UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

                  QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended: June 30, 2001

                         Commission File Number: 0-17007

                          Republic First Bancorp, Inc.
                          ----------------------------
           (Exact name of business issuer as specified in its charter)


          Pennsylvania                              23-2486815
          ------------                              ----------
  (State or other jurisdiction of            IRS Employer Identification
  incorporation or organization)                      Number


              1608 Walnut Street, Philadelphia, Pennsylvania 19103
              ----------------------------------------------------
               (Address of principal executive offices) (Zip code)

                                  215-735-4422
                                  ------------
              (Registrant's telephone number, including area code)

                                       N/A
                                       ---
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required to file such reports),  and (2) has been subject to filing requirements
for the past 90 days.

                YES        X                       NO       ____
                        -------

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

     Indicate the number of shares  outstanding of each of the Issuer's  classes
     of common stock, as of the latest practicable date.

              6,358,126 shares of Issuer's Common Stock, par value
           $0.01 per share, issued and outstanding as of July 31, 2001

                                  Page 1 of 37

                        Exhibit index appears on page 35




                                TABLE OF CONTENTS
                                -----------------

                                                                            Page
Part I:  Financial Information

Item 1: Financial Statements (unaudited)                                     3

Item 2:   Management's Discussion and Analysis of Financial Condition and   13
          Results of Operations

Item 3:  Quantitative and Qualitative Information about Market Risk         23

Part II: Other Information

Item 1: Legal Proceedings                                                   35

Item 2: Changes in Securities and Use of Proceeds                           35

Item 3: Defaults Upon Senior Securities                                     35

Item 4: Submission of Matters to a Vote of Security Holders                 35

Item 5: Other Information                                                   35

Item 6: Exhibits and Reports on Form 8-K                                    35


                                       2


                         PART I - FINANCIAL INFORMATION
                         ------------------------------


Item 1: Financial Statements (unaudited)



                                                                     Page Number


(1)   Consolidated Balance Sheets as of June 30, 2001 and
      December 31, 2000......................................................  4

(2)   Consolidated Statements of Operations for the three and six months ended
      June 30, 2001 and 2000................................................   5

(3)   Consolidated Statements of Cash Flows for the six months ended
      June 30, 2001 and 2000................................................   6

(4)   Notes to Consolidated Financial Statements............................   7


                                       3







                                    Republic First Bancorp, Inc. and Subsidiaries
                                           Consolidated Balance Sheets
                                      as of June 30, 2001 and December 31, 2000
                                       dollars in thousands, except share data
                                                     (unaudited)

ASSETS:                                                                           June 30, 2001              December 31, 2000
                                                                            -------------------------     -------------------------

                                                                                                                  
Cash and due from banks                                                                      $20,793                    $20,990
Interest  bearing deposits with banks                                                            451                        460
Federal funds sold                                                                            22,691
                                                                                                                         29,207
                                                                            -------------------------     -------------------------
Total cash and cash equivalents                                                               43,935                     50,657

Other interest-earning restricted cash                                                         5,883                          -

Securities available for sale, at fair value                                                 129,496                    152,134
Securities held to maturity at amortized cost
     (Fair value of $14,043 and $17,750, respectively)                                        14,020                     17,707

Loans receivable (net of allowance for loan losses of
     $4,758 and $4,072, respectively)                                                        438,027                    418,313

Premises and equipment, net                                                                    5,185                      5,153
Accrued income and other assets                                                               13,479                     11,673
                                                                            -------------------------     -------------------------

Total Assets                                                                                $650,025                   $655,637
                                                                            =========================     =========================

LIABILITIES AND SHAREHOLDERS' EQUITY:

Liabilities:

Deposits:
Demand - non-interest-bearing                                                                $48,609                    $44,281
Demand - interest-bearing                                                                     35,757                     29,784
Money market and savings                                                                     114,169                     76,510
Time under $100,000                                                                          170,542                    175,834
Time $100,000 or more                                                                         80,179                     99,142
                                                                            -------------------------     -------------------------
    Total Deposits                                                                           449,256                    425,551

Other borrowed funds                                                                         142,500                    176,442
Accrued expenses and other liabilities                                                        13,264                     10,614
                                                                            -------------------------     -------------------------

Total Liabilities                                                                            605,020                    612,607
                                                                            -------------------------     -------------------------

Shareholders' Equity:

Common stock par value $0.01 per share,  20,000,000
    Shares  authorized;  shares
     issued 6,358,126 as of June 30, 2001 and
    December 31, 2000                                                                             63                         63
Additional paid in capital                                                                    32,117                     32,117
Retained earnings                                                                             15,846                     14,446
Treasury stock at cost (175,172 shares
    at June 30, 2001 and December 31, 2000)                                                  (1,541)                    (1,541)
Accumulated other comprehensive loss                                                         (1,480)                    (2,055)
                                                                            -------------------------     -------------------------
Total Shareholders' Equity                                                                    45,005                     43,030
                                                                            -------------------------     -------------------------
Total Liabilities and Shareholders' Equity                                                  $650,025                   $655,637
                                                                            =========================     =========================

                                           (See notes to consolidated financial statements)



                                       4





                                       Republic First Bancorp, Inc. and Subsidiaries
                                           Consolidated Statements of Operations
                                        For the Three and Six Months Ended June 30,
                                        dollars in thousands, except per share data
                                                        (unaudited)

                                                                 Quarter to Date                          Year to Date
                                                                     June 30,                               June 30,
                                                                     --------                               --------

                                                              2001                2000               2001              2000
                                                              ----                ----               ----              ----
Interest income:
                                                                                                        
   Interest and fees on loans                               $9,472              $8,127            $18,622           $15,628
   Interest and dividend income on
      federal funds sold and other
      interest-earning balances                                404                  59              1,057                67
   Interest on investments                                   2,330               3,063              4,929             6,267
                                                -------------------   -----------------      -------------   --------------
   Total interest income                                    12,206              11,249             24,608            21,962
                                                -------------------   -----------------      -------------   --------------

Interest expense:
   Demand interest-bearing                                     145                 146                295               198
   Money market and savings                                    809                 614              1,714             1,141
   Time $100,000 or more                                     1,537               1,149              3,133             2,047
   Time under $100,000                                       2,718               2,430              5,554             4,438
   Other borrowed funds                                      2,241               2,783              4,782             6,003
                                                -------------------   -----------------      -------------   --------------
   Total interest expense                                    7,450               7,122             15,478            13,827
                                                -------------------   -----------------      -------------   --------------
Net interest income                                          4,756               4,127              9,130             8,135
                                                -------------------   -----------------      -------------   --------------
Provision for loan losses                                      620                 200                777               400
                                                -------------------   -----------------      -------------   --------------
Net interest income after provision
     for loan losses                                         4,136               3,927              8,353             7,735
                                                -------------------   -----------------      -------------   --------------

Non-interest income:
    Service fees                                               510                 333              1,046               635
    Gains on securities sold
                                                                -                   -                  13               -
    Tax Refund revenue                                          27                  -                 253               181
    Other income                                                24                  26                 47                58
                                                -------------------   -----------------      -------------   --------------
                                                               561                 359              1,359               874
Non-interest expenses:
   Salaries and benefits                                     2,023               1,636              4,039             3,179
   Occupancy/equipment                                         565                 459              1,131               918
   Other expenses                                            1,156                 873              2,452             1,696
                                                -------------------   -----------------      -------------   --------------
                                                             3,744               2,968              7,622             5,793
                                                -------------------   -----------------      -------------   --------------

Income before income taxes                                     953               1,318              2,090             2,816
Provision for income taxes                                     314                 435                690               929
                                                -------------------   -----------------      -------------   --------------

                                                -------------------   -----------------      -------------   --------------
Net income                                                    $639                $883             $1,400            $1,887
                                                ===================   =================      =============   ==============

Net income per share:

                                                -------------------   -----------------      -------------   --------------
Basic                                                        $0.10               $0.14              $0.23             $0.31
                                                ===================   =================      =============   ==============

                                                -------------------   ----------------       -------------
Diluted                                                     $0.10               $0.14               $0.22             $0.30
                                                ===================   ================       =============            =====

                                             (See notes to consolidated financial statements)


                                       5






                                    Republic First Bancorp, Inc. and Subsidiaries
                                         Consolidated Statements of Cash Flows
                                            For the Six Months Ended June 30,
                                                   Dollars in thousands
                                                        (unaudited)
                                                                                  2001             2000
                                                                           -----------     ------------

Cash flows from operating activities:
                                                                                           
     Net income                                                                 $1,400           $1,887
     Adjustments to reconcile net income to net
       cash provided by operating activities:
        Provision for loan losses                                                  777              400
        Depreciation and amortization                                              624              281
        Decrease in loans held for sale                                             -             4,857
        Increase in accrued income
           and other assets                                                    (2,103)            (561)
        Increase in accrued expenses
           and other liabilities                                                 2,651              549
        Net increase (decrease) in deferred fees                                  (36)               19
                                                                           -----------     ------------
     Net cash provided by operating activities                                   3,313            7,432
                                                                           -----------     ------------
Cash flows from investing activities:
     Purchase of securities:
     Held to Maturity                                                          (2,829)                -
     Proceeds from principal collected on securities                            16,360           10,347
     Proceeds from calls of held to maturity securities                          5,647                -
     Proceeds from sale of available for sale securities                         7,842                -
     Net increase in loans                                                    (20,455)         (31,824)
     Increase in other interest-earning restricted cash                        (5,883)                -
     Premises and equipment expenditures                                         (480)            (188)
                                                                           -----------     ------------
     Net cash provided by (used in) investing activities                           202         (21,665)
                                                                           -----------     ------------

Cash flows from financing activities:
     Net increase in demand, money
          Market and savings deposits                                           47,960           26,682
     Net decrease in borrowed funds less than 90 days                         (16,442)         (22,640)
     Repayment of borrowed funds greater than 90 days                         (17,500)         (25,000)
     Net increase (decrease) in time deposits                                 (24,255)           46,322
                                                                           -----------     ------------
     Net cash provided by (used in) financing activities                      (10,237)           25,364
                                                                           -----------     ------------
Increase (decrease) in cash and cash equivalents                               (6,722)           11,131
Cash and cash equivalents, beginning of period                                  50,657           21,110
                                                                           -----------     ------------
Cash and cash equivalents, end of period                                       $43,935          $32,241
                                                                           ===========     ============
Supplemental disclosure:
     Interest paid                                                             $15,888          $13,921
                                                                           ===========     ============
     Taxes paid                                                                 $1,750            $ 500
                                                                           ===========     ============

Non-cash transactions:
     Change in unrealized gain/(loss) on securities available
     for sale, net of tax                                                        $ 575           $(432)
     Change in deferred taxes due to change in unrealized
     Loss (gain) on securities                                                   (297)              214
     available    for sale

                                 (See notes to consolidated financial statements)



                                       6

                  REPUBLIC FIRST BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1: Organization

     Republic First Bancorp, Inc. (the "Company"), is a two-bank holding company
organized and  incorporated  under the laws of the Commonwealth of Pennsylvania.
Its wholly-owned subsidiaries,  First Republic Bank (the "Bank"), and First Bank
of Delaware  (formerly  Republic First Bank of Delaware) (the "Delaware  Bank"),
(together the "Banks") offer a variety of banking  services to  individuals  and
businesses throughout the Greater  Philadelphia,  Delaware and South Jersey area
through their offices and branches in  Philadelphia  and Montgomery  Counties in
Pennsylvania and in New Castle County in Delaware.


