ESOP adjustments(1) ...........................          (119)           (140)           (161)           (185)
   Pro forma stock programs adjustment(2) ..................          (119)           (140)           (161)           (185)
   Pro forma adjustment for existing RSP plan(3) ...........           (49)            (58)            (66)            (76)
                                                                 ---------       ---------       ---------       ---------
   Pro forma net income(1)(4)(5) ...........................   $     3,717     $     3,804     $     3,892     $     3,992
                                                                 =========       =========       =========       =========
Per share net income
   Historical ..............................................   $       .86     $       .73     $       .64     $       .55
   Pro forma income on net proceeds ........................           .20             .20             .20             .20
   Pro forma ESOP adjustments(1) ...........................          (.03)           (.03)           (.03)           (.03)
   Pro forma stock programs adjustment(2) ..................          (.03)           (.03)           (.03)           (.03)
   Pro forma adjustment for existing RSP plan(3) ...........          (.01)           (.01)           (.01)           (.01)
                                                                 ---------       ---------       ---------       ---------
   Pro forma net income per share(1)(4)(5) .................   $       .99     $       .86     $       .77     $       .68
                                                                 =========       =========       =========       =========
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 programs(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) .................   $    80,491     $    84,007     $    87,526     $    91,570
                                                                 =========       =========       =========       =========
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 programs(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) .............   $     19.72     $     17.50     $     15.85     $     14.43
                                                                 =========       =========       =========       =========
Offering price as a percentage of pro forma
  stockholders' equity per share ...........................         50.71%          57.14%          63.09%          69.30%
                                                                 =========       =========       =========       =========
Offering price to pro forma
  net income per share .....................................        10.10x          11.63x          12.99x          14.71x
                                                                 =========       =========       =========       =========
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)

                                       45
<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 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 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  expenses  related  to  our
     stock-based  benefit  plans will reduce our  earnings"  for a discussion of
     possible added costs for the employee stock ownership plan.
(2)  Gives  effect  to the  stock  program  that  we  may  adopt  following  the
     conversion  and  reorganization  and presented for approval at a meeting of
     stockholders   to  be  held  within  one  year  after   completion  of  the
     reorganization.  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 plans instead of open market purchases would dilute the voting
     interests of existing  shareholders by approximately 1.8% and pro forma net
     income  per  share  would be  $.96,  $.83,  $.74  and $.66 at the  minimum,
     midpoint, maximum and 15% above the maximum of the range, respectively, and
     pro forma stockholders'  equity per share would be $19.29,  $17.11,  $15.50
     and $14.10 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
     reorganization - 2001 Restricted Stock Plan."
(3)  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.  At September
     30, 1999, it is assumed that 53,244 shares have been  purchased in the open
     market,  leaving  50,275  shares to be  purchased  and these shares will be
     purchased in the open market after the conversion and  reorganization.  The
     actual number of shares  purchased after the conversion and  reorganization
     will vary based upon the exchange  ratio applied to the minority  shares of
     FloridaFirst Bancorp.
(4)  Our retained  earnings will continue to be  substantially  restricted after
     the reorganization. See "Dividend Policy," "The Reorganization - Effects of
     Reorganization  -  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  and  reorganization  which,  in turn,  would be  presented  for
     approval at a meeting of  stockholders to be held within one year after the
     completion of the reorganization. If the stock option 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 stock pursuant to the
     exercise of options under the stock option plan will result in the dilution
     of existing stockholders'  interests.  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 $.89, $.77, $.69, and $.61, 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 $18.84, $16.82,
     $15.32 and $14.02,  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
     reorganization - 2001 Stock Option Plan."

                                       46
<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  OTS.  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
                        -------------------- --------------------  --------------------  -------------------  ---------------------
                                 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 OTS 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.

                                       47
<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
  Investment and other                                                 5,188      2,947      4,166          4,900      6,135
                                                                    --------   --------   --------       --------   --------
     Total interest income                                            29,082     24,002     32,648         32,141     33,865
                                                                    --------   --------   --------       --------   --------
Interest expense:
  Deposits                                                            11,352     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                                           16,740     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         24         --        (22)           117        114
  Gain on sale of branches                                                --        164        165          3,016         --
  Other, net                                                             432        123        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.)

                                       48
<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.
FloridaFirst  Bancorp,  Inc. will become and will operate as the holding company
of  FloridaFirst   Bank  following  the   reorganization   and  stock  offering.
FloridaFirst  Bancorp's  business  operations  are conducted  primarily  through
FloridaFirst Bank and FloridaFirst  Bancorp,  Inc. business operations will also
be conducted primarily through FloridaFirst Bank. FloridaFirst Bancorp, Inc. has
had 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.

                                       49
<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.

                                       50
<PAGE>

Management of Interest Rate Risk and Market Risk

         Qualitative Analysis.  Because the majority of the 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 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:   (a)  the  origination  of
commercial and consumer loans with  adjustable rate features or fixed rate loans
with shorter term maturities; (b) lengthening the maturities of liabilities when
deemed cost  effective  through the pricing and  promotion  of  certificates  of
deposit and  utilization of FHLB advances;  (c) attracting low cost checking and
transaction  accounts which tend to be less  sensitive to rising rates;  and (d)
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 OTS Net  Portfolio  Value  ("NPV") Model to monitor its exposure to interest
rate risk, which calculates  changes in net portfolio value.  Reports  generated
from  assumptions  provided  and  modified  by  management  are  reviewed by the
Asset/Liability  Management  Committee  and  reported to the Board of  Directors
quarterly. The Interest Rate Sensitivity of Net Portfolio Value Report shows the
degree to which balance sheet line items and net portfolio value are potentially
affected  by a 100 to 300  basis  point  (1  basis  point  equals  1/100th  of a
percentage  point)  upward and downward  parallel  shift (shock) in the Treasury
yield curve.

                                       51
<PAGE>

         The following table presents FloridaFirst  Bancorp's NPV as of June 30,
2000.  The NPV was  calculated  by the OTS,  based on  information  provided  by
FloridaFirst Bancorp.

                                                 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 OTS 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 30, 2000. This compares to a sensitivity measure
of 507 and 280  basis  points  as of March  31,  2000 and  September  30,  1999,
respectively.  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 reorganization, 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
     OTS model which more closely approximates a liquidation value model.

         Future  interest rates and their effects on NPV and net interest income
are not  predictable.  Nevertheless,  management does not believe its NPV or net
interest  income will suffer  material  adverse  effects in the near future as a
result of current trends in interest rates.  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.

                                       52
<PAGE>

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.  The decrease in stockholders' equity reflects:

o    Net income for the nine months ended June 30, 2000 of $2.8 million,
o    repurchase  of 405,578  shares of  FloridaFirst  Bancorp stock at a cost of
     $3.6 million,
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.

                                       53
<PAGE>

          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.

         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.

                                       54
<PAGE>

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

                                       55
<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>
                                     At June 30,                             Nine Months Ended 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        5,291        7.03%       66,601      2,999         6.00%
                                 --------                -------      -------                  --------    -------
  Total interest-earning
    assets(6)...................  543,585     7.63%      518,667       29,185        7.50%      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        9,723        5.33%      245,420      9,755         5.30%
                                  -------                -------      -------                   -------    -------
    Total deposits..............  341,152     4.96%      331,470       11,352        4.57%      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       16,740        4.89%      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)  Includes non-interesting-bearing checking accounts.
(4)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(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  statement of
     operations because the tax equivalent income on municipal bonds is included
     in this schedule.
                                                        56
<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 borrowings.....   49,884       2,401       4.81       2,647      135          5.10           --          --            --
                          -------      ------                -------  -------                 ----------   ---------
  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)  Includes non-interesting-bearing checking accounts.
(4)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(5)  Net margin on  interest-earning  assets represents net interest income as a
     percentage of average interest-earning assets.
                                       57
<PAGE>

         Rate/Volume Analysis.  The relationship between the volume and rates of
the  FloridaFirst  Bancorp's   interest-earning  assets  and  interest-  bearing
liabilities  affects the Company's  net interest  income.  The  following  table
reflects the sensitivity of the Company'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>

                                       58
<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  benefited  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 quarter 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 quarter 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.

                                       59
<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  considered
appropriate  by management  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.

         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.

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).

         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.

                                                        60
<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

                                       61
<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 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, 1998. See the comparison of operating  results of 1998 to 1997 for
a discussion of the 1998 charge-offs.

         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.

                                       62
<PAGE>

         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.  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

                                       63
<PAGE>

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 a level  considered
appropriate  by management  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.

         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.

         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.

                                       64
<PAGE>

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 and reorganization we will own all of the stock of
FloridaFirst Bank. We have not yet engaged in any significant  business.  Before
the conversion and  reorganization,  we will not transact any material business.
We will  invest  our  initial  capital  as  discussed  in the "Use of  Proceeds"
section.  In the future,  we may pursue  other  business  activities,  including
mergers  and  acquisitions,   investment  alternatives  and  diversification  of
operations. There are, however, no current plans for such activities. Initially,
we will not maintain offices separate from those of 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 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

                                       65
<PAGE>



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%.
The Company  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  are its
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  provide  drive-up  facilities  and  offers a debit card  program.  We have
installed  automated  teller  machines at all branches during the past year. The
emphasis  on  outstanding  service  differentiates  us in  our  competition  for
deposits. We offer overall market rates on 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.

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   tables  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.


                                                    Floating or
                                  Fixed Rates       Adjustable Rates   Total
                                  -----------       ---------------- ---------
                                                    (In thousands)
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
                                     ========            =======      ========

         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  Fannie  Mae
guidelines,  regardless  of whether they will be sold in the  secondary  market.
Substantially  all of our residential  mortgages  include "due on sale" clauses,
which gives 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,  but not always,
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. 114, as amended by
SFAS No. 118.

<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>
         At June 30, 2000,  FloridaFirst  Bank had two loans, each with balances
of $450,000 or more, which had been adversely  classified.  The first,  which is
classified  as  substandard,  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 classified as special
mention, 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  fiscal1999,  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
                                               June 30,                               At September 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 ................................          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>
                                       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
                              of                 of               of                   of                 of
                             Total              Total            Total                Total              Total              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      100.0% $2,564      100.0% $2,633      100.0% $2,385      100.0% $1,902      100.0%
                  ======     =====  ======     ======  ======     ======  ======     ======  ======     ======  ======     ======

</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, 1999 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 FHLB
overnight  deposits and federal funds, but these  instruments are not considered
part of the investment portfolio.

         The policy also includes several  specific  guidelines and restrictions
to insure  adherence  with  safe and  sound  activities.  The  policy  prohibits
investments  in high risk mortgage  derivative  products (as defined  within its
policy)  without prior  approval from the Board of  Directors.  Management  must
demonstrate the business advantage of such investments.  In addition, the policy
limits the maximum amount of the investment in a specific  investment  category.
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  ("GNMA"),  the FNMA and the Federal Home Loan Mortgage  Corporation
("FHLMC")  and  secured  by  interest  in  pools of  mortgages.  Mortgage-backed
securities   typically   represent  a  participation   interest  in  a  pool  of
single-family  or multi-family  mortgages,  although 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  ("CMOs"). We also invest in CMOs,
issued or sponsored by FNMA, FHLMC or private  issuers.  CMOs are a type of debt
security that aggregates pools of mortgages and  mortgage-backed  securities and
creates  different  classes  of  CMO  securities  with  varying  maturities  and
amortization  schedules  as well as a residual  interest  with each class having
different risk  characteristics.  The cash flows from the underlying  collateral
are usually divided into "tranches" or classes whereby  tranches have descending
priorities with respect to the distribution of principal and interest  repayment
of the  underlying  mortgages  and  mortgage-backed  securities  as  opposed  to
mortgage-backed  securities  where  cash flows are  distributed  pro rata to all
security  holders.  Unlike  mortgage-backed  securities  from which cash flow is
received and prepayment risk is shared pro rata by all securities holders,  cash
flows from the mortgages and mortgage-backed securities underlying CMOs are paid
in  accordance  with a  predetermined  priority  to  investors  holding  various
tranches of such  securities or obligations.  A particular  tranche or class may
carry  prepayment  risk  which  may be  different  from  that of the  underlying
collateral  and  other  tranches.  Investing  in  CMOs  allows  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,  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.

                                       79
<PAGE>

         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 FHLB of Atlanta  common  stock  (this
amount is not  shown in the  securities  portfolio).  As a member of the FHLB of
Atlanta,  ownership of FHLB of Atlanta common shares is required.  The remaining
securities  provide   diversification  and  complement  our  overall  investment
strategy.

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

<TABLE>
<CAPTION>
                                               At June 30,         At September 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 ..........     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>

                                       81
<PAGE>

Sources of Funds

         General.  Deposits  are the major  source of our funds for  lending and
other investment  purposes.  Borrowings  (principally from the FHLB) are used to
compensate for reductions in the  availability  of funds from other sources.  In
addition  to  deposits   and   borrowings,   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.

                          At
                       June 30,          At September 30,
                       --------   ------------------------------
                         2000       1999       1998       1997
                       --------   --------   --------   --------
                                   (In thousands)

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


         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
                                                            --------      --------       --------      --------
                                                                              (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
Residential Lending Office               1999             Leased           10
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 reorganization. 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 in only  banking,  securities,
insurance  and merchant  banking  activities  permitted  for  financial  holding
companies under the GLB Act. We will be a grandfathered unitary savings and loan
holding company upon completion of the conversion and reorganization.

         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  reorganization,  FloridaFirst
Bancorp,  Inc. will register as a savings and loan holding company with the OTS.
FloridaFirst  Bancorp,  Inc.  will be required to file  reports with the OTS and
will be subject to supervision and periodic examination by the OTS. In addition,
the OTS will have enforcement  authority over FloridaFirst Bancorp, Inc. and any
non-savings  institution   subsidiaries.   The  OTS  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
reorganization.  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 OTS 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 OTS  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 OTS 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 OTS 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 examination
policies,  including  policies  regarding the  classification  of assets and the
establishment of adequate allowance for loan losses.

                                       87
<PAGE>

         The OTS 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  OTS  and  the  FDIC
concerning its activities and financial  condition,  and must obtain  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions of other financial institutions. Any change in applicable statutory
and regulatory  requirements,  whether by the OTS, 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 ("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.   OTS  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 OTS  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  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

                                       88
<PAGE>

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.

         OTS rules  require a deduction  from  capital for savings  institutions
with certain levels of interest rate risk. The OTS calculates the sensitivity of
an institution's  net portfolio value based on data submitted by the institution
in a schedule to its quarterly  Thrift  Financial  Report and using the interest
rate risk measurement  model adopted by the OTS. The amount of the interest rate
risk component, if any, deducted from an institution's total capital is based on
the institution's  Thrift Financial Report filed two quarters  earlier.  The OTS
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 OTS 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 OTS 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 OTS; (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 OTS
or applicable regulation.