     These interim  financial  statements  have been prepared in accordance with
instructions  to Form  10-Q.  Accordingly,  these  financial  statements  do not
include  information  or  footnotes  necessary  for a complete  presentation  of
financial statements in accordance with accounting principles generally accepted
in the United States of America. In the opinion of the Company, the accompanying
unaudited  financial  statements  contain  all  adjustments   (including  normal
recurring  accruals)  necessary to present  fairly the financial  position as of
June 30, 2001,  the results of  operations  for the three and six month  periods
ended June 30, 2001 and 2000, and the cash flows for the six month periods ended
June 30, 2001 and 2000. The interim  results of operations may not be indicative
of results of operations for the full year. The accompanying unaudited financial
statements  should be read in conjunction with the Company's  audited  financial
statements,  and the notes thereto,  included in the Company's Form 10-K for the
year ended December 31, 2000, filed with the Securities and Exchange Commission.

Note 2: Summary of Significant Accounting Policies:

Principles of Consolidation:

     The consolidated financial statements of the Company include the accounts
of Republic First Bancorp, Inc. and its wholly-owned subsidiaries, First
Republic Bank and First Bank of Delaware, (together the "Banks"). All
significant intercompany accounts and transactions have been eliminated in the
consolidated financial statements.

Risks and Uncertainties and Certain Significant Estimates:

     The earnings of the Company depend primarily on the earnings of the Banks.
The Banks are heavily dependent upon the level of net interest income, which is
the difference between interest earned on interest-earning assets, such as loans
and investments, and the interest paid on interest-bearing liabilities, such as
deposits and borrowings. Accordingly, the operations of the Banks are subject to
the risks and uncertainties resulting from changes in interest rates.

     The preparation of financial statements requires management to make
significant estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosures of contingent assets and liabilities at the date
of the consolidated financial statements and the reported amounts of revenues
and expenses during the reporting period. Actual results may differ from those
estimates.

     Significant estimates are made by management in determining the allowance
for loan losses and deferred tax assets. Consideration is given to a variety of
factors in establishing the allowance for loan losses, including current
economic conditions, diversification of the loan portfolio, delinquency
statistics, results of internal loan

                                       7

reviews, borrowers' perceived financial and managerial strengths, the adequacy
of underlying collateral, if collateral dependent, or present value of future
cash flows and other relevant factors. Since the allowance for loan losses is
dependent, to a great extent, on the general economy and other conditions that
may be beyond the Banks' control, it is at least reasonably possible that the
estimates of the allowance for loan losses may differ materially in the near
term.


Other interest-earning restricted cash:

     Other interest-earning restricted cash represents cash to fund an offsite
ATM network. The dispensed cash is returned to the Company through the MAC
network on the next business day, and the Bank may obtain access to the cash for
liquidity, if necessary.


Note 3: Legal Proceedings

     The Company and the Banks are from time to time a party (plaintiff or
defendant) to lawsuits in the ordinary course of business. While any litigation
involves uncertainty, management, after reviewing pending litigation with
counsel, is of the opinion that the liability of the Company and the Banks, if
any, resulting from such litigation will not have a material effect on the
financial condition or results of operations of the Company and the Banks.

Note 4: Recent Accounting Pronouncements


     Business Combinations


     In June 2001, the FASB issued Statement No. 141,  "Business  Combinations."
The  Statement  addresses  financial   accounting  and  reporting  for  business
combinations and supersedes APB Opinion No. 16, Business Combinations,  and FASB
Statement  No. 38,  Accounting  for  Preacquisition  Contingencies  of Purchased
Enterprises.  All business  combinations in the scope of the Statement are to be
accounted for using the purchase method.



     The  provisions  of  the  Statement  apply  to  all  business  combinations
initiated  after June 30,  2001.  The  Statement  also  applies to all  business
combinations  accounted  for using  the  purchase  method  for which the date of
acquisition is July 1, 2001, or later.  There is no expected impact on earnings,
financial condition, or equity upon adoption of Statement No. 141.



     Goodwill and Other Intangible Assets



     In June 2001,  the FASB  issued  Statement  No.  142,  "Goodwill  and Other
Intangible Assets." The Statement  addresses financial  accounting and reporting
for acquired goodwill and other intangible assets and supersedes APB Opinion No.
17,  Intangible  Assets.  It addresses how  intangible  assets that are acquired
individually  or with a group  of other  assets  (but not  those  acquired  in a
business combination) should be accounted for in financial statements upon their
acquisition.  The Statement  also  addresses  how goodwill and

                                       8


other  intangible  assets should be accounted for after they have been initially
recognized in the financial statements.



     The  provisions of the  Statement are required to be applied  starting with
fiscal  years  beginning  after  December  15,  2001,  except that  goodwill and
intangible  assets acquired after June 30, 2001, will be subject  immediately to
the  nonamortization  and  amortization  provisions  of  the  Statement.   Early
application  is permitted for entities with fiscal years  beginning  after March
15,  2001,  provided  that  the  first  interim  financial  statements  have not
previously been issued. The Statement is required to be applied at the beginning
of an  entity's  fiscal  year  and to be  applied  to  all  goodwill  and  other
intangible assets recognized in its financial  statements at that date. There is
no expected impact on earnings,  financial condition, or equity upon adoption of
Statement No. 142.


Note 5: Segment Reporting

     The Company's reportable segments represent strategic businesses that offer
different products and services. The segments are managed separately because
each segment has unique operating characteristics, management requirements and
marketing strategies.

     Republic First Bancorp has three reportable segments; two community banking
segments and tax refunds. The community banking segments are primarily comprised
of the results of operations and financial condition of the Company's wholly
owned banking subsidiaries, First Republic Bank and First Bank of Delaware. Tax
refunds include accelerated check refunds ("ACRs") and refund anticipation loan
("RALs") on a national basis to customers of Liberty Tax Services, a national
tax preparation firm. In 1999, a similar arrangement with Jackson Hewitt, a
national tax participation firm was terminated. However, recoveries of
previously delinquent loans were recorded in the first quarter of 2000.

     The accounting policies of the segments are the same as those described in
the notes to consolidated financial statements from the Company's Form 10-K. The
Company evaluates the performance of the community banking segments based upon
income before the provision for income taxes, return on equity and return on
average assets. Tax refund results are evaluated based upon income before
provision for income taxes.

     Tax refunds were developed as a business segment to further expand the
Company's products and services offered to consumers and businesses.


                                       9



                                                As of and for the six months ended June 30,
                                                          (dollars in thousands)


                                                        2001                                                    2000
                                                        ----                                                    ----
                                     First                                                 First
                                   Republic     Delaware       Tax                        Republic     Delaware     Tax
                                     Bank         Bank       Refunds      Total             Bank        Bank      Refunds     Total
                                  ------------ ------------ ----------- -----------   ----------- ----------- ----------- ----------
External customer revenues:
                                                                                                     
   Interest income                    $23,188       $1,420         $ -     $24,608       $21,461        $501         $ -     $21,962
   Other income                           829          277         253       1,359           627          66         181         874
                                       ------        -----         ---      ------        ------         ---         ---      ------
Total external customer revenues       24,017        1,697         253      25,967        22,088         567         181      22,836
                                       ------        -----         ---      ------        ------         ---         ---      ------

Intersegment revenues:
   Interest income                          -            -           -           -            69           -           -          69
   Other income                            38            -           -          38            38           -           -          38
                                       ------        -----         ---      ------        ------         ---         ---      ------
Total intersegement revenues               38            -           -          38           107           -           -         107
                                       ------        -----         ---      ------        ------         ---         ---      ------

Total revenue                          24,055        1,697         253      26,005        22,195         567         181      22,943
                                       ------        -----         ---      ------        ------         ---         ---      ------

Depreciation and amortization
                                          386           62           -         448           235          46           -         281

Other operating expenses -
external                               21,843        1,546          40      23,429        19,011         728           -      19,739

Intersegment expense:

Other operating expense                     -           38           -          38             -          38           -          38
Interest expense                            =            =           =           =             =          69           -          69
                                                                                                          --                      --
Segment expenses                       22,229        1,646          40      23,915        19,246         881           -      20,127
                                       ------        -----         ---      ------        ------         ---         ---      ------


Segment income (loss) before
taxes                                  $1,826          $51        $213      $2,090        $2,949      $(314)        $181      $2,816
                                       ======          ===        ====      ======        ======      ======        ====      ======

Segment assets                       $611,534      $38,491           -    $650,025      $595,697     $18,001           -    $613,698
                                     --------      -------         ---    --------      --------     -------         ---    --------

Capital expenditures                     $421          $59           -        $480          $151         $37           -        $188
                                       ------        -----         ---      ------        ------         ---         ---      ------


                                                                     10






                                               As of and for the three months ended June 30,
                                                          (dollars in thousands)


                                                       2001                                                       2000
                                                       ----                                                       ----
                                    First                                             First
                                  Republic     Delaware      Tax                      Republic     Delaware      Tax
                                     Bank        Bank       Refunds      Total         Bank        Bank        Refunds    Total
                                  ----------- ------------ ----------- -----------  ----------- ----------- ------------ -----------
External customer revenues:
                                                                                                     
   Interest income                   $11,385         $821           -     $12,206       $10,979        $270          $ -     $11,249
   Other income                          400          134          27         561           311          48            -         359
                                         ---          ---          --         ---           ---          --            -         ---
Total external customer revenues      11,785          955          27      12,767        11,290         318            -      11,608
                                      ------          ---          --      ------        ------         ---            -      ------

Intersegment revenues:
   Interest income                         -            -           -          -              -           -            -           -
   Other income                           19            -           -          19            19           -            -          19
                                          --                                   --                                                 --
Total intersegment revenues               19            -           -          19            19           -            -          19
                                          --                                   --            --                                   --

Total revenue                         11,804          955          27      12,786        11,309         318           -       11,627
                                      ------          ---          --      ------        ------         ---           -       ------

Depreciation and amortization
                                         199           32           -         231           122          23           -          145

Other operating expenses -
external                              10,800          783           -      11,583         9,702         443           -       10,145

Intersegment expense:

Other operating expense                    -           19           -          19             -          19           -           19
Interest expense                           -            -           -           -             -           -           -            -
                                           -            -           -
Segment expenses                      10,999          834           -      11,833         9,824         485           -       10,309
                                      ------          ---           -      ------         -----         ---                   ------

Segment income (loss) before
taxes                                   $805         $121          27        $953        $1,485      ($167)           -       $1,318
                                        ====         ====          ==        ====        ======      ======                   ======

Segment assets                      $611,534      $38,491           -    $650,025      $595,697     $18,001           -     $613,698
                                    --------      -------           -    --------      --------     -------                 --------

Capital expenditures                    $282          $22           -        $304           $42         $13           -          $55
                                        ----          ---           -        ----           ---         ---                      ---



                                       11


Note 6: Earnings Per Share:

     Earnings per share ("EPS") consists of two separate components, basic EPS
and diluted EPS. Basic EPS is computed by dividing net income by the weighted
average number of common shares outstanding for each period presented. Diluted
EPS is calculated by dividing net income by the weighted average number of
common shares outstanding plus dilutive common stock equivalents ("CSE"). Common
stock equivalents consist of dilutive stock options granted through the
Company's stock option plan or otherwise. The following table is a
reconciliation of the numerator and denominator used in calculating basic and
diluted EPS. Common stock equivalents which are not dilutive are not included
for purposes of this calculation. At June 30, 2001 and 2000, there were 104,940
and 179,930 CSEs that were not dilutive, respectively. These options may be
dilutive in the future.