         FloridaFirst  Bank  will be  required  to file a  capital  distribution
notice or  application  with the OTS 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 OTS  capital
distribution rules.

         The OTS 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  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

                                       89
<PAGE>

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 OTS 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 OTS
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 OTS. 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 OTS can vary the
liquidity  requirement from time to time between 4% and 10%. Monetary  penalties
may be imposed on institutions for liquidity requirement violations.

         Federal  Home Loan Bank  System.  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
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

                                       90
<PAGE>

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 OTS liquidity requirements.

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

                                    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.  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

                                       91
<PAGE>

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 and reorganization.

<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  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 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 $47,000, $26,000, and $26,000,  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 the FloridaFirst
Bancorp  related  to  the  purchase  of  such  Common  Stock.  As  part  of  the
reorganization,  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 the  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,
53,244  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  and  reorganization.  The actual number of
shares  purchased after the conversion and  reorganization  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 reorganization

         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 the  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 the  FloridaFirst
Bank or  FloridaFirst  Bancorp,  Inc. Under OTS 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 the
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 OTS 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
FloridaFirst Bank after the

                                       98
<PAGE>
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 OTS 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 tax  purposes for us. 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 the 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 Office of Thrift  Supervision
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,  OTS  regulations
prohibit any person,  without the prior  approval of the OTS, 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 OTS'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 OTS has recently proposed a regulation that would impose
more  stringent  restrictions  on the OTS's 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 OTS 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 OTS. Any company that
acquires  control  becomes a  "savings  and loan  holding  company"  subject  to
registration,  examination  and  regulation  by the  OTS.  Pursuant  to  federal
regulations,  control is 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 savings
institution,  where certain  enumerated  control factors are also present in the
acquisition.  The OTS may  prohibit an  acquisition  of control if: (1) it would
result in a

                                       109
<PAGE>

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).

         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 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

                                       110
<PAGE>

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."

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

                                       111
<PAGE>

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

                                       112
<PAGE>

                            Registration Requirements

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

                    Where You Can Find Additional Information

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

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

                                       113
<PAGE>

                          Index to Financial Statements

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

Condensed Consolidated Statements of Earnings (unaudited) for the
     nine months ended June 30, 2000 and 1999                                        F- 2

Condensed Consolidated Statements of Cash Flows (unaudited) for the
     nine months ended June 30, 2000 and 1999                                        F- 3

Notes to Unaudited Condensed Consolidated Financial Statements                       F- 4

Consolidated Statements of Financial Condition at September 30, 1999
     and September 30, 1998                                                          F- 6

Consolidated Statements of Earnings for each of the years in the
     three-year period ended September 30, 1999                                      F- 7

Consolidated Statements of Stockholder's Equity and Comprehensive Income
     for each of the years in the three-year period ended September 30, 1999         F- 8

Consolidated Statements of Cash Flows for each of the years in the
     three-year period ended September 30, 1999                                      F- 9

Notes to Consolidated Financial Statements                                           F- 10

Independent Auditors' Report                                                         F- 31
</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.

Our financial  statements  have not been provided  because we have  conducted no
operations.

                                       114
<PAGE>
                              FLORIDAFIRST BANCORP
            Condensed Consolidated Statements of Financial Condition
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                    June 30,  September 30,
                                                                      2000        1999
                                                                   ---------    ---------
<S>                                                               <C>          <C>
ASSETS
                                                                       (In thousands)
Cash and cash equivalents                                          $   5,473    $   2,598
Investment securities available for sale, at fair value               93,951       68,152
Investment securities held to maturity, market value
    $9,347 and $12,479                                                 9,687       12,724
Loans receivable, net of allowance for loan losses of
    $3,226 and $2,941                                                432,492      397,910
Premises and equipment, net                                            8,239        6,818
Federal Home Loan Bank stock, at cost                                  7,455        4,475
Other assets                                                          11,672        5,681
                                                                   ---------    ---------
                    Total assets                                   $ 568,969    $ 498,358
                                                                   =========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
Deposits                                                           $ 357,535    $ 339,224
Federal Home Loan Bank advances                                      144,025       87,600
Other borrowings                                                       3,000        4,872
Other liabilities                                                      5,046        5,325
                                                                   ---------    ---------
                    Total liabilities                                509,606      437,021
                                                                   ---------    ---------

Commitments and contingencies                                              -            -

Stockholders' equity:
    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                                                 41,586       39,037
    Treasury stock, at cost, 405,578 and -0- shares                   (3,606)        --
    Unallocated shares held by the ESOP                               (1,838)      (2,163)
    Unallocated shares held by the RSP                                  (414)        --
    Accumulated other comprehensive loss                              (2,025)      (1,236)
                                                                   ---------    ---------
                    Total stockholders' equity                        59,363       61,337
                                                                   ---------    ---------
                    Total liabilities and stockholders' equity     $ 568,969    $ 498,358
                                                                   =========    =========

</TABLE>

See accompanying notes to unaudited condensed consolidated financial statements.

                                       F-1

<PAGE>
                      FLORIDAFIRST BANCORP
         Condensed Consolidated Statements of Earnings
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                           For the nine months ended
                                                                   June 30,
                                                                2000      1999
                                                               -------   -------
                                                     In thousands, except per share amounts)
<S>                                                           <C>       <C>
Interest income:
Loans                                                          $23,894   $21,055
Investments and other                                            5,188     2,947
                                                               -------   -------
      Total interest income                                     29,082    24,002
                                                               -------   -------
Interest expense:
Deposits                                                        11,352    11,167
Federal Home Loan Bank advances and other borrowings             5,388     1,431
                                                               -------   -------
      Total interest expense                                    16,740    12,598
                                                               -------   -------
Net interest income                                             12,342    11,404
Provision for loan losses                                          450       420
                                                               -------   -------
Net interest income after provision for loan losses             11,892    10,984
                                                               -------   -------
Other income:
Fees and service charges                                         1,017       849
Gain on sale of assets                                              24       164
Other, net                                                         432       123
                                                               -------   -------
      Total other income                                         1,473     1,136
                                                               -------   -------
Other expenses:
Compensation and employee benefits                               4,744     4,322
Occupancy and equipment costs                                    1,306     1,419
Marketing                                                          382       432
Data processing costs                                              382       391
Federal insurance premiums                                          85       165
Other                                                            2,095     1,781
                                                               -------   -------
      Total other expenses                                       8,994     8,510
                                                               -------   -------
Income before income taxes                                       4,371     3,610
Income taxes                                                     1,540     1,279
                                                               -------   -------
NET INCOME                                                     $ 2,831   $ 2,331
                                                               =======   =======

Basic and diluted earnings per share (1)                       $  0.54       N/A
                                                               =======

Weighted average number of shares outstanding (1)                5,280       N/A
                                                               =======
</TABLE>

(1)  FloridaFirst  converted to a stock  company on April 6, 1999.  Earnings per
     share  and  weighted  average  shares  outstanding  are not  shown  for the
     nine-month period ended June 30, 1999.

See accompanying notes to unaudited condensed consolidated financial statements.