     The following table is a comparison of EPS for the three and six months
ended June 30, 2001 and 2000.



                                                    Quarter to Date                                  Year to Date
                                               2001                      2000              2001                      2000

                                                                                                  
Net income                              $639,000              $883,000             $1,400,000                $1,887,000

                                        Shares     Per Share    Share   Per Share    Shares     Per Share      Share      Per Share
                                        ------     ---------    -----   ---------    ------     ---------      -----      ---------
Weighted average shares
   For period                          6,182,954              6,168,729             6,182,954                6,168,729
Basic EPS                                            $0.10                 $0.14                  $0.23                     $0.31
Add common stock equivalents
 Representing dilutive stock options     202,666                  93,752               190,618                  110,760
                                         -------                  ------               -------                  -------
Effect on basic EPS of dilutive CSE                    -                    $ -                  $(0.01)                   $(0.01)
                                                                            ---                                            -------
Equals total weighted average
     Shares and CSE (diluted)          6,385,620              6,262,481             6,373,572                6,279,489
                                       =========              =========             =========                =========
Diluted EPS                                          $0.10                 $0.14                  $0.22                     $0.30
                                                     -----                 =====                  -----                     =====





Note 7: Comprehensive Income

The  following   table   displays  net  income  and  the   components  of  other
comprehensive  income to arrive at total comprehensive  income. For the Company,
the only components of other comprehensive income are those related to available
for sale securities.




(dollar amounts in thousands)                              Three months ended             Six months ended
                                                               June 30,                      June 30,
                                                          ----------------------       ----------------------
                                                            2001         2000             2001         2000
                                                          --------     ---------       --------     ---------
                                                                                         
Net income                                                   $639          $883         $1,400       $ 1,887

Other comprehensive income, net of tax:
    Unrealized gains/(losses) on securities:
            Unrealized holding gains/(losses) during
            the period                                       (889)          (59)           584         (432)
       Less: Reclassification adjustment for gains
             Included in net income
                                                                -             -            (9)            -
                                                          --------     ---------       --------     ---------
Comprehensive (loss)/income                                 $(250)         $824         $1,975        $1,455
                                                          =========    =========       ========     =========



                                       12

ITEM 2: MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

     The following is  Management's  Discussion and Analysis of the  significant
changes in the Company's results of operations, financial condition, and capital
resources  presented in the accompanying  consolidated  financial  statements of
Republic First Bancorp,  Inc. This discussion should be read in conjunction with
the accompanying notes to the consolidated financial statements.

     Certain   statements   in   this   document   may  be   considered   to  be
"forward-looking  statements"  as  that  term is  defined  in the  U.S.  Private
Securities  Litigation  Reform Act of 1995,  such as statements that include the
words "may", "believes", "expect", "estimate", "project", anticipate", "should",
"intend",  "probability",  "risk", "target",  "objective" "strategy" and similar
expressions or variations on such expressions.  Any  forward-looking  statements
contained herein are subject to certain risks and uncertainties that could cause
actual results to differ materially from those projected in the  forward-looking
statements.  For  example,  risks and  uncertainties  can arise with changes in:
general economic conditions, including their impact on capital expenditures; new
service and product  offerings by competitors and price  pressures;  and similar
items.   Readers  are   cautioned   not  to  place   undue   reliance  on  these
forward-looking  statements,  which reflect management's analysis only as of the
date hereof.  The Company  undertakes no obligation to publicly revise or update
these  forward-looking  statements to reflect events or circumstances that arise
after  the date  hereof.  Readers  should  carefully  review  the  risk  factors
described  in other  documents  the  Company  files  from  time to time with the
Securities  and Exchange  Commission,  including the Company's  Annual Report on
Form 10-K for the year ended December 31, 2000,  Quarterly  Reports on Form 10-Q
filed by the Company in 2001,  Current Reports on Form 8-K filed by the Company,
as well as other filings.

Financial Condition:

June 30, 2001 Compared to December 31, 2000
- -------------------------------------------

     Total  assets  declined  $5.6  million to $650.0  million at June 30,  2001
versus $655.6  million at December 31, 2000.  Cash from net maturities and sales
of securities and federal funds sold were used to pay down other borrowed funds.

Loans:

The loan portfolio,  which represents the Company's largest  consolidated asset,
is its most  significant  source  of  interest  income.  The  Company's  lending
strategy is to focus on small and medium sized businesses and professionals that
seek highly personalized banking services. Net loans increased $19.7 million, or
4.7%,  to $438.0  million at June 30, 2001 from $418.3  million at December  31,
2000.  The loan portfolio  consists of commercial and industrial  ("C&I") loans,
commercial and  residential  construction  loans,  commercial real estate loans,
residential  mortgages,  short-term  consumer loans, home equity loans, lines of
credit and  others.  During  2000,  the  Company  introduced  two new  products:
commercial  construction loans and residential  construction  loans.  Commercial
construction  loans  are  loans to  developers  for  commercial  or  residential
construction. These loans generally have a loan to value no greater than 80% and
are  generally  secured by the property  and in some cases the  guarantee of the
owner.  Residential  construction  loans are loans to individuals,  generally to
build a primary  residence.  Upon the  completion of  construction,  residential
construction  loans are repaid by the  borrowers  with  proceeds  of a permanent
first mortgage.  Consistent with the Company's  long-term strategy of increasing
the ratio of variable rate loans,  most of the new loan originations in the year
2001 were tied to the


                                       13


prime rate of interest.  At June 30, 2001,  the Bank had  approximately  $3.5 of
short-term  consumer loans  outstanding.  These loans have principal  amounts of
less than $1,000, and terms of approximately two weeks. Securities available for
sale and held to maturity:

Securities  available  for sale may be sold in response  to changing  market and
interest rate  conditions  or for other  business  purposes.  Available for sale
securities decreased $22.6 million, or 14.9%, to $129.5 million at June 30, 2001
from $152.1 million at December 31, 2000. This decrease  reflected both the sale
of an $8.0  million  security  on  which  a gain of  $13,000  was  realized  and
principal  repayments  which were  partially  offset by a $872,000  increase  in
market value on securities classified as available-for-sale.  Securities held to
maturity are  investments for which there is positive intent and ability to hold
to maturity.  These investments are carried at amortized cost.  Held-to maturity
securities  decreased  $3.7 million,  or 20.8% to $14.0 million at June 30, 2001
from $17.7  million at December  31, 2000.  The decline is primarily  due to the
redemption of Federal Home Loan Bank stock.

Cash and due from banks:

Cash and due from banks,  interest-bearing  deposits and federal  funds sold are
all liquid funds. The aggregate  amount in these three  categories  decreased by
$6.7  million to $43.9  million at June 30, 2001 from $50.7  million at December
31, 2000 due to a decrease in federal funds as funds were used to pay down other
borrowed funds.

Other interest-earning restricted cash:

Other  interest-earning  restricted  cash  represents  funds provided to fund an
offsite ATM network for which the Company is compensated.  The dispensed cash is
returned to the Company  through  the MAC network on the next  business  day. At
June 30, 2001, the balance was $5.9 million versus $0 at December 31, 2000.

Deposits:

Deposits,    which   include    non-interest-bearing    demand    deposits   and
interest-bearing  time and  savings  deposits,  are the Banks'  major  source of
funding. Deposits are generally solicited from the Company's market area through
a variety of products to attract and retain  customers,  with a primary focus on
building and expanding multi-product relationships.

Deposits  increased  $23.7 million,  or 5.6%, to $449.3 million at June 30, 2001
from $425.6 million at December 31, 2000. The aggregate of transaction accounts,
which  include  demand,  money  market and  savings  accounts,  increased  $48.0
million,  or 31.8%,  to $198.5  million at June 30, 2001 from $150.6  million at
December 31, 2000.  Certificates of deposit decreased by $24.3 million, or 8.8%,
to $250.7 million at June 30, 2001 from $275.0 million at December 31, 2000. The
increase in transaction  deposit  products  resulted from the Company's  deposit
generation  strategies  instituted in 2000. The Company is  emphasizing  deposit
growth as part of a long-term strategy to reduce reliance on borrowed funds. The
decline in time  deposits  resulted  from the  Company's  decision to let higher
costing time deposits mature and not be replaced.


                                       14

Other Borrowed Funds:

Other borrowed funds are comprised of overnight federal funds purchased and term
FHLB  borrowings.  Other  borrowed funds were $142.5 million at June 30, 2001, a
decrease of $33.9  million,  or 19.2%,  when  compared to the  December 31, 2000
total of $176.4  million.  The decrease in borrowed  funds was funded  primarily
with  increases  in deposit  balances,  consistent  with the Banks'  strategy to
increase  lower cost deposits  through  focused  marketing  efforts and decrease
higher cost borrowings.

     The  Company's  shareholders'  equity as of June 30, 2001 and  December 31,
2000 was $45.0 million and $43.0 million, respectively.  Book value per share of
the Company's common stock increased from $6.96 as of December 31, 2000 to $7.28
as of June 30, 2001. This increase was mainly  attributable to retained earnings
and the increase in market value of the available for sale securities portfolio.

Three Months Ended June 30, 2001 Compared to June 30, 2000
- ----------------------------------------------------------

Results of Operations:

Overview

     The  Company's  net income  decreased  $244,000 to  $639,000  for the three
months  ended June 30, 2001,  from  $883,000 for the three months ended June 30,
2000.  Notwithstanding a 20.8% increase in combined average commercial loans and
residential  construction  loans,  earnings were  negatively  impacted by margin
contractions  resulting from the impact of the 125 basis point drop in the prime
rate during the quarter,  as a result of Federal  Reserve Bank rate  reductions.
This  compounded the residual  effect of comparable rate reductions in the first
quarter.  While the impact on variable  rate loans tied to prime was  immediate,
management  estimates that, all else constant,  two fiscal quarters are normally
required for offsetting amounts of deposits,  primarily maturing certificates of
deposit,  to reprice.  The decrease also reflected  increased operating expenses
and a higher  provision  for loan loss  during the  quarter  resulting  from the
introduction   of  a  new   short-term   consumer  loan  product  line  and  the
classification  of loans to one borrower as  substandard.  Diluted  earnings per
share for the three months ended June 30, 2001 was $0.10 compared to $0.14,  for
the prior year period due to the decrease in net income.  That decrease resulted
in  a  return  on  average   assets  and  average  equity  of  0.40%  and  5.63%
respectively,  compared to 0.60% and 8.23%,  respectively for the  corresponding
period in 2000.

Analysis of Net Interest Income


     Net  interest  margin  (net  interest  income as a  percentage  of  average
interest-earning  assets)  was 3.04% for the three  months  ended June 30,  2001
compared  to 2.88% for the three  months  ended  June 30,  2000.  This  increase
reflected  an  increase  in  short-term  consumer  loan fees  which  contributed
$520,000 in interest income and resulted in a 32 basis point increase in margin.
These short-term loan fees are earned on loans with principal  amounts less than
$1,000 and with terms of  approximately  two weeks.  The  Company  however,  was
negatively impacted by the 125 basis point decline in the prime rate of interest
during the quarter and the  continuing net effect of the 150 basis point decline
in the first quarter.

     Net interest income increased  $629,000,  or 15.2%, to $4.8 million for the
three  months  ended June 30, 2001 from $4.1  million for the three months ended
June 30, 2000.  This  increase  resulted from the growth in the  commercial  and
residential construction loans and the addition of the short-term consumer loans
as detailed above. As shown in the following Rate Volume table,  the increase in
net interest  income was due to the positive  effect of volume changes  totaling
$660,000 partially offset by the negative impact of rate changes of $31,000.


                                       15


The  positive  impact from  volume  changes was  attributable  to a  significant
increase in average  interest-earning  assets,  which increased $53.3 million on
average to $625.2  million  during the quarter ended June 30, 2001,  from $571.8
million for the quarter  ended June 30, 2000.  The  negative  effect of the rate
changes was driven by the decline in prime rate resulting  from Federal  Reserve
Bank rate cuts, as previously noted.

     The Company's  total interest  income  increased $1.0 million,  or 8.5%, to
$12.2  million for the three months  ended June 30, 2001 from $11.2  million for
the three months ended June 30, 2000. Approximately $1.1 million of the increase
reflected a $53.3 million increase in average  interest-earning assets. This was
partially  offset  by a  $173,000  negative  variance  resulting  from the lower
interest rate environment.

     Interest  and fees on loans  increased  $1.3  million,  or  16.6%,  to $9.5
million for the three months ended June 30, 2001 from $8.1 million for the three
months ended June 30, 2000. This increase was driven by a $60.2 million increase
in  average  loans  outstanding.  The yield  earned on loans  was  increased  by
$520,000 in processing fees earned on short-term  consumer  loans.  Interest and
dividend income on securities decreased $733,000,  or 23.9%, to $2.3 million for
the three  months  ended June 30, 2001 from $3.1  million  for the three  months
ended June 30,  2000  reflecting  a  decrease  in the gross  average  balance of
securities  owned of $38.9  million,  or 20.4%,  to $151.7 million for the three
months  ended June 30, 2001 from $190.6  million for the three months ended June
30, 2000. The decline in securities  reflects the Company's  continuing strategy
to reduce  securities and redeploy the proceeds into higher yielding assets.  In
addition  to the  declining  average  outstandings,  the  yield  earned on these
securities  declined 29 basis points to 6.14% due to the amortization,  maturity
and sale of higher  yielding  securities.  Federal funds sold and other interest
earning  balances income  increased by $345,000 to $404,000 as cash from deposit
generation  and securities  sales and reductions  that was not used to fund loan
growth or pay down other borrowed funds, was sold as federal funds.

     Interest expense increased  $328,000 or 4.6%, to $7.4 million for the three
months ended June 30, 2001 from $7.1 million for the three months ended June 30,
2000. Interest-bearing liabilities averaged $545.2 million, an increase of $33.5
million,  or 6.6%, from $511.7 million for the three months ended June 30, 2000.
The net  growth in  interest-bearing  liabilities  contributed  $470,000  to the
increase  which  partially  offset the effect of the 10 basis  point  decline in
rates paid on interest-bearing  liabilities yielding a benefit of $142,000.  The
growth in interest-bearing  liabilities  reflected deposit growth which was used
to fund  the  growth  in  interest-earning  assets  and to repay  certain  other
borrowed funds. The average rate paid on interest-bearing  liabilities decreased
to 5.48% for the  three  months  ended  June 30,  2001 from  5.58% for the three
months  ended June 30,  2000  reflecting  the lower  interest  rate  environment
resulting  from the Federal  Reserve rate cuts.  Certificates  of deposit  (time
deposit)  interest  expense  increased  $676,000  or 18.9%.  This  increase  was
primarily due to an increase in the average volume of certificates of deposit of
$32.7 million,  or 13.7%,  to $270.8 million for the three months ended June 30,
2001 from  $238.1  million  for the  three  months  ended  June 30,  2000.  This
contributed  $511,000 of the increase.  The increase in average rate of interest
paid on time deposits of contributed  the remaining  $165,000 to the increase in
interest  expense.  Although  the  company  was able to reduce the rates paid on
certain  transaction  accounts,  certificates of deposit rates cannot be changed
until the certificates reprice.

     Interest expense on FHLB advances and overnight federal funds purchased was
$2.2 million for the three  months ended June 30, 2001  compared to $2.8 million
for the three months ended June 30, 2000, a decline of $542,000,  or 19.5%. This
decrease  reflected a decrease in the average  volume of other borrowed funds of
$47.8  million to $145.5  million for the three  months ended June 30, 2001 from
$193.3  million  for the three  months  ended June 30, 2000 as  borrowings  were
replaced with  deposits.  The decline in volume more than offset the increase in
rate as the average rate paid for borrowed funds  increased 40 basis points from
5.78% at June  30,  2000 to 6.18% at June  30,  2001.  The rate  increased  in a
decreasing rate  environment as lower yielding shorter term advances were repaid
while long-term advances at higher rates remained outstanding.


                                       16


The rate  volume  table  below  presents  an  analysis of the impact on interest
income and expense  resulting  from changes in average  volumes and rates during
the  period.  Changes  that are not due to  volume or rate  variances  have been
allocated proportionally to both, based on their relative absolute values.





Rate/Volume Table

                                                                         Three months ended June 30,
                                                                               2001 versus 2000
                                                                          (dollars in thousands)
                                                                             Due to change in:
                                                             Volume                Rate                   Total
                                                     -------------------     -------------        -------------------
                                                                                                  
Interest earned on:

          Federal funds sold                                     $ 366             $ (21)                  $ 345
          Securities                                              (602)             (131)                   (733)
          Loans                                                  1,366               (21)                  1,345
- -----------------------------------------------------------------------------------------------------------------
     Total interest-earning assets                               1,130              (173)                    957

Interest Expense of
      Deposits
         Interest-bearing demand deposits                         (104)              105                       1
         Money market and savings                                 (581)              386                    (195)
         Time deposits                                            (511)             (165)                   (676)
- -----------------------------------------------------------------------------------------------------------------
     Total deposit interest expense                             (1,196)              326                    (870)
         Other borrowed funds                                      726              (184)                    542
- -----------------------------------------------------------------------------------------------------------------
              Total interest expense                              (470)              142                    (328)
- -----------------------------------------------------------------------------------------------------------------
Net interest income                                              $ 660             $ (31)                  $ 629
- -----------------------------------------------------------------------------------------------------------------



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.  The
level of the allowance  for loan losses is  determined by management  based upon
its  evaluation  of the known and  inherent  risks  within  the  Company's  loan
portfolio.  Management's periodic evaluation is based upon an examination of the
portfolio, past loss experience, current economic conditions, the results of the
most recent regulatory  examinations and other relevant  factors.  The provision
for loan losses was  $620,000  and  $200,000 for the three months ended June 30,
2001  and  2000,   respectively.   The  increase   was  due   primarily  to  the
classification of $5.4 million in loans to a single borrower as substandard. The
amounts  recorded  in the  second  quarters  of 2001 and 2000  were the  amounts
management  considered necessary to increase the allowance for loan losses to an
amount that reflects the known and estimated  inherent  losses in the portfolio.
As of June 30, 2001 and 2000, the allowance for loan losses to total loans,  net
of deferred loan fees was 1.07% and 0.93%, respectively.


                                       17

Non-Interest Income

     Total  non-interest  income  increased  $202,000 to $561,000  for the three
months  ended June 30, 2001 from  $359,000  for the three  months ended June 30,
2000. This increase is due to increased loan advisory fees and increased service
charges on deposit accounts resulting from growth in deposit accounts.

Non-Interest Expenses

     Total non-interest expenses increased $776,000 or 26.1% to $3.7 million for
the three months ended June 30, 2001.  Salaries and benefits  increased $387,000
or 23.7% to $2.0  million  for the three  months  ended June 30,  2001 from $1.6
million for prior year comparable period. The increase reflected an expansion of
the commercial and residential  construction  loan  departments.  In addition to
continued loan  production,  the commercial and  residential  construction  loan
department  generates  non-interest  income by generating  related  fees.  Also,
higher  health  insurance  costs of  $74,000,  a decline of $95,000 in loan cost
deferrals and normal merit increases contributed to the increase.

     Occupancy and equipment expenses increased $106,000,  or 23.1%, to $565,000
for the three months ended June 30, 2001 from $459,000 for the comparable  prior
year period. The increase resulted primarily from increased depreciation expense
due to costs associated with the Company's  implementation of an internal e-mail
system,  the launching of the Company's  website,  www.frbkonline.com  and other
technology projects.

     Other non-interest  expense increased  $283,000,  or 32.4%, to $1.2 million
for the three months ended June 30, 2001 from $873,000 for the comparable  prior
year period in 2000. This increase was primarily due to expenses incurred in the
development of various business initiatives undertaken to diversify the earnings
of the Company, including the short-term consumer loan program.

Provision for Income Taxes

     The provision for income taxes  decreased  $121,000,  or 27.8%, to $314,000
for the three  months  ended June 30, 2001 from  $435,000  for the three  months
ended June 30,  2000.  This  decrease  is mainly the result of the  decrease  in
pre-tax income from the comparable prior year period. The effective tax rate for
both periods was approximately 33.0%.


                                       18

Six Months Ended June 30, 2001 Compared to June 30, 2000
- --------------------------------------------------------

Results of Operations:

Overview

     The Company's net income decreased $487,000 million to $1.4 million for the
six months ended June 30, 2001,  from $1.9 million for the six months ended June
30, 2000.  Notwithstanding a 22.5% increase in combined average commercial loans
and residential  construction loans, earnings were negatively impacted by margin
contractions  resulting from the impact of the 275 basis point drop in the prime
rate of interest during the first six months of the year, as a result of Federal
Reserve Bank rate  reductions.  While the impact on variable  rate loans tied to
prime was immediate,  management estimates that, all else constant, two quarters
are required for offsetting amounts of deposits, primarily maturing certificates
of deposit, to reprice. The decrease also reflected increased operating expenses
and a higher  provision for loan loss during the second  quarter  resulting from
the  addition  of  the  new  short-term  consumer  loan  product  line  and  the
classification  of loans to one borrower as  substandard.  Diluted  earnings per
share for the six months ended June 30, 2001, was $0.22  compared to $0.30,  for
the six months ended June 30, 2000, due primarily to the decrease in net income.
This  resulted  in a return on average  assets and  average  equity of 0.43% and
6.25% respectively, compared to 0.65% and 8.89% respectively for the same period
in 2000. The decline in these ratios is due to lower net income.