                                       F-2
<PAGE>
                              FLORIDAFIRST BANCORP
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                  For The Nine Months
                                                                                     Ended June 30,
                                                                                     2000        1999
                                                                                 --------    --------
                                                                                   (In thousands)
<S>                                                                             <C>         <C>
Operating activities:
Net income                                                                       $  2,831    $  2,331
Adjustments to reconcile net income to net cash provided by (used in)
operating activities:
    Provision for loan losses                                                         450         420
    Depreciation                                                                      554         558
    Gain on sale of branches and related deposits                                       -        (164)
    Increase in other assets                                                       (5,335)       (906)
    Increase (decrease) in other liabilities                                           42      (5,256)
                                                                                 --------    --------
         Net cash used in operating activities                                     (1,458)     (3,017)
                                                                                 --------    --------
Investing activities:
Proceeds from calls, maturities and repayment of investment securities             16,860      23,191
Increase in loans, net                                                            (35,222)    (38,939)
Purchase of investments available for sale                                        (40,877)    (31,518)
Purchase of FHLB stock                                                             (2,980)          -
Purchases of premises and equipment                                                (2,001)       (490)
Proceeds from disposition of premises and equipment                                    26         343
                                                                                 --------    --------
         Net cash used in investing activities                                    (64,194)    (47,413)
                                                                                 --------    --------
Financing activities:
Net increase (decrease) in deposits                                                18,311     (14,636)
Net increase in FHLB advances                                                      56,425      39,000
Net decrease in other borrowings                                                   (1,872)          -
Net proceeds from the issuance of common stock                                          -      23,536
Payments to acquire treasury stock                                                 (3,606)          -
Payments to acquire shares held by the RSP                                           (449)          -
Dividends paid                                                                       (282)          -
                                                                                 --------    --------
         Net cash provided by financing activities                                 68,527      47,900
                                                                                 --------    --------
Net increase (decrease) in cash and cash equivalents                                2,875      (2,530)
Cash and cash equivalents at beginning of period                                    2,598       5,217
                                                                                 --------    --------
Cash and cash equivalents at end of period                                       $  5,473    $  2,687
                                                                                 ========    ========
Supplemental disclosure of cash flow information -
    Cash paid during the period for:
      Interest                                                                   $ 16,462    $ 12,404
                                                                                 ========    ========
      Taxes                                                                      $  1,071    $    931
                                                                                 ========    ========

Supplemental disclosure of non-cash information:
    Additions to investment in real estate acquired through foreclosure          $    190    $     76
                                                                                 ========    ========
    Change in unrealized gain (loss) on investments available for sale, net of
      deferred tax benefit of $(466) and $(574)                                  $   (789)   $ (1,039)
                                                                                 ========    ========
    Allocation of shares held by the ESOP and RSP                                $    360           -
                                                                                 ========    ========

</TABLE>

See accompanying notes to unaudited condensed consolidated financial statements.

                                       F-3
<PAGE>

                              FLORIDAFIRST BANCORP
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


Note 1 -  BASIS OF PRESENTATION

The accompanying  condensed  consolidated  financial statements were prepared in
accordance with  instructions for Form 10-Q and,  therefore,  do not include all
information  necessary  for a  complete  presentation  of  financial  condition,
results of  operations,  and cash flows in conformity  with  generally  accepted
accounting principles. However, all adjustments,  consisting of normal recurring
accruals,  which,  in  the  opinion  of  management,  are  necessary  for a fair
presentation  of the financial  statements  have been  included.  The results of
operations  for the three and  nine-month  periods  ended June 30,  2000 are not
necessarily indicative of the results that may be expected for the entire fiscal
year or any other future period. The condensed consolidated financial statements
as of and for the three and  nine-month  periods ended June 30, 2000 include the
accounts  of  FloridaFirst  Bank (the  "Bank")  which  became the  wholly  owned
subsidiary  of  FloridaFirst  Bancorp  (the  "Company")  on April 6,  1999.  The
Company's business is conducted principally through the Bank.

These statements  should be read in conjunction with the consolidated  financial
statements  and  related  notes,  which are  incorporated  by  reference  in the
Company's Annual Report on Form 10-K for the year ended September 30, 1999.



Note 2 - COMPREHENSIVE INCOME

Comprehensive income for the periods presented was as follows:

                           Three Months Ended     Nine Months Ended
                                 June 30,              June 30,
                              2000       1999       2000       1999
                           -------    -------    -------    -------
Net income                 $   968    $   940    $ 2,831    $ 2,331
Other comprehensive loss      (376)      (776)      (789)    (1,039)
                           -------    -------    -------    -------
Comprehensive income       $   592    $   164    $ 2,042    $ 1,292
                           =======    =======    =======    =======

Other  comprehensive  losses  consisted  entirely of unrealized  losses,  net of
deferred taxes, on available for sale securities.


Note 3 - STOCK REPURCHASE PROGRAM

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,  or 405,578 shares,  held by  stockholders  other
than FloridaFirst Bancorp MHC, the Company's mutual holding company. The Company
was  authorized  to make  such  repurchases  from  time  to time in open  market
transactions as, in the opinion of 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. The Company
completed the acquisition of all 405,578 shares under the repurchase program, at
an average price of $8.89, on February 28, 2000. Therefore, the weighted average
number of shares  outstanding for the quarter ended June 30, 2000 was reduced by
the entire 405,578 shares.

                                       F-4
<PAGE>



On November  15, 1999 the Company  received  approval  from the Office of Thrift
Supervision  ("OTS") to proceed with its planned repurchase for the FloridaFirst
Bank  Restricted  Stock Plan ("RSP") of up to 4% of the common stock, or 108,154
shares, held by stockholders other than FloridaFirst  Bancorp MHC, the Company's
mutual holding company.  The Company is authorized to make such repurchases from
time to time in open  market  transactions  as, in the  opinion  of  management,
market conditions warrant.  The repurchased shares will be held in trust for the
participants  in the RSP. As of June 30, 2000 the  Company had  acquired  57,879
shares  under the  repurchase  program  at an average  price of $7.76.  Weighted
average shares outstanding were not reduced for shares acquired by the RSP since
they are still considered outstanding shares, not reacquired shares.

Note 4 - EARNINGS PER SHARE

Basic earnings per share of common stock for the quarter ended June 30, 2000 has
been  computed by  dividing  net income for the period by the  weighted  average
number  of shares  outstanding,  which  includes  3,049,024  shares  held by the
Company's  mutual holding  company,  FloridaFirst  Bancorp MHC. Shares of common
stock  purchased by the Bank's Employee Stock Ownership Plan are only considered
outstanding  when the  shares are  released  or  committed  to be  released  for
allocation to  participants.  The Company has  determined  that 1,803 shares per
month  will be  added to the  outstanding  shares  for the  fiscal  year  ending
September 30, 2000. The common stock equivalents  related to the Company's stock
options granted are not dilutive to earnings per share for all periods  included
in this report. Therefore, basic and diluted earnings per share are the same.

Note 5 - SUBSEQUENT EVENT

On July  24,  2000,  the  Company  announced  that  the  Company,  the  Bank and
FloridaFirst Bancorp MHC had entered into plans of conversion and reorganization
from a mutual holding company form of organization to a full stock  corporation.
The Company expects the transaction to be completed by December 31, 2000.