Analysis of Net Interest Income


     Net  interest  margin  (net  interest  income as a  percentage  of  average
interest-earning assets) was 2.90% for the six months ended June 30, 2001 versus
2.89% for the six  months  ended  June 30,  2000.  The  modest  increase  in net
interest margin reflected the impact of fees on short-term consumer loans in the
second   quarter  of  2001.   These  fees  totaled   $520,000  and   contributed
approximately  16 basis points to the margin in 2001. The Company was negatively
impacted by the 275 basis point decline in the prime rate in the year 2001 which
immediately  impacted  the  yield  on  interest-earning  assets  in  advance  of
repricing certificates of deposit.

     The Company's net interest income increased $1.0 million, or 12.2%, to $9.1
million  for the six months  ended June 30,  2001 from $8.1  million for the six
months  ended  June 30,  2000.  As shown in the Rate  Volume  table  below,  the
increase in net interest income was due to the positive effect of volume changes
of approximately  $1.9 million  partially offset by the effect of lower interest
rates  which  totaled  $859,000.  The  positive  impact  of volume  changes  was
attributable to a $66.0 million  increase in average  interest earning assets of
11.7%,  to $629.7  million for the six months ended June 30,  2001,  from $563.7
million for the six months ended June 30, 2000.

     The Company's  total interest income  increased $2.6 million,  or 12.1%, to
$24.6  million for the six months ended June 30, 2001 from $22.0 million for the
six months ended June 30, 2000.  Substantially  all of the $2.6 million increase
was the result of a $66.0 million increase in average volume of interest-earning
assets.  Interest and fees on loans  increased $3.0 million,  or 19.2%, to $18.6
million for the six months  ended June 30,  2001 from $15.6  million for the six
months ended June 30, 2000.  Approximately $2.7 million of the increase in loans
was due  primarily  to a $63.0  million,  or 17.1%,  increase  in average  loans
outstanding while the remaining  $250,000 of the increase was due to an increase
in the  average  rate  earned on these  loans of 19 basis  points to 8.70%.  The
improvement  primarily  reflected  commercial and residential  construction loan
growth as well as the short-term consumer loan fees noted earlier.  Interest and
dividend income on securities  decreased $1.3 million, or 21.3%, to $4.9 million
for the six months  ended  June 30,  2001 from $6.3  million  for the six months
ended  June 30,  2000.  This  decline  was due to the  $35.4  million,  or 18.3%
decrease  in volume to an average of $157.9


                                       19


million  and a  decline  in rate of 25 basis  points to 6.24%.  The  decline  in
securities  reflects the Company's  continuing strategy to reduce securities and
redeploy the proceeds into higher yielding assets.  Federal funds sold and other
interest  earning  balances income  increased by $990,000 to $1.1 million.  Cash
inflows from deposit  generation and securities  reductions  which exceeded loan
growth and pay downs of other borrowed funds, was invested as federal funds.


     The Company's total interest expense  increased $1.7 million,  or 12.0%, to
$15.5  million for the six months ended June 30, 2001 from $13.8 million for the
six months ended June 30, 2000.  Interest-bearing  liabilities  averaged  $553.6
million,  an increase of $46.1 million, or 9.1%, from $507.5 million for the six
months ended June 30, 2000. Total interest-bearing deposits on average increased
$101.2 million or 34.3% to $396.4 million. A portion of these funds were used to
pay down other  borrowed  funds which  declined  $55.1  million on average.  The
growth in interest-bearing  liabilities  contributed $777,000 to the increase in
interest  expense  while the increase in rates on  interest-bearing  liabilities
contributed  the remaining  $874,000 of the  increase.  The average rate paid on
interest-bearing  liabilities  increased  18 basis  points  to 5.64% for the six
months ended June 30, 2001 from 5.46% for the six months ended June 30, 2000 due
primarily to the  increase in average  rates paid on other  borrowings  and time
deposit accounts.

     Interest  expense on time deposits  increased  $2.2 million or 34.0%.  This
increase was primarily due to an increase in average  certificates of deposit of
$54.1  million,  or 24.7%,  to $273.3  million for the six months ended June 30,
2001 from $219.2  million for the six months  ended June 30,  2000.  The average
rate of interest  on time  deposits  increased  to 6.41% at June 30, 2001 versus
5.92% at June 30,  2000  due to the  higher  interest  rate  environment  during
periods in the year 2000 when most of these certificates were originated.

     Interest  expense on other  borrowed  funds (FHLB  advances  and  overnight
federal funds purchased) declined $1.2 million, or 20.3% to $4.8 million for the
six months ended June 30, 2001 compared to $6.0 million for the six months ended
June 30, 2000. This decrease reflected a $55.1 million, or 26.0% decrease in the
average  volume of other  borrowed  funds to $157.2  million  for the six months
ended June 30, 2001 from $212.3  million for the six months ended June 30, 2000.
This decline was  partially  offset by the increase in the average rate on other
borrowed  funds which  increased  46 basis points from 5.67% at June 30, 2000 to
6.13% at June 30,  2001.  The maturity of lower cost  borrowings  resulted in an
increase in the average rate.


                                       20

The rate  volume  table  below  presents  an  analysis of the impact on interest
income and expense  resulting  from changes in average  volumes and rates during
the six month period ending June 30, 2001 versus the comparable period for 2000.
Changes  that  are not due to  volume  or rate  variances  have  been  allocated
proportionally to both, based on their relative absolute values.




Rate/Volume Table

                                                                    Six months ended June 30,
                                                                      2001 versus 2000
                                                                   (dollars in thousands)
                                                                      Due to change in:
                                                          Volume                 Rate                    Total
                                                    -------------------      -------------        --------------------
                                                                                                    
Interest Income

          Federal Funds                                       $ 999               $ (9)                      $ 990
          Securities                                         (1,112)              (226)                     (1,338)
          Loans                                               2,744                250                       2,994
- -------------------------------------------------------------------------------------------------------------------
              Total interest-earning assets                   2,631                 15                       2,646

Interest Expense
     Deposits
         Interest-bearing demand deposits                       (83)               (14)                        (97)
         Money market and savings                              (701)               128                        (573)
         Time deposits                                       (1,665)              (537)                     (2,202)
- -------------------------------------------------------------------------------------------------------------------
              Total deposit interest expense                 (2,449)              (423)                     (2,872)
     Other borrowed funds                                     1,672               (451)                      1,221
- -------------------------------------------------------------------------------------------------------------------
                  Total interest expense                       (777)              (874)                     (1,651)
- -------------------------------------------------------------------------------------------------------------------
Net interest income                                         $ 1,854             $ (859)                      $ 995
- ----------------------------------------------------------------------------------------------------------------------




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.  The
level of the allowance  for loan losses is  determined by management  based upon
its  evaluation  of the known and  inherent  risks  within  the  Company's  loan
portfolio.  Management's periodic evaluation is based upon an examination of the
portfolio, past loss experience, current economic conditions, the results of the
most recent regulatory  examinations and other relevant  factors.  The provision
for loan losses was $777,000 and $400,000 for the six months ended June 30, 2001
and 2000, respectively.  The increase was due primarily to the classification of
$5.4 million of loans to a single borrower as substandard.  The amounts recorded
in 2001 and 2000 were the amounts  management  considered  necessary to increase
the allowance for loan losses to an amount that reflects the known and estimated
inherent losses in the portfolio. As of June 30, 2001 and 2000 the allowance for
loan  losses  to total  loans,  net of  deferred  loan  fees was 1.07% and 0.93%
respectively.


                                       21


Non-Interest Income

     Total  non-interest  income increased  $485,000 to $1.4 million for the six
months ended June 30, 2001 from $873,000 for the six months ended June 30, 2000.
This was mainly  attributable  to an increase in  non-interest  income from loan
advisory fees, fees earned on participated  loans and an increase in Tax refunds
revenue.  The increase in service fees on deposits is the result of increases in
transaction based accounts.

Non-Interest Expenses

     Total non-interest  expenses increased $1.8 million to $7.6 million for the
six months ended June 30, 2001 from $5.8  million for the prior year  comparable
period.  Salaries and benefits  increased $860,000 or 27.1%, to $4.0 million for
the six months  ended June 30, 2001 from $3.2  million for the prior  comparable
period.  The increase  reflected an expansion of the commercial and  residential
construction  loan  departments.  In addition to continued loan production,  the
commercial   construction  loan  department  generates  non-interest  income  by
generating related fees. Higher health insurance costs of $140,000, a decline of
$118,000 in loan cost deferrals and normal merit  increases also  contributed to
the rise in salary and benefits.

     Occupancy and equipment  expenses  increased  $213,000,  or 23.2%,  to $1.1
million  for the six months  ended  June 30,  2001 from  $918,000  for the prior
comparable period. The increase resulted from increased depreciation expense due
to costs  associated  with the Company's  implementation  of an internal  e-mail
system,  the launching of the Company's  website,  www.frbkonline.com  and other
technology projects.

     Other expenses  increased $756,000 to $2.4 million for the six months ended
June  30,  2001  from  $1.7  million  for the  same  period  in  2000.  This was
attributable to increases in telephone, professional fees, correspondent service
charges,  printing  and supplies  due to the overall  growth of the company.  In
addition,  expenses  increased due to expenses  incurred in the  development  of
various  business  initiatives  undertaken  to  diversify  the  earnings  of the
Company,  including the short-term consumer loan program.  Finally,  advertising
expense increased due to a continuation of the Company's branding campaign which
began in the fall of 2000.

Provision for Income Taxes

     The provision for income taxes  decreased  $239,000,  or 25.8%, to $690,000
for the six months ended June 30, 2001 from  $929,000  for the prior  comparable
period.  This  decrease is mainly the result of the  decrease in pre-tax  income
from 2000 to 2001.  The  effective  tax rate for both  years  was  approximately
33.0%.


                                       22

ITEM 3:  QUANTITATIVE AND QUALITATIVE INFORMATION ABOUT MARKET RISK

Interest Rate Risk Management

     Interest rate risk management involves managing the extent to which
interest-sensitive assets and interest-sensitive liabilities are matched. The
Company typically defines interest-sensitive assets and interest-sensitive
liabilities as those that reprice within one year or less. Maintaining an
appropriate match is a method of avoiding wide fluctuations in net interest
margin during periods of changing interest rates.

     The difference between interest-sensitive assets and interest-sensitive
liabilities is known as the "interest-sensitivity gap" ("GAP"). A positive GAP
occurs when interest-sensitive assets exceed interest-sensitive liabilities
repricing in the same time periods, and a negative GAP occurs when
interest-sensitive liabilities exceed interest-sensitive assets repricing in the
same time periods. A negative GAP ratio suggests that a financial institution
may be better positioned to take advantage of declining interest rates rather
than increasing interest rates, and a positive GAP ratio suggests the converse.

     Static GAP analysis describes interest rate sensitivity at a point in time.
However, it alone does not accurately measure the magnitude of changes in net
interest income since changes in interest rates do not impact all categories of
assets and liabilities equally or simultaneously. Interest rate sensitivity
analysis also involves assumptions on certain categories of assets and deposits.
For purposes of interest rate sensitivity analysis, assets and liabilities are
stated at either their contractual maturity, estimated likely call date, or
earliest repricing opportunity. Mortgage-backed securities and amortizing loans
are scheduled based on their anticipated cash flow which also considers
prepayments based on historical data and current market trends. Savings
accounts, statement savings, money market, and NOW accounts, do not have a
stated maturity or repricing term and can be withdrawn or repriced at any time.
This may impact the Company's margin if more expensive alternative sources of
deposits are required to fund loans or deposit runoff. Management projects the
repricing characteristics of these accounts based on historical performance and
assumptions that it believes reflect their rate sensitivity. Therefore, for
purposes of the GAP analysis, these deposits are not considered to reprice
simultaneously. Accordingly, a portion of the deposits are moved into time
brackets exceeding one year. However, management may choose not to reprice
liabilities proportionately to change in market interest rates, for competitive
or other reasons.

     Shortcomings are inherent in a simplified and static GAP analysis that may
result in an institution with a negative GAP having interest rate behavior
associated with an asset-sensitive balance sheet. For example, although certain
assets and liabilities may have similar maturities or periods to repricing, they
may react in different degrees to changes in market interest rates. Furthermore,
repricing characteristics of certain assets and liabilities may vary
substantially within a given time period. In the event of a change in interest
rates, prepayment and early withdrawal levels could also deviate significantly
from those assumed in calculating GAP in the manner presented in the table
below.

     The Company attempts to manage its assets and liabilities in a manner that
optimizes net interest income. Management uses GAP analysis and simulation
models to attempt to monitor behavior of its interest sensitive assets and
liabilities. Adjustments to the mix of assets and liabilities are made
periodically in an effort to optimize net interest income.

     The following tables present a summary of the Company's interest rate
sensitivity GAP at June 30, 2001. For purposes of these tables, the Company has
used assumptions based on industry data and historical experience to calculate
the expected maturity of loans because, statistically, certain categories of
loans are prepaid before their maturity date, even without regard to interest
rate fluctuations. Additionally certain


                                       23


prepayment assumptions were made with regard to investment securities based upon
the expected prepayment of the underlying collateral of the mortgage backed
securities.




                                                                        Republic First Bancorp
                                                                        Interest Sensitive Gap
(dollars in thousands)                                                    As of June 30, 2001
                                ----------------------------------------------------------------------------------------------------
                                 0 - 90     91 -     181 -                                            More     Financial
                                            180       365      1 - 2    2 - 3     3 - 4      4 - 5    than 5   Statement
                                  Days      Days      Days     Years    Years     Years      Years    Years     Total     Fair Value
                                ----------------------------------------------------------------------------------------------------
                                                                                             
Interest Sensitive Assets:

Securities and interest
    Bearing balances due
    from banks                   $ 49,200   $ 5,974  $11,654   $20,934  $18,681   $14,622   $11,314  $40,164    $172,543   $172,821
           Average interest rate    4.42%     6.24%    6.27%     6.31%    6.31%     6.31%     6.29%    6.34%
Loans receivable                  180,688    25,054   38,997    56,259   45,611    38,102    16,630   36,686     438,027    451,575
           Average interest rate    7.37%     8.51%    8.36%     8.23%    8.12%     8.20%     7.86%    7.00%

Total                             229,888    31,028   50,651    77,193   64,292    52,724    27,944   76,850     610,570    624,396
                                ----------------------------------------------------------------------------------------------------
Cumulative Totals                $229,888  $260,916 $311,567  $388,760 $453,052  $505,776  $533,720 $610,568
                                 ===========================================================================

Interest Sensitive Liabilities:

Demand Interest Bearing           $20,807     $ 847   $  510   $ 1,021  $ 1,021   $ 1,021   $10,532      $ -     $35,757    $35,757
           Average interest rate    2.87%     0.86%    0.86%     0.86%    0.86%     0.86%     0.86%    0.00%
Savings Accounts                    5,631       229      138       276      276       276     2,850      $ -       9,677      9,677
           Average interest rate    1.91%     1.91%    1.91%     1.91%    1.91%     1.91%     1.91%    0.00%
Money Market Accounts              64,984     2,238    1,348     2,697    2,697     2,697    37,831      $ -     104,492     94,492
           Average interest rate    3.12%     1.55%    1.55%     1.55%    1.55%     1.55%     1.55%       -%
Time Deposits                      62,129    71,174   91,715    11,119    5,129     6,274     3,158       23     250,721    253,556
           Average interest rate    6.15%     6.23%    5.99%     5.98%    6.12%     6.91%     6.63%    4.59%


FHLB Borrowings                         -       -     17,500         -        -   125,000         -        -     142,500    147,100
           Average interest rate       -%       -%     5.58%        -%    0.00%     6.19%     0.00%    0.00%

Total                             153,551   74,488   111,211    15,113    9,123   135,268    54,371       23     543,147    540,582
                                ----------------------------------------------------------------------------------------------------
Cumulative Totals                $153,551 $228,038  $339,250  $354,363 $363,485  $498,753  $543,124 $543,147
                                 ===========================================================================

Interest Rate
    Sensitivity GAP               $76,337 $(43,460) $(60,561)  $62,082  $55,169  $(82,544) $(26,427) $76,825

Cumulative GAP                    $76,337  $32,878  $(27,683)  $34,397  $89,567    $7,023   $(9,404) $67,421

Interest Sensitive Assets/
  Interest Sensitive
Liabilities                          150%     114%       92%      110%      125%     101%        98%    112%

Cumulative GAP/
  Total Earning Assets                13%       5%       -5%        6%       15%       1%        -2%     11%


Total Earning Assets             $610,570
                                 ========

Off balance sheet items Notional value:
Commitments to
    extend credit                 $ 3,345  $49,636
                                ------------------
Average interest rate               8.00%    8.00%





                                       24


     In addition to the GAP analysis, the Company utilizes income simulation
modeling in measuring its interest rate risk and managing its interest rate
sensitivity. Income simulation considers not only the impact of changing market
interest rates on forecasted net interest income, but also other factors such as
yield curve relationships, the volume and mix of assets and liabilities and
general market conditions.

     Through the use of income simulation modeling, the Company has estimated
net interest income for the year ending June 30, 2002, based upon the assets,
liabilities and off-balance sheet financial instruments in existence at June 30,
2001. The Company has also estimated changes to that estimated net interest
income based upon immediate and sustained changes in the interest rates ("rate
shocks"). Rate shocks assume that all of the interest rate increases or
decreases occur on the first day of the period modeled and remain at that level
for the entire period. The following table reflects the estimated percentage
change in estimated net interest income for the years ending June 30, 2002 and
December 31, 2001. Quarterly changes could be significantly more or less than
annual estimates. In fact, certain quarters within a one-year period could show
an increase while other quarters might reflect a decrease.

                                               Percentage Change
    Rate shocks to interest rates        6/30/02              12/31/01
    -----------------------------        -------              --------
                +2%                        0.7%                (0.3%)
                +1%                        1.3                  0.4
                -1%                       (2.3)                (2.9)
                -2%                       (5.4)                (9.8)

     The Company's management believes that the assumptions utilized in
evaluating the Company's estimated net interest income are reasonable; however,
the interest rate sensitivity of the Company's assets, liabilities and
off-balance sheet financial instruments, as well as the estimated effect of
changes in interest rates on estimated net interest income could vary
substantially if different assumptions are used or actual experience differs
from the experience on which the assumptions were based.


                                       25

     Regulatory Matters


     Under FRB and FDIC regulations, a bank is deemed to be "well capitalized"
when it has a "leverage ratio" ("Tier l capital to total assets") of at least
5%, a Tier l capital to weighted-risk assets ratio of at least 6%, and a total
capital to weighted-risk assets ratio of at least 10%. At June 30, 2001 and
December 31, 2000, First Republic Bank, First Bank of Delaware and Republic
First Bancorp, Inc. exceeded all requirements to be considered well capitalized.

     The following table presents the Company's regulatory capital ratios at
June 30, 2001 and December 31, 2000:



                                                 Actual             For Capital             To be well
                                                                 Adequacy purposes     capitalized under FRB
                                                                                         capital guidelines

                                           Amount      Ratio      Amount    Ratio        Amount       Ratio
                                          --------    -------    --------  -------      --------     -------
                                                                                    
Dollars in thousands
At June 30, 2001
     Total risk based capital
         First Republic Bank               44,350      11.88%     29,870     8.00%       37,338       10.00%
         First Bank of DE                   4,851      18.92%      2,051     8.00%        2,564       10.00%
         Republic First Bancorp, Inc.      50,994      12.80%     31,865     8.00%       39,831       10.00%
     Tier 1 risk based capital
         First Republic Bank               39,879      10.68%     14,935     4.00%       22,403        6.00%
         First Bank of DE                   4,564      17.80%      1,026     4.00%        1,538        6.00%
         Republic First Bancorp, Inc.      46,235      11.61%     15,932     4.00%       23,898        6.00%
     Tier 1  leveraged capital
         First Republic Bank               39,879       6.46%     30,846     5.00%       30,846        5.00%
         First Bank of DE                   4,564      14.30%      1,595     5.00%        1,595        5.00%
         Republic First Bancorp, Inc.      46,235       7.13%     32,422     5.00%       32,422        5.00%




                                                 Actual             For Capital              To be well
                                                                 Adequacy purposes     capitalized under FRB
                                                                                         capital guidelines

                                           Amount      Ratio      Amount    Ratio        Amount       Ratio
                                          --------    -------    --------  -------      --------     -------
At December 31, 2000
    Total risk based capital

                                                                                    
       First Republic Bank                 42,281      11.92%     28,639     8.00%       35,461       10.00%

       First Bank of DE                     3,648      19.34%      1,509     8.00%        1,886       10.00%

       Republic First Bancorp, Inc.        48,907      13.08%     29,917     8.00%       37,396       10.00%
    Tier 1 risk based capital

       First Republic Bank                 38,471      10.85%     14,184     4.00%       21,277        6.00%

       First Bank of DE                     3,387      17.96%        754     4.00%        1,132        6.00%

       Republic First Bancorp, Inc.        44,835      11.99%     14,958     4.00%       22,438        6.00%
    Tier 1  leveraged capital

       First Republic Bank                 38,471       6.19%     31,060     5.00%       31,060        5.00%

       First Bank of DE                     3,387      12.15%      1,394     5.00%        1,394        5.00%

       Republic First Bancorp, Inc.        44,835       6.91%     32,446     5.00%       32,446        5.00%



                                       26


Dividend Policy

The Company has not paid any cash dividends on its common stock. The Company
does not plan to pay cash dividends to shareholders in the next year and intends
to retain all earnings to fund the growth of the Company and the Banks.


Liquidity

     Financial institutions must maintain liquidity to meet day-to-day
requirements of depositors and borrowers, take advantage of market opportunities
and provide a cushion against unforeseen needs. Liquidity needs can be met by
either reducing assets or increasing liabilities. Sources of asset liquidity are
provided by cash and amounts due from banks, interest-bearing deposits with
banks and federal funds sold.

     The Company's liquid assets totaled $43.9 million at June 30, 2001 compared
to $50.7 million at December 31, 2000 as the Company used some of these funds to
pay down other borrowed funds.

     Liquidity needs have historically been satisfied by generating core
deposits and certificates of deposit with competitive rates, buying federal
funds or utilizing the facilities of the Federal Home Loan Bank System. At June
30, 2001, the Bank had $173.5 million in unused lines of credit available to it,
substantially all of which was with the Federal Home Loan Bank, compared to
$149.6 million at December 31, 2000. These lines of credit enable the Bank to
purchase funds for short-term needs at current market rates.

     At June 30, 2001, the Company had outstanding commitments (including unused
lines of credit and letters of credit) of $53.0 million. Certificates of deposit
which are scheduled to mature within one year totaled $225.0 million at June 30,
2001, and other borrowed funds are scheduled to mature within the same period
amounted to $17.5 million. The Company anticipates that it will have sufficient
funds available to meet its current commitments.

     The Banks' target liquidity levels are determined by comparisons of the
estimated repayment and marketability of the Banks' interest-earning assets,
with their projected future outflows of deposits and other liabilities.
Management currently believes that federal funds sold and securities are the
most appropriate approach to satisfy the Banks' liquidity needs. The Bank has
established lines of credit from correspondents, in the amount of $10.0 million,
as contingent sources of liquidity. Additionally, the Bank has established a
line of credit with the Federal Home Loan Bank of Pittsburgh with a maximum
borrowing capacity of approximately $316.0 million. As of June 30, 2001 and
December 31, 2000, the Company had borrowed $142.5 million and $176.4 million,
respectively, under its lines of credit.


     The Company's Board of Directors has appointed an Asset/Liability Committee
(ALCO) to assist management in establishing parameters for investments. The
Asset/Liability Committee is responsible for managing the liquidity position and
interest sensitivity of the Banks. The Committee's primary objective is to
optimize net interest margins, while managing the Banks' interest sensitivity at
prudent levels and providing adequate liquidity for projected needs.


     Since the assets and liabilities of the Company have diverse repricing
characteristics that influence net interest income, management analyzes interest
sensitivity through the use of GAP analysis and simulation models. Interest rate
sensitivity management seeks to optimize the effect of interest rate changes on
net interest


                                       27


margins and interest rate spreads, provide growth in net interest margins and
interest rate spreads and provide growth in net interest income through periods
of changing interest rates.

Securities Portfolio

     At June 30, 2001, the Company had identified certain investment securities
that are being held for indefinite periods of time, including securities that
may be used as part of the Company's asset/liability management strategy and
that may be sold in response to changes in interest rates, prepayments and other
factors. Available for sale securities consist of US Government Agency
securities and other investments. The book and market values of securities
available for sale were $131.7 million and $129.5 million as of June 30, 2001,
respectively. The net unrealized loss on securities available for sale, as of
that date, was $2.2 million.

     The following table represents the carrying and estimated fair values of
Investment Securities at June 30, 2001.

                                           Gross         Gross
(Dollars in thousands)         Amortized   Unrealized    Unrealized
Available-for-Sale             Cost        Gain          Loss         Fair Value
                               -------------------------------------------------

Mortgage-backed                $ 130,678   $ 28          $ (2,282)    $ 128,424
U.S. Government Agencies           1,060     12                 -         1,072
                               -------------------------------------------------
Total Available-for-Sale       $ 131,738   $ 40          $ (2,282)    $ 129,496
                               -------------------------------------------------

                                           Gross         Gross
                               Amortized   Unrealized    Unrealized
Held-to-Maturity               Cost        Gain          Loss         Fair Value
                               -------------------------------------------------

Mortgage-backed                $  1,645    $ 13          $ -          $ 1,658
US Government Agencies            3,349       5           (1)           3,353
Other                             9,026       6            -            9,032
                               -------------------------------------------------
Total Held-to-Maturity         $ 14,020    $ 24          $(1)        $ 14,043
                               -------------------------------------------------


                                       28

Loan Portfolio

     The Company's loan  portfolio  includes  commercial  and industrial  loans,
commercial and  residential  construction  real estate loans,  commercial  loans
secured  by  one-to-four  family  residential  property  as well as  residential
property,  home equity loans,  consumer  loans,  short-term  consumer  loans and
others.  Commercial loans are primarily term loans made to small-to-medium-sized
businesses  and  professionals  for  working  capital  and other  purposes.  The
majority of these commercial loans are  collateralized by real estate and may be
secured by other collateral and personal  guarantees.  The Banks' had a combined
legal lending limit of approximately $7.0 million at June 30, 2001.

     The Company's net loans increased $19.7 million, or 4.7%, to $438.0 million
at June 30, 2001 from $418.3 million at December 31, 2000.

The following table sets forth the Company's gross loans by major categories for
the periods indicated:


(dollars in thousands)            As of June 30,            As of December 31,
                                      2001                        2000
                             ---------------------------------------------------
                             Balance    % of Total      Balance      % of Total
                             ---------------------------------------------------
Commercial:
   Real estate secured       $ 208,967        47.2      $ 181,607           43.0
   Non real estate secured      44,440        10.0         39,016            9.2
   Unsecured                     8,289         1.9         10,543            2.5
                             ---------------------------------------------------
                               261,696        59.1        231,166           54.7

Residential Real Estate        175,158        39.6        188,432           44.6
Consumer & Other                 5,931         1.3          2,787            0.7
                             ---------------------------------------------------
Total Loans                    442,785      100.0%        422,385         100.0%

Less allowance for loan
   losses                      (4,758)                     (4,072)
                             ------------               ----------

Net loans                    $ 438,027                  $ 418,313
                             ============               ==========


Credit Quality

     The Company's written lending policies require underwriting,  documentation
and credit analysis standards to be met prior to funding. The Board of Directors
reviews selected loans monthly to monitor underwriting standards.

     Loans,  including impaired loans, are generally classified as nonaccrual if
they are past due as to maturity or payment of principal  and/or  interest for a
period of more than 90 days,  unless  such  loans  are  well-secured  and in the
process of  collection.  Loans that are on a current  payment status or past due
less than 90 days may also be  classified  as nonaccrual if repayment in full of
principal and/or interest is in doubt.

     Loans may be returned to accrual  status when all  principal  and  interest
amounts  contractually  due  are  reasonably  assured  of  repayment  within  an
acceptable  period  of  time,  and  there is a  sustained  period  of


                                       29


repayment  performance  (generally a minimum of six months) by the borrower,  in
accordance with the contractual terms of the loan.

     While a loan is  classified  as  nonaccrual  or as an impaired loan and the
future  collectability of the recorded loan balance is doubtful,  collections of
interest  and  principal  are  generally  applied as a  reduction  to  principal
outstanding.  When the future  collectability  of the  recorded  loan balance is
expected, interest income may be recognized on a cash basis. In the case where a
nonaccrual  loan had been  partially  charged off,  recognition of interest on a
cash basis is limited to that which would have been  recognized on the remaining
recorded loan balance at the contractual  interest rate. Cash interest  receipts
in excess of that amount are recorded as  recoveries  to the  allowance for loan
losses until prior charge-offs have been fully recovered.


The following  summary shows  information  concerning loan delinquency and other
non-performing assets at the dates indicated.


                                                     June 30,       December 31,
                                                      2001            2000
                                                  ------------------------------
          (dollars in thousands)
          Loans accruing, but past due
          90 days or more                              $5,571                $91
          Non-accrual loans                             2,896              1,350
          Restructured loans                                -              1,982
                                                  ------------------------------
          Total non-performing loans (1)                8,467              3,423
          Foreclosed real estate                            -                  -
                                                  ------------------------------
          Total non-performing assets (2)              $8,467             $3,423
                                                  ==============================

          Non-performing loans as a percentage
             of total loans net of unearned
             Income                                     1.91%              0.81%
          Non-performing assets as a percentage
             of total assets                            1.30%              0.52%


(1)  Non-performing  loans are  comprised  of (i) loans that are on a nonaccrual
     basis  (ii)  accruing  loans  that are 90 days or more  past due and  (iii)
     restructured loans.

(2)  Non-performing  assets are composed of non-performing  loans and foreclosed
     real estate (assets acquired in foreclosure).

     Total  non-performing  loans  increased  $5.0 million at June 30, 2001 when
compared to December 31, 2000 due  principally  to an increase in loans past due
90 days or more.  Substantially  all of the  increase  resulted  from loans to a
single borrower  totaling $5.4 million which became 90 days past due. The latest
appraisals  available on these loans indicate that the collateral  value exceeds
principal  and accrued  interest as of June 30, 2001.  However,  there can be no
assurance that if the Bank is required to liquidate the  collateral,  recoveries
will  not  be  significantly  below  appraisal  amounts,  resulting  in  losses.
Non-accrual  loans  increased  $1.5 million due to the placement of loans to two
borrowers  on  non-accrual  status.  The  restructured  loan of $2.0  million at
December 31, 2000 has been repaid.


                                       30


     The Company had delinquent  loans as of June 30, 2001 and December 31, 2000
as follows;  (i) 30 to 59 days past due, consisting of commercial,  and consumer
and home equity loans in the aggregate principal amount of $1.4 million and $1.5
million respectively;  and (ii) 60 to 89 days past due, consisting of commercial
and consumer  loans in the  aggregate  principal  amount of $47,000 and $435,000
respectively.  These loans are believed to be adequately  collateralized  and in
the process of collection. In addition, the Company has classified certain loans
as  substandard  and  doubtful  (as those terms are defined in  applicable  Bank
regulations).  At June 30, 2001 and December 31, 2000, substandard loans totaled
approximately  $9.9 million and $4.0 million  respectively;  and doubtful  loans
totaled $113,000 at the end of both periods.  This increase in substandard loans
was primarily the result of the  classification  of the above mentioned loans to
one borrower  totaling $5.4 million as  substandard.  The loans to this borrower
are also included in the loans past due 90 days or more category.

     The recorded  investment in loans for which  impairment has been recognized
totaled  $2.9  million and $3.3  million at June 30, 2001 and  December 31, 2000
respectively,  of which $2.7 million and $3.1 million  respectively,  related to
loans with no valuation  allowance because the loans have been partially written
down through charge-offs.  Loans with valuation allowances at June 30, 2001, and
December  31,  2000 were  $151,000  and  175,000,  respectively.  There  were no
commitments  to extend credit to any borrowers with impaired loans as of the end
of the periods presented herein.

     At  June  30,  2001,   the  Company  had  no  foreign  loans  and  no  loan
concentrations  exceeding 10% of total loans except for credits extended to real
estate  agents and  managers in the  aggregate  amount of $79.0  million,  which
represented 17.8% of gross loans receivable.  Loan concentrations are considered
to exist when there are amounts loaned to a multiple number of borrowers engaged
in similar activities that management  believes would cause them to be similarly
impacted by economic or other conditions.

     Real estate owned is  initially  recorded at the lower of cost or estimated
fair value,  net of estimated  selling costs at the date of  foreclosure.  After
foreclosure,  management  periodically  performs  valuations  and any subsequent
deteriations  in fair  value,  and all other  revenue and  expenses  are charged
against operating expenses in the period in which they occur. The Company had no
real estate owned for any periods presented herein.

     Potential  problem  loans  consist of loans that are included in performing
loans,  but for which  potential  credit  problems of the borrowers  have caused
management  to have  serious  doubts  as to the  ability  of such  borrowers  to
continue  to  comply  with  present  repayment  terms.  At June  30,  2001,  all
identified  potential problem loans are included in the preceding table with the
exception of loans  classified as  substandard  but still accruing which totaled
$1.7 million as of June 30, 2001.

     The Company had no credit exposure to "highly  leveraged  transactions"  at
June 30, 2001, as defined by the Federal Reserve Bank.


                                       31

Allowance for Loan Losses



     An analysis of the  Company's  allowance for loan losses for the six months
ended June 30, 2001 and 2000,  and the twelve months ended  December 31, 2000 is
as follows:



                                             For the six months       For the twelve months       For the six months
                                                    ended                     ended                     ended
(dollars in thousands)                          June 30, 2001           December 31, 2000           June 30, 2000
                                            ----------------------    -----------------------   -----------------------

                                                                                                       
Balance at beginning of period...........                   $4,072                    $3,208                    $3,208
Charge-offs:
   Commercial............................                        7                        66                        34
   Real estate...........................                        -                        -                         -
   Consumer and short-term...............                      111                        90                         2
                                            ----------------------    -----------------------   -----------------------
      Total charge-offs                                        118                       156                        36
                                            ----------------------    -----------------------   -----------------------
Recoveries:
   Commercial............................                       10                       340                        72
   Real estate...........................                       -                          -                         -
   Consumer and short-term...............                       17                        14                         -
                                            ----------------------    -----------------------   -----------------------
      Total recoveries...................                       27                       354                        36
                                            ----------------------    -----------------------   -----------------------
Net charge-offs/(recoveries).............                       91                     (198)                      (36)
                                            ----------------------    -----------------------   -----------------------
Provision for loan losses................                      777                       666                       400
                                            ----------------------    -----------------------   -----------------------
   Balance at end of period..............                   $4,758                    $4,072                    $3,644
                                            ======================    =======================   =======================
   Average loans outstanding (1).........                 $431,246                  $389,156                   368,204
                                            ======================    =======================   =======================

As a percent of average loans (1):
   Net charge-offs/Recoveries............                       -%                   (0.05)%                   (0.01)%

   Provision for loan losses.............                    0.18%                     0.17%                     0.11%

   Allowance for loan losses.............                    1.10%                     1.05%                     0.99%

Allowance for loan losses to:
   Total loans, net of unearned income at
      period end.........................                    1.07%                     0.96%                     0.93%

   Total non-performing loans at period
      end................................                   56.19%                   118.96%                    69.58%

(1) Includes nonaccruing loans.



     Management makes a quarterly  determination as to an appropriate  provision
from  earnings  necessary  to  maintain  an  allowance  for loan  losses that is
adequate based upon the loan portfolio composition, classified problem loans and
general  economic  conditions.  The  Company's  Board of Directors  periodically
reviews the status of all nonaccrual and impaired loans and loans  criticized by
the Company's  regulators  and internal loan review  officer.  The internal loan
review officer  reviews both the loan portfolio and the overall  adequacy of the
loan loss  reserve.  During  the  review of the loan  loss  reserve,  management
considers specific loans, pools of similar loans, historical charge-off activity
and other  factors  in  determining  the loan  loss  reserve  requirements.  Any
additions  deemed  necessary  to the loan loss  reserve  balance  are charged to
operations.


     The Company has an existing loan review  program,  which  monitors the loan
portfolio on an ongoing basis. Loan review is conducted by a loan review officer
and is reported on quarterly to the Board of Directors. Management believes that
the reserve for loan losses is adequate to absorb known and inherent losses.


                                       32


     Significant  estimates are made by management in determining  the allowance
for loan losses.  Consideration is given to a variety of factors in establishing
the  allowance  for  loan  losses,   including   current  economic   conditions,
diversification  of the  loan  portfolio,  delinquency  statistics,  results  of
internal loan reviews,  borrowers' perceived financial and managerial strengths,
the adequacy of  underlying  collateral,  if collateral  dependent,  the present
value of future cash flows and other relevant  factors.  Since the allowance for
loan losses is dependent  to a great  extent,  on the general  economy and other
conditions that may be beyond the Banks' control, estimates of the allowance for
loan losses may differ  materially  in the near term.  However,  there can be no
assurance that, if asset quality  deteriorates  in future periods,  additions to
the allowance for loan losses will not be required.


     The Company's  management considers the entire allowance for loan losses to
be  adequate  however,  to  comply  with  regulatory   reporting   requirements,
management  has  allocated  the  allowance for loan losses as shown in the table
below into components by loan type at each period end. Through such allocations,
management  does not  intend  to  imply  that  actual  future  charge-offs  will
necessarily  follow the same  pattern or that any  portion of the  allowance  is
restricted.

                                At June 30, 2001         At December 31, 2000
                                ----------------         --------------------


                                          Percent of                Percent of
                                            Loans                      Loans
                                           In Each                   In Each
                               Amount     Category      Amount       Category
                              (in 000's)  To Loans     (in 000's)    To Loans
                              ----------  ---------    ----------   ----------

Allocation of allowance for
   loan losses:
   Commercial                     $4,054      47.2%       $3,055        54.7%
   Residential real estate           217      51.5%          224        44.6%
   Consumer and other                311       1.3%          246         0.7%
   Unallocated                       176         -%          547           -%
                              ------------------------------------------------
      Total                       $4,758    100.00%       $4,072      100.00%
                              ==========               =========



     The unallocated  allowance  decreased $371,000 to $176,000 at June 30, 2001
from   $547,000  at  December  31,  2000.   This  decline   resulted   from  the
classification  of loans to one borrower as substandard  which  necessitated  an
increase  in  the  amount  allocated  to  these  loans.  The  Company's  reserve
methodology  requires all credits to have a specific reserve, and all classified
credits to have higher specific reserves, even though management may believe the
loan  to be  adequately  collateralized.  The  unallocated  loan  loss  reserves
represent  inherent  losses in the  portfolio  based on  several  considerations
including general economic conditions.


                                       33

Commitments

     In the normal course of its  business,  the Company  makes  commitments  to
extend credit and issues standby letters of credit.  Generally, such commitments
are provided as a service to its  customers.  Commitments  to extend  credit are
agreements  to  lend to a  customer  as long as  there  is no  violation  of any
condition  established  in  the  contract.   Commitments  generally  have  fixed
expiration dates or other termination  clauses and may require payment of a fee.
Since many of the  commitments  are expected to expire without being drawn upon,
the  total  commitment   amounts  do  not  necessarily   represent  future  cash
requirements.  The  Company  evaluates  each  customer's  creditworthiness  on a
case-by-case  basis.  The type and  amount  of  collateral  obtained,  if deemed
necessary upon extension of credit, are based on management's  credit evaluation
of the borrower. Standby letters of credit are conditional commitments issued to
guarantee  the  performance  of a customer  to a third  party.  The credit  risk
involved in issuing  standby  letters of credit is essentially  the same as that
involved in extending loan  facilities to customers and is based on Management's
evaluation  of the  creditworthiness  of the  borrower  and the  quality  of the
collateral.  At June 30,  2001 and  December  31,  2000,  firm loan  commitments
approximated $49.7 million and $60.3 million  respectively,  and commitments for
standby  letters  of  credit   approximated   $3.3  million  and  $3.8  million,
respectively.


Effects of Inflation

     The  majority  of assets and  liabilities  of a financial  institution  are
monetary in nature. Therefore, a financial institution differs greatly from most
commercial and industrial  companies that have significant  investments in fixed
assets or inventories.  Management  believes that the most significant impact of
inflation on  financial  results is the  Company's  need and ability to react to
changes in interest  rates.  As  discussed  previously,  management  attempts to
maintain an essentially  balanced  position  between rate  sensitive  assets and
liabilities over a one year time horizon in order to protect net interest income
from being affected by wide interest rate fluctuations.


                                       34

Part II Other Information

Item 1: Legal Proceedings

     The Company and the Banks are from time to time a party (plaintiff or
defendant) to lawsuits that are in the normal course of business. While any
litigation involves an element of uncertainty, management, after reviewing
pending actions with its legal counsel, is of the opinion that the liability of
the Company and the Banks, if any, resulting from such actions will not have a
material effect on the financial condition or results of operations of the
Company and the Banks.


Item 2: Changes in Securities and Use of Proceeds None

Item 3: Defaults upon Senior Securities None

Item 4: Submission of Matters to a Vote of Securities Holders None.

Item 5: Other Information None

Item 6: Exhibits and Reports on Form 8-K

     The following Exhibits are filed as part of this report. (Exhibit numbers
correspond to the exhibits required by Item 601 of Regulation S-K for an annual
report on Form 10-K)


                                       35

                    Exhibit No.
                    -----------

                    10   Amended and Restated Material Contracts.- None

                    21   Subsidiaries of the Company. First Republic Bank (the
                         "Bank"), a wholly-owned subsidiary, commenced
                         operations on November 3, 1988. The Bank is a
                         commercial bank chartered pursuant to the laws of the
                         Commonwealth of Pennsylvania. First Bank of Delaware
                         (the "Delaware Bank") is also a wholly-owned subsidiary
                         of the Company, commenced operations on June 1, 1999.
                         The Delaware Bank is a commercial bank chartered
                         pursuant to the laws of the State of Delaware. The Bank
                         and the Delaware Bank are both members of the Federal
                         Reserve System and their primary federal regulators are
                         the Board of Governors of the Federal Reserve Board.


     All other schedules and exhibits are omitted because they are not
applicable or because the required information is set out in the financial
statements or the notes hereto.

     **Incorporated by reference in the Company's Form 10-K, filed March 23,
2001.

Reports on Form 8-K

No reports on form 8-K have been filed during the quarter for which this Form
10-Q is filed.


                                       36

                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                  Republic First Bancorp, Inc., Registrant


                                  /s/ Jere A. Young
                                  ------------------------------------
                                  Jere A. Young
                                  President and Chief Executive Officer


                                  /s/ Paul Frenkiel
                                  ------------------------------------
                                  Paul Frenkiel
                                  Executive Vice President
                                  and Chief Financial Officer

Dated:  August 14, 2001

                                       37