                                       F-5

<PAGE>

                              FLORIDAFIRST BANCORP
                 Consolidated Statements of Financial Condition
                    (Dollars in thousands, except share data)
<TABLE>
<CAPTION>
                                                                                                   September 30,
                                                                                               1999              1998
                                                                                          ---------------   ---------------
ASSETS
<S>                                                                                           <C>               <C>

Cash and cash equivalents                                                                       $  2,598          $    647
Investments available for sale, at fair value                                                     68,152            42,225
Investment securities held to maturity,
    market value of $12,479  and $18,524                                                          12,724            18,736
Loans receivable, net of allowance for loan losses
    of $2,941 and $2,564                                                                         397,910           338,610
Premises and equipment, net                                                                        6,818             6,845
Federal Home Loan Bank stock, at cost                                                              4,475             2,864
Accrued interest receivable                                                                        2,764             2,398
Other assets                                                                                       2,917             2,147
                                                                                          ===============   ===============
            TOTAL ASSETS                                                                        $498,358          $414,472
                                                                                          ===============   ===============

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
    Deposits                                                                                    $339,224          $352,180
    Federal Home Loan Bank advances                                                               87,600            21,000
    Other borrowings                                                                               4,872            --
    Advance payments by borrowers for taxes and insurance                                          2,200             1,971
    Other liabilities                                                                              3,125             3,214
                                                                                          ---------------   ---------------
            Total liabilities                                                                    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              --
    Additional paid-in capital                                                                    25,124              --
    Retained earnings                                                                             39,037            35,887
    Unallocated shares held by the employee stock ownership plan                                  (2,163)             --
    Accumulated other comprehensive income (loss)                                                 (1,236)              220
                                                                                          ---------------   ---------------
            Total stockholders' equity                                                            61,337            36,107
                                                                                          ---------------   ---------------
            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                          $498,358          $414,472
                                                                                          ===============   ===============
</TABLE>

See notes to consolidated financial statements.


                                      F-6
<PAGE>
                              FLORIDAFIRST BANCORP
                       Consolidated Statements of Earnings
                  (Dollars in thousands, except per share data)
                            Year ended September 30,
<TABLE>
<CAPTION>
                                                                                   1999              1998               1997
                                                                               --------------    --------------    ---------------
<S>                                                                              <C>               <C>                <C>
Interest income:
    Interest and fees on loans                                                      $ 28,482          $ 27,241           $ 27,730
    Interest and dividends on investment securities                                    3,671             3,906              5,513
    Other interest income                                                                495               994                622
                                                                               --------------    --------------    ---------------
            Total interest income                                                     32,648            32,141             33,865
                                                                               --------------    --------------    ---------------
Interest expense:
    Deposits                                                                          14,727            18,831             19,702
    Federal Home Loan Bank advances and other borrowings                               2,401               135             --
                                                                               --------------    --------------    ---------------
            Total interest expense                                                    17,128            18,966             19,702
                                                                               --------------    --------------    ---------------
            Net interest income                                                       15,520            13,175             14,163
Provision for loan losses                                                                540               405                317
                                                                               --------------    --------------    ---------------
            Net interest income after provision for loan losses                       14,980            12,770             13,846
                                                                               --------------    --------------    ---------------
Other income:
    Fees and service charges                                                             991               996              1,069
    Gain (loss) on sale of loans and investments available for sale                      (22)              117                114
    Gain on sale of branches                                                             165             3,016             --
    Other, net                                                                           339               218                  6
                                                                               --------------    --------------    ---------------
            Total other income                                                         1,473             4,347              1,189
                                                                               --------------    --------------    ---------------
Other expenses:
    Compensation and employee benefits                                                 5,820             5,632              5,552
    Other compensation and employee benefits                                          --                 2,085             --
    Occupancy and equipment costs                                                      1,881             1,818              1,646
    Marketing                                                                            534               495                488
    Data processing costs                                                                521               558                479
    Federal insurance premiums                                                           214               338                456
    Other                                                                              2,478             2,655              2,588
                                                                               --------------    --------------    ---------------
            Total other expenses                                                      11,448            13,581             11,209
                                                                               --------------    --------------    ---------------
Income before income taxes                                                             5,005             3,536              3,826
Income taxes                                                                           1,748             1,151              1,299
                                                                               ==============    ==============    ===============
NET INCOME                                                                           $ 3,257           $ 2,385            $ 2,527
                                                                               ==============    ==============    ===============

Basic earnings per share (1)                                                          $ 0.34            --                 --
                                                                               ==============    ==============    ===============
Weighted average shares outstanding (1)                                            5,549,185            --                 --
                                                                               ==============    ==============    ===============
</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.

                                       F-7
<PAGE>
                              FLORIDAFIRST BANCORP
    Consolidated Statements of Stockholders' Equity and Comprehensive Income
                  (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                    Additional
                                                                                      other
                                                                                      compre-             Unallocated
                                                            Additional                hensive    Compre-     shares      Total
                                                   Common    paid-in   Retained       income     hensive     held      stockholders'
                                                    stock    capital   earnings       (loss)     income    by the ESOP    equity
                                                --------- ------------ ----------  ----------- ----------------------- -------------

<S>                                              <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
                                                ========  ========== ============ ============            ==========  ==============
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Year ended September 30,
                                                                                             --------------------------------
Disclosure of reclassification amount:                                                          1999       1998        1997
--------------------------------------                                                          ----       ----        ----
<S>                                                                                         <C>          <C>         <C>
Unrealized gain (loss) on investments available for sale arising during year, net of taxes   $ (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                       $ (1,456)    $ 134       $ 492
                                                                                            ==========  ========  ==========
</TABLE>

See notes to consolidated financial statements.

                                       F-8
<PAGE>
                              FLORIDAFIRST BANCORP
                      Consolidated Statements of Cash Flows
                             (Dollars in thousands)
                            Year ended September 30,
<TABLE>
<CAPTION>
                                                                                          1999        1998        1997
                                                                                        --------    --------    --------

<S>                                                                                   <C>         <C>         <C>
Cash flows from operating activities:
    Net income                                                                          $  3,257    $  2,385    $  2,527
    Adjustments to reconcile net income to net cash provided by operating activities:
       Provision for loan losses                                                             540         405         317
       Deferred income taxes (benefit)                                                       (39)       (864)        588
       Depreciation                                                                          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                                                             (165)     (3,016)       --
       Decrease (increase) in accrued interest receivable                                   (366)        295         (44)
       Decrease (increase) in other assets                                                  (660)        592         (93)
       Decrease (increase) in federal income tax receivable                                  755        (426)        406
       Increase (decrease) in other liabilities                                             (402)      2,118      (2,631)
       Increase (decrease) in advance payments by borrowers for taxes and insurance          229         (33)        189
                                                                                        --------    --------    --------
                   Net cash provided by operating activities                               3,930       1,971       1,623
                                                                                        --------    --------    --------
Cash flows from investing activities:
    Sale (purchase) of FHLB stock, net                                                    (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        24,069      28,930      20,019
    Proceeds from maturity and repayments of investment securities held to maturity        6,012      19,000       7,000
    Proceeds from sale of assets                                                             520       1,824         313
    Net increase in loans                                                                (59,782)    (30,299)    (44,726)
    Purchases of premises and equipment                                                     (883)       (434)     (1,862)
    Purchases of investments available for sale                                          (52,358)    (33,981)       (990)
    Cash transferred in connection with sale of branches, net                               --       (10,186)       --
                                                                                        --------    --------    --------
                   Net cash used in investing activities                                 (84,033)    (25,146)     (9,196)
                                                                                        --------    --------    --------

Cash flows from financing activities:
    Net increase (decrease) in deposits                                                  (12,956)    (19,020)     25,530
    Net increase in FHLB advances                                                         66,600      21,000        --
    Net increase (decrease) in other borrowings                                            4,874        --          --
    Net proceeds received from issuance of common stock                                   23,536        --          --
                                                                                        --------    --------    --------
                   Net cash provided by financing activities                              82,054       1,980      25,530
                                                                                        --------    --------    --------
                   Net increase (decrease) in cash and cash equivalents                    1,951     (21,195)     17,957
Cash and cash equivalents at beginning of period                                             647      21,842       3,885
                                                                                        --------    --------    --------
Cash and cash equivalents at end of period                                              $  2,598    $    647    $ 21,842
                                                                                        ========    ========    ========

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

Supplemental disclosure of non-cash information:
    Additions to investment in real estate acquired through foreclosure                 $     76    $  2,238    $    456
                                                                                        ========    ========    ========
    Change in unrealized gain (loss) on investments available for sale,
       net of deferred taxes (benefit) of $(852), $79 and $(289), respectively          $ (1,456)   $    134    $    492
                                                                                        ========    ========    ========
    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-9
================================================================================
<PAGE>
================================================================================

                              FLORIDAFIRST BANCORP
                   Notes to Consolidated Financial Statements
                        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-10
================================================================================

<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 was 17.6% and  16.7% at  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 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-11
================================================================================

<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  No.  5,   Accounting   for
              Contingencies  (SFAS No. 5). The following is a description of how
              each portion of the allowance for loan losses is determined.

              The 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-12
================================================================================

<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.   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 $10,000,  $144,000 and $22,000 against
              operations  in fiscal 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.

              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.

                                       F-13
================================================================================

<PAGE>
================================================================================

       (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, 1998,  1997 and 1996,  claims paid,
              net  of  amounts  received  under  the  reinsurance  contract  and
              premiums   received  from  dependent  and  COBRA  coverage,   were
              $460,000,  $356,000 and  $380,000,  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.


       (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.

                                       F-14
================================================================================

<PAGE>
================================================================================

       (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.



(2)    Investments Available for Sale

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

                                       F-15
================================================================================
<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               $ 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 95% of the collateralized mortgage obligations ("CMOs") and
       mortgage-backed  securities  ("MBS") as of September 30, 1999 were issues
       of GNMA,  FNMA or FHLMC.  All CMOs and MBS as of September  30, 1998 were
       issues of GNMA, FNMA or FHLMC.



       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 during the year
       ended September 30, 1999,  1998 and 1997 were $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 $10.9  million  and
       $1.0  million  were  pledged  as  collateral  to secure  public  funds at
       September 30, 1999 and 1998, respectively.

                                       F-16
================================================================================
<PAGE>
================================================================================


(3)    Investment Securities Held to Maturity

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

<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 September 30,
       1999, 1998 and 1997 were 5.57%, 5.80% and 5.94%,  respectively.  All CMOs
       as of 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 $4.0  million and $5.0 million at
       September 30, 1999 and 1998, respectively. These bonds pay variable rates
       of interest depending on relevant market rates and have an estimated fair
       value of  approximately  $3.9 million and $5.0  million at 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.

<PAGE>

<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-17
================================================================================
<PAGE>
================================================================================

(4)    Loans Receivable, Net

       Loans receivable consist of the following:
<TABLE>
<CAPTION>
                                                                                        September 30,
                                                                               --------------------------------
                                                                                   1999               1998
                                                                               --------------     -------------
                                                                                      (In thousands)
<S>                                                                             <C>                <C>
              Loans secured by first mortgages on real estate: Residential 1-4:
                    Permanent                                                    $ 276,115          $ 244,667
                    Construction                                                    32,974             27,311
                 Multi-family                                                        5,787              4,464
                 Commercial real estate                                             19,783             16,132
                 Land                                                                9,548              6,796
                                                                               --------------     -------------

                    Total first mortgage loans                                     344,207            299,370
                                                                               --------------     -------------

              Other loans:
                 Consumer loans                                                     75,044             57,891
                 Other loans                                                         1,374              1,085
                                                                               --------------     -------------

                    Total other loans                                               76,418             58,976
                                                                               --------------     -------------

                    Total loans                                                    420,625            358,346

              Net deferred loan origination fees                                        --                (18)
              Unearned interest on installment loans                                    --               (141)
              Allowance for loan losses                                             (2,941)            (2,564)
              Loans in process                                                     (19,774)           (17,013)
                                                                               --------------     -------------
                        Loans receivable, net                                    $ 397,910          $ 338,610
                                                                               ==============     =============
              Weighted average yield on loans at year end                          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
                                                                 ===========

Outstanding  mortgage loan  commitments,  generally with terms of 30 days,  were
approximately  $2.0 million and $2.1 million for fixed rate loans,  and $300,000
and  $540,000  for  variable   rate  loans  at  September  30,  1999  and  1998,
respectively.  There were no letters of credit outstanding at September 30, 1999
and 1998.  Furthermore,  the Company was servicing  approximately $16.7 million,
$23.3 million and $16.1 million in loans for the benefit of others in 1999, 1998
and 1997, respectively. The

                                      F-18
================================================================================
 <PAGE>
================================================================================

       Company holds custodial escrow deposits for these serviced loans totaling
       approximately  $10,000  and  $57,000  at  September  30,  1999 and  1998,
       respectively.  The  range  of  interest  rates  on the  fixed  rate  loan
       commitments 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:

                                                              September 30,
                                                       -------------------------
                                                         1999       1998    1997
                                                         ----       ----    ----
                                                             (In thousands)
       Impaired loans at year end                       $   830  $   836  $2,314
       Average balance of impaired loans for the year       957    1,697   1,919
       Allowance for loan losses for impaired loans         166      167     463
       Interest income recognized during the year            72      130     146



       (5)        Premises and Equipment

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

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

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

              Premises and equipment, net                      $ 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-19
================================================================================
<PAGE>

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

(6)    Deposits

       Deposits and weighted average interest rates are as follows:
<TABLE>
<CAPTION>
                                                          September 30, 1999                 September 30, 1998
                                                    -------------------------------    -------------------------------
                                                        Amount             Rate           Amount             Rate
                                                    ---------------     -----------    --------------     ------------

                                                     (In thousands)                     (In thousands)

<S>                                                   <C>                <C>           <C>                 <C>
           Noninterest-bearing checking               $  13,485            --            $  10,492            --
           Interest-bearing checking                     27,098           1.77%             24,456           1.94%
           Savings accounts                              32,826           1.67%             37,758           1.77%
           Money market accounts                         23,997           3.87%             18,092           3.99%
           Certificate accounts:
              4.00% - 4.99%                             112,560                             31,676
              5.00% - 5.99%                              79,323                            166,610
              6.00% - 6.99%                              47,903                             60,964
              7.00% - 7.99%                               2,032                              2,132
                                                    ---------------                    --------------
                 Total certificates                     241,818           5.12%            261,382           5.52%
                                                    ---------------                    --------------
                 Total deposits                       $ 339,224           4.23%          $ 352,180           4.63%
                                                    ===============                    ==============
</TABLE>
       Certificate accounts in amounts of $100,000 or more totaled approximately
       $55.8  million  and  $45.7  million  at  September  30,  1999  and  1998,
       respectively.  Deposits in excess of $100,000 are not federally  insured.
       The Company had  certificate  accounts  totaling  $17.2 million under the
       State of Florida public deposits program at 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:
<TABLE>
<CAPTION>
                                                                                   Year ended September 30,
                                                                         --------------------------------------------
                                                                            1999            1998             1997
                                                                         -----------     -----------     ------------
                                                                                       (In thousands)
<S>                                                                     <C>            <C>              <C>
         Interest on interest-bearing
             checking and money market accounts                           $ 1,257        $  1,051         $     958
         Interest on savings and certificate accounts                      13,550          17,868            18,841
         Less early withdrawal penalties
                                                                              (80)            (88)              (97)
                                                                         -----------     -----------     ------------
         Total interest expense                                           $14,727         $18,831         $  19,702
                                                                         ===========     ===========     ============
</TABLE>
       Certificate accounts by year of scheduled maturity are as follows:

                                        September 30,
                                ---------------------------------
           Fiscal Year              1999                1998
                                -------------       -------------
                                         (In thousands)
               1999                      --           $ 165,547
               2000               $ 163,002              54,045
               2001                  38,335              11,715
               2002                  29,572              21,527
          2003 and after             10,909               8,548
                                =============       =============
              Total               $ 241,818           $ 261,382
                                =============       =============

                                       F-20
================================================================================
<PAGE>
================================================================================

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

       The Company had $87.6  million and $21.0  million in FHLB  advances  with
       weighted  average interest rates of 5.18% and 5.12% at September 30, 1999
       and 1998,  respectively.  The advances as of  September  30, 1999 include
       $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  September  30,  1999 are as
follows:
<TABLE>
<CAPTION>
                                                   Conversion
                         Year                        option             Rate             Maturity             Rate
                                                 ----------------    ------------     ----------------     -----------
                                                  (In thousands)                      (In thousands)

                        <S>                           <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 September 30, 1999 the Company's  $4.9 million in other  borrowings
       are  short-term  borrowings  bearing  interest at 5.43% per annum.  These
       borrowings  mature  on  December  8,  1999  and  are   collateralized  by
       securities  of U. S.  government  agencies  having  a fair  value of $5.0
       million.

       (8)        Income Taxes

       Income taxes for 1999, 1998 and 1997 consists of the following:
<TABLE>
<CAPTION>
                                                             Current         Deferred             Total
                                                           ------------     ------------       ------------
                                                                           (In thousands)
<S>                                                       <C>             <C>                 <C>
        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
                                                           ============     ===========        ===========
</TABLE>
                                       F-21
================================================================================
<PAGE>
================================================================================

       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)
               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.


       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,
                                                      ---------------------------------------------------------------------
                                                        1999        %          1998          %           1997         %
                                                      ---------  ---------   ----------  ----------    ----------  --------

<S>                                                  <C>         <C>        <C>           <C>        <C>            <C>
        Tax provision at statutory rate                $1,702      34%        $1,202        34%        $1,301         34%
        Increase (decrease) in tax
          resulting from:

             Tax-exempt interest, net of scaleback        (70)     (1)%          (17)      (1%)           (22)       (1%)

             State income taxes, net of Federal
             income tax benefit                           116       2%            65        2%             78         2%
             Other, net                                                          (99)      (2%)           (58)       (1%)
                                                      ---------  ---------   ----------  ----------    ----------  ---------
        Total                                          $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 methods of
       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.

                                      F-22
================================================================================
<PAGE>
================================================================================

       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.


(9)    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.



 (10)  Regulatory Matters

       The  Bank  is  subject  to  various   regulatory   capital   requirements
       administered  by the federal  banking  agencies.  Failure to meet minimum
       capital  requirements  can  initiate  certain  mandatory  - and  possibly
       additional  discretionary  - actions by regulators  that, if  undertaken,
       could have a direct material effect on the Bank's  financial  statements.
       Under capital adequacy guidelines and the regulatory framework for prompt
       corrective  action,  the Bank must meet specific capital  guidelines that
       involve  quantitative  measures of the Bank's  assets,  liabilities,  and
       certain off-balance sheet items as calculated under regulatory accounting
       practices. The Bank's capital amounts and classification are also subject
       to  qualitative  judgments  by  the  regulators  about  components,  risk
       weightings, and other factors.

       Quantitative   measures  established  by  regulation  to  ensure  capital
       adequacy  require  the Bank to maintain  minimum  amounts and ratios (set
       forth in the table below) of 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.

                                       F-23
================================================================================

<PAGE>
================================================================================
       The Bank's actual capital amounts and ratios are as follows:
<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%     $             4.0%       $ 18,353      6.0%
                                                                      12,236
                Tier I capital
                  (to average assets)       $ 49,772     11.1%      $ 18,000     4.0%       $ 22,500      5.0%
</TABLE>
<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.

                                      F-24
================================================================================
<PAGE>
================================================================================

(11)   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.

(12)   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
                                                                     ==========

                                      F-25
================================================================================
<PAGE>
================================================================================

       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  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.


 (13)   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.

                                      F-26
================================================================================
<PAGE>
================================================================================


       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 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.


(14)   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.

       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.

                                      F-27
================================================================================

<PAGE>
================================================================================

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



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

                                      F-28
================================================================================
<PAGE>
================================================================================

(15)   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  of the
       Company.


 (16)    Parent Company Only Financial Statements

       Condensed financial statements of FloridaFirst Bancorp are as follows (in
thousands):
<TABLE>
<CAPTION>
       Condensed Statement of Financial Condition
       ------------------------------------------

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

<S>                                                                    <C>
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
                                                                         =======
</TABLE>

<TABLE>
<CAPTION>

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

<S>                                                                    <C>
       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
                                                                          ======
</TABLE>

                                      F-29
================================================================================
<PAGE>
================================================================================
<TABLE>
<CAPTION>
                                                                       Year ended
Condensed Statement of Cash Flows                                   September 30, 1999
---------------------------------                                   ------------------
<S>                                                                    <C>
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
                                                                        ========
</TABLE>
(17)  Quarterly Financial Data (Unaudited)

       Unaudited  quarterly  financial data (in thousands except per share data)
is as follows:
<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-30
================================================================================
<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-31
================================================================================

<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 and Reorganization...............
The Offering....................................
FloridaFirst Bancorp, Inc.......................
FloridaFirst Bank...............................                 FloridaFirst Bancorp, Inc.
Use of Proceeds.................................
Dividend Policy.................................
Market for the Common Stock.....................
Capitalization..................................
Pro Forma Data..................................
Historical and Pro Forma Capital Compliance.....                      ---------------
FloridaFirst Bancorp Consolidated
  Statements of Earnings........................                         PROSPECTUS
Management's Discussion and Analysis of
 Financial Condition and Results of Operations..                      ---------------
Business of FloridaFirst Bancorp, Inc...........
Business of FloridaFirst Bank...................
Regulation .....................................
Taxation........................................                 Sandler O'Neill & Partners, L.P.
Management of FloridaFirst Bancorp, Inc.........
Management of FloridaFirst Bank.................
Comparison of Stockholders' Rights..............
Restrictions on Acquisition of
  FloridaFirst Bancorp, Inc.....................
Description of Capital Stock....................
Legal and Tax Opinions..........................                      ________ ____, 2000
Experts.........................................
Registration Requirements.......................
Where You Can Find Additional Information.......
Index to Financial Statements  .................

Until  the later of  November  __,  2000 or 25 days         THESE SECURITIES ARE NOT DEPOSITS OR
after  commencement  of the offering,  all  dealers         SAVINGS ACOUNTS AND ARE NOT FEDERALLY
effecting transactions in these securities, whether         INSURED OR GUARANTEED.
or  not  participating  in  this offering,  may  be
required  to  deliver  a  prospectus.  This  is  in
addition to the dealers'  obligation  to deliver  a
prospectus  when  acting  as  underwriters and with
respect to their unsold allotments or subscriptions.

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

</TABLE>

<PAGE>


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.          Other Expenses of Issuance and Distribution

Service Performed                                                      Amount
-----------------                                                    ----------

*        Legal Fees...........................................    $     175,000
*        Accounting Fees and Expenses.........................          100,000
*        Printing, Postage and Mailing........................          325,000
*        Appraisal and Business Plan Fees and Expenses........           40,000
*        Underwriter's Fees...................................          220,000
*        Underwriter's Legal and Reimbursable.................           50,000
*        Conversion Agent Fees and Expenses...................           45,000
*        Transfer Agent Fees and Stock Certificates...........           25,000
*        Filing Fees (OTS, SEC and NASD)......................           50,000
*        Blue Sky Filing Fees and Legal Expenses..............           25,000
*        Other Expenses.......................................           45,000
                                                                  -------------
                          Total...............................     $  1,100,000
                                                                    ===========
-----------------
*        Estimated, at supermax.


Item 14.          Indemnification of Directors and Officers

         The Registrant has authority under the Florida Business Corporation Act
to indemnify its directors and officers to the extent  provided in such statute.
The  Registrant's  Articles of  Incorporation  provide that the Registrant shall
indemnify its executive  officers and directors to the fullest extent  permitted
by law  either now or  hereafter.  In  general,  Florida  law  permits a Florida
corporation  to indemnify its  directors,  officers,  employees and agents,  and
persons  serving at the  corporation's  request in such  capacities  for another
enterprise against liabilities arising from conduct that such persons reasonably
believed to be in, or not opposed to, the best interests of the corporation and,
with respect to any criminal  action or proceeding,  had no reasonable  cause to
believe their conduct was unlawful.

         The provisions of the Florida  Business  Corporation Act that authorize
indemnification  do not  eliminate  the  duty  of  care of a  director  and,  in
appropriate circumstances,  equitable remedies such as injunctive or other forms
of nonmonetary relief will remain available under Florida law. In addition, each
director  will  continue to be subject to liability  for (a)  violations  of the
criminal law,  unless the director had  reasonable  cause to believe his conduct
was lawful or had no reasonable  cause to believe his conduct was unlawful,  (b)
deriving an improper  personal  benefit  from a  transaction,  (c) voting for or
assenting to an unlawful distribution, and (d) willful misconduct or a conscious
disregard for the best  interests of the Registrant in a proceeding by or in the
right of the Registrant to procure a judgment in its favor or in a proceeding by
or in the right of a  shareholder.  The  statute  does not  affect a  director's
responsibilities  under any other law,  such as the federal  securities  laws or
state or federal environmental laws.

         At present,  there is no pending  litigation or proceeding  involving a
director  or  officer of the  Registrant  as to which  indemnification  is being
sought  from the  Registrant,  nor is the  Registrant  aware  of any  threatened
litigation that may result in claims for indemnification  from the Registrant by
any officer or director.



<PAGE>

         The  Articles of  Incorporation  of the  Registrant  (the  "Articles"),
attached as Exhibit 3(i) hereto, require indemnification of directors,  officers
and employees to the fullest extent permitted by Florida law.

         Further,  the Registrant may purchase and maintain  insurance on behalf
of any  person  who is or was a  director,  officer,  employee,  or agent of the
Registrant or is or was serving at the request of the  Registrant as a director,
officer, employee or agent of another corporation,  partnership,  joint venture,
trust or  other  enterprise  against  any  liability  asserted  against  him and
incurred  by him in any such  capacity  or  arising  out of his  status as such,
whether or not the Registrant would have the power to indemnify him against such
liability under the provisions of the Articles.


Item 15.          Recent Sales of Unregistered Securities.

                  Not Applicable


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>
                  (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.
                   3(ii)   Bylaws of FloridaFirst Bancorp, Inc.
                   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.
                  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>
-------------------
*        To be filed by amendment
**       Incorporated  by  reference  to the  exhibits to the Form 10-K filed by
         FloridaFirst Bancorp on December 29, 1999 (File No. 0-25693)
***      To be filed by amendment and the  statistical  information  included in
         the appraisal  report will be filed  supplementally  in accordance with
         Rule 202 of Regulation S-T.

<PAGE>
                  (b)      Financial Statements and Schedules:

         Financial statement schedules are omitted because they are not required
or are not  applicable  or the required  information  is shown in the  financial
statements or the notes thereto.

Item 17. Undertakings

    I.   The undersigned registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this registration statement:

                    (i) To  include  any prospectus required by section 10(a)(3)
of the Securities Act of 1933 ("Securities Act");

                   (ii) To reflect in the prospectus any facts or events arising
after the  effective  date of the  registration  statement  (or the most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high and of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume and price  represent no more than 20 percent change in maximum
aggregate  offering price set forth in the  "Calculation  of  Registration  Fee"
table in the effective registration statement;

                  (iii) To include any material  information with respect to the
plan of distribution not previously  disclosed in the registration  statement or
any material change to such information in the registration statement.

         (2) That,  for the  purpose  of  determining  any  liability  under the
Securities Act, each such post- effective  amendment shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

         (3) To remove from registration by means of a post-effective  amendment
any of the securities being registered which remain unsold at the termination of
the offering.

         (4) To provide  to the  underwriter  at the  closing  specified  in the
underwriting  agreements,  certificates in such  denominations and registered in
such names as  required by the  underwriter  to permit  prompt  delivery to each
purchaser.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to  directors,  officers,  and  controlling  persons of the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the  Securities
Act,  and  is  therefore,   unenforceable.   In  the  event  that  a  claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant of expenses incurred or paid by a director,  officer,  or controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding) is asserted by such  director,  officer,  or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.
<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 September 5, 2000.

                                             FLORIDAFIRST BANCORP, INC.


                                             /s/Gregory C. Wilkes
                                             -----------------------------------
                                             Gregory C. Wilkes
                                             President, Chief Executive Officer,
                                             and Director
                                             (Duly authorized representative)

                                POWER OF ATTORNEY

          KNOW ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes and appoints  Gregory C. Wilkes,  his true and lawful
attorney-in-fact  and agent, with full power of substitution and resubstitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all amendments,  including post-effective  amendments,  to this Registration
Statement,  and any registration  statement  relating to the offering covered by
this  Registration  Statement  and  filed  pursuant  to Rule  462(b)  under  the
Securities  Act of 1933, and to file the same,  with exhibits  thereto and other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto said  attorney-in-fact  and agent,  full power and authority to do
and perform each and every act and thing  requisite and necessary to be done, as
fully to all  intents  and  purposes  as he might or could do in person,  hereby
ratifying  and  confirming  all  that  said  attorney-in-fact  and  agent or his
substitute or substitutes may lawfully so or cause to be done by virtue hereof.

          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 September 5, 2000.


/s/Nis H. Nissen, III                         /s/Gregory C. Wilkes
--------------------------------------------  ----------------------------------
Nis H. Nissen, III                            Gregory C. Wilkes
Chairman of the Board                         President, Chief Executive Officer
                                              and Director


/s/Llewellyn N. Belcourt                      /s/J. Larry Durrence
--------------------------------------------  ----------------------------------
Llewellyn N. Belcourt                         J. Larry Durrence
Director                                      Director


/s/Stephen A. Moore, Jr.                      /s/G. F. Zimmermann, III
--------------------------------------------  ----------------------------------
Stephen A. Moore, Jr.                         G. F. Zimmermann, III
Director                                      Director



/s/Kerry P. Charlet
--------------------------------------------
Kerry P. Charlet
Senior Vice President and Chief
Financial Officer
(Principal Financial and Accounting Officer)




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission