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, 2002

                         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.

              6,391,008 shares of Issuer's Common Stock, par value
           $0.01 per share, issued and outstanding as of July 31, 2002

                                  Page 1 of 36

                        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   12
          Results of Operations

Item 3:  Quantitative and Qualitative Information about Market Risk         26

Part II: Other Information

Item 1: Legal Proceedings                                                   34

Item 2: Changes in Securities and Use of Proceeds                           34

Item 3: Defaults Upon Senior Securities                                     34

Item 4: Submission of Matters to a Vote of Security Holders                 34

Item 5: Other Information                                                   34

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







                                       2





                                        PART I - FINANCIAL INFORMATION



Item 1: Financial Statements





                                                                                                  Page Number


                                                                                                
(1)   Consolidated Balance Sheets as of June 30, 2002, (unaudited) and December 31, 2001......          4

(2)   Consolidated Statements of Income for the three and six months ended
      (unaudited) June 30, 2002, and 2001.....................................................          5

(3)   Consolidated Statements of Cash Flows for the six months ended
      (unaudited) June 30, 2002, and 2001.....................................................          6

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













                                                      3





                                           Republic First Bancorp, Inc. and Subsidiaries
                                                    Consolidated Balance Sheets
                                             as of June 30, 2002 and December 31, 2001
                                              dollars in thousands, except share data



ASSETS:                                                                               June 30, 2002                December 31, 2001
                                                                               ---------------------         ---------------------
                                                                                         (unaudited)
                                                                                                                   
Cash and due from banks                                                                    $ 18,673                      $ 19,647
Federal funds sold and interest-bearing deposits with banks                                  30,669                        21,773
                                                                               ---------------------         ---------------------
Total cash and cash equivalents                                                              49,342                        41,420

Other interest-earning restricted cash                                                        4,908                         4,913

Securities available for sale, at fair value                                                104,873                       113,868
Securities held to maturity at amortized cost
     (Fair value of $9,461 and $11,601,  respectively)                                        9,430                        11,574

Loans receivable (net of allowance for loan losses of
     $6,807 and $5,431, respectively)                                                       469,444                       463,888

Premises and equipment, net                                                                   4,878                         5,211
Other real estate owned                                                                       1,857                         1,858
Other assets                                                                                 11,676                         9,597
                                                                               ---------------------         ---------------------

Total Assets                                                                              $ 656,408                     $ 652,329
                                                                               =====================         =====================

LIABILITIES AND SHAREHOLDERS' EQUITY:

Liabilities:
Deposits:
Demand - non-interest-bearing                                                              $ 59,738                      $ 62,384
Demand - interest-bearing                                                                    44,620                        39,789
Money market and savings                                                                    118,765                        94,774
Time under $100,000                                                                         153,855                       152,583
Time $100,000 or more                                                                        88,945                        97,687
                                                                               ---------------------         ---------------------
    Total Deposits                                                                          465,923                       447,217

Other borrowings                                                                            125,000                       142,500
Accrued expenses and other liabilities                                                        9,426                         9,769
Corporation-obligated-mandatorily redeemable capital
securities of subsidiary trust holding solely junior obligations of
the corporation                                                                               6,000                         6,000
                                                                               ---------------------         ---------------------

Total Liabilities                                                                           606,349                       605,486
                                                                               ---------------------         ---------------------

Shareholders' Equity:
Common stock par value $0.01 per share, 20,000,000 shares
   authorized; shares issued and outstanding, 6,391,008 as of
    June 30, 2002 and 6,358,126 as of December 31, 2001                                          64                            63
Additional paid in capital                                                                   32,235                        32,117
Retained earnings                                                                            18,369                        16,560
Treasury stock at cost (175,172 shares)                                                      (1,541)                       (1,541)
Accumulated other comprehensive income (loss)                                                   932                          (356)
                                                                               ---------------------         ---------------------
Total Shareholders' Equity                                                                   50,059                        46,843
                                                                               ---------------------         ---------------------
Total Liabilities and Shareholders' Equity                                                $ 656,408                     $ 652,329
                                                                               =====================         =====================


                                         (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
                                                                  -------                                     -------
                                                           2002               2001                     2002                2001
                                                           ----               ----                     ----                ----
Interest income:
                                                                                                            
   Interest and fees on loans                            $9,387             $9,472                  $18,920             $18,622
   Interest and dividend income on federal
   funds sold and other interest-earning balances           224                404                      393               1,057
   Interest on investments                                1,625              2,330                    3,371               4,929
                                                    ------------       ------------             ------------        ------------
   Total interest income                                 11,236             12,206                   22,684              24,608
                                                    ------------       ------------             ------------        ------------
   Time $100,000 or more
Interest expense:
   Demand interest-bearing                                  120                145                      241                 295
   Money market and savings                                 450                809                      795               1,714
   Time under $100,000                                    1,509              2,718                    3,254               5,554
   Time $100,000 or more                                    918              1,537                    1,935               3,133
   Other borrowed funds                                   2,097              2,241                    4,317               4,782
                                                    ------------       ------------             ------------        ------------
   Total interest expense                                 5,094              7,450                   10,542              15,478
                                                    ------------       ------------             ------------        ------------
Net interest income                                       6,142              4,756                   12,142               9,130
                                                    ------------       ------------             ------------        ------------
Provision for loan losses                                 1,248                620                    2,529                 777
                                                    ------------       ------------             ------------        ------------
Net interest income after provision
     for loan losses                                      4,894              4,136                    9,613               8,353
                                                    ------------       ------------             ------------        ------------

Non-interest income:
    Loan advisory and servicing fees                        386                224                      632                 506
    Service fees on deposit accounts                        314                286                      598                 540
    Gains on securities sold                                  -                  -                        -                  13
    Tax refund products                                     350                 27                      734                 253
    Other income                                             19                 24                       40                  47
                                                    ------------       ------------             ------------        ------------
                                                          1,069                561                    2,004               1,359
Non-interest expenses:
   Salaries and benefits                                  2,242              2,023                    4,482               4,039
   Occupancy                                                363                334                      711                 683
   Equipment                                                235                231                      479                 448
   Legal                                                    382                 44                      727                 118
   Advertising                                               98                156                      259                 304
   Other expenses                                         1,176                956                    2,096               2,030
                                                    ------------       ------------             ------------        ------------
                                                          4,496              3,744                    8,754               7,622
                                                    ------------       ------------             ------------        ------------

Income before income taxes                                1,467                953                    2,863               2,090
Provision for income taxes                                  546                314                    1,054                 690
                                                    ------------       ------------             ------------        ------------
                                                    ------------       ------------             ------------        ------------
Net income                                                 $921               $639                   $1,809              $1,400
                                                    ============       ============             ============        ============

Net income per share:

                                                    ------------       ------------             ------------        ------------
Basic                                                     $0.15              $0.10                    $0.29               $0.23
                                                    ============       ============             ============        ============

                                                    ------------       ------------             ------------        ------------
Diluted                                                   $0.14              $0.10                    $0.28               $0.22
                                                    ============       ============             ============        ============



                                         (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)



                                                                          2002              2001
                                                                      -------------     -------------
                                                                                       
Cash flows from operating activities:
         Net income                                                        $ 1,809           $ 1,400
         Adjustments to reconcile net income to net
            cash provided by operating activities:
               Provision for loan losses                                     2,529               777
               Depreciation                                                    479               448
               Amortization of securities                                      212               176
               Gain on sales of securities                                       -                13
               Increase  in other assets                                    (2,696)           (2,116)
               Increase (decrease) in accrued expenses
                  and other liabilities                                       (343)            2,651
               Net decrease in deferred fees                                  (209)              (36)
                                                                      -------------     -------------
         Net cash provided by operating activities                           1,781             3,313
                                                                      -------------     -------------

Cash flows from investing activities:
         Purchase of securities:
               Held to maturity                                               (956)           (2,829)
               Available for sale                                           (6,956)                -
         Proceeds from Sale of securities:
               Available for sale                                                -             7,842
         Proceeds from principal receipts, calls and
            maturities of securities:
               Held to maturity                                              3,100             5,647
               Available for sale                                           17,693            16,360
         Net increase in loans                                              (7,876)          (20,455)
         Decrease (increase) in other interest-earning restricted cash           5            (5,883)
         Premises and equipment expenditures                                  (146)             (480)
                                                                      -------------     -------------
         Net cash provided by investing activities                           4,864               202
                                                                      -------------     -------------

Cash flows from financing activities:
         Net proceeds from exercise of stock options                            71                 -
         Net increase in demand, money market and savings deposits          26,176            47,960
         Net decrease in borrowed funds less than 90 days                        -           (16,442)
         Repayment of borrowed funds greater than 90 days                  (17,500)          (17,500)
         Net decrease in time deposits                                      (7,470)          (24,255)
                                                                      -------------     -------------
         Net cash provided by (used in) financing activities                 1,277           (10,237)
                                                                      -------------     -------------
Increase in cash and cash equivalents                                        7,922            (6,722)
Cash and cash equivalents, beginning of period                              41,420            50,657
                                                                      -------------     -------------
Cash and cash equivalents, end of period                                  $ 49,342          $ 43,935
                                                                      =============     =============
Supplemental disclosure:
         Interest paid                                                    $ 10,846          $ 15,888
                                                                      =============     =============
         Taxes paid                                                        $ 2,950           $ 1,750
                                                                      =============     =============




                           (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,  Republic First Bank (the "Bank")
and First Bank of Delaware (the "Delaware Bank") (together the "Banks"), offer a
variety of banking services  primarily to individuals and businesses  throughout
the Greater  Philadelphia,  Delaware and South  Jersey area through  offices and
branches in  Philadelphia  and Montgomery  Counties in  Pennsylvania  and in New
Castle  County,  Delaware.  The Delaware  Bank also makes a number of short-term
consumer loans nationally,  which  outstandings  amount to less than 5% of total
consolidated assets.


                  These  interim  financial  statements  have been  prepared  in
accordance  with the  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, 2002,  the results of  operations  for the three and six
months  ended  June 30,  2002,  and 2001,  and the cash flows for the six months
ended June 30, 2002,  and 2001.  The interim  results of  operations  may not be
indicative  of the 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
2001 Form 10-K filed with the Securities and Exchange Commission.

Note 2:  Summary of Significant Accounting Policies:


   Risks and Uncertainties and Certain Significant Estimates:

       The  earnings of the  Company  depend on the  earnings of the Banks.  The
Banks' earnings are dependent  primarily upon the level of net interest  income,
which is the difference between interest earned on its interest-earning  assets,
such as loans and  investments,  and the interest  paid on its  interest-bearing
liabilities, such as deposits and borrowings. Accordingly, the operations of the
Banks are  subject to risks and  uncertainties  surrounding  their  exposure  to
change in the interest rate environment.

      The Delaware  Bank began to offer  short-term  consumer  loans in 2001. At
June 30, 2002,  the Company had  approximately  $2.8  million of net  short-term
consumer loans outstanding,  which were originated in Georgia and North Carolina
through a single marketer.  These loans generally have principal amounts of $600
or less and terms of  approximately  two weeks.  Federal  and state  legislation
eliminating,  or limiting interest rates upon short-term consumer loans has from
time  to  time  been  proposed,  primarily  as a  result  of  fee  levels  which
approximate 17% per $100 borrowed,  for two week terms. If such proposals cease,
a larger number of  competitors  may begin  offering the product,  and increased
competition could result in lower fees. Further, the Delaware Bank uses a single
marketer  under a contract  which can be  terminated  upon short  notice,  under
various circumstances. In the second quarter of 2002, as a result of legislation
in Indiana,  the Delaware  Bank ceased  making these loans in that state,  which
accounts for  approximately  65% of the revenue for the program.  Although,  the
Delaware Bank is in  negotiations  to expand the program to other states,  there
can be no assurance that the Delaware Bank will generate revenues  comparable to
the Indiana loans.





                                       7


Note 3:  Legal Proceedings

       The Company  and the Banks are from time to time  parties  (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 liabilities
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.

      The Delaware  Bank was sued  alleging  violations  of the Truth In Lending
Act, Federal Reserve Board Regulation Z and Indiana state law governing  maximum
interest rates relating to short-term consumer loans. Because Delaware state law
permits rates to be determined by the open market and has been previously upheld
to preempt laws of states  which  regulate  interest  rates,  legal  counsel has
opined that the Delaware Bank is acting in accordance  with  applicable law. The
Delaware  Bank's  marketer,  also named in the suit,  is required to pay and has
been paying, all legal costs of defense, and indemnify the Delaware Bank against
any resulting legal liability.


Note 4:  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 four  reportable  segments:  two  community  banking
segments;  tax refund  products;  and short-term  consumer loans.  The community
banking  segments  are  primarily  comprised  of the results of  operations  and
financial  condition  of  the  Banks.  Tax  refund  products  are  comprised  of
accelerated  check  refunds  ("ACRs")  and refund  anticipation  loans  ("RALs")
offered  on  a  national  basis  to  customers  of  Liberty  Tax  Services,   an
unaffiliated  national tax preparation firm. Short-term consumer loans are loans
made to customers  offered through the Delaware Bank, with principal  amounts of
$600 or less and terms of  approximately  two weeks.  These loans  typically are
made in states  outside of the  Company's  normal  market  area  through a small
number of marketers  and involve  rates and fees  significantly  different  than
other loan products offered by either of the Banks.

The Company  evaluates the performance of the community  banking  segments based
upon net  income,  return on equity  and return on  average  assets.  Tax refund
products and short-term  consumer loans are evaluated based upon net income. Tax
refund products and short-term  consumer loans are provided to satisfy  consumer
demands while diversifying the Company's earnings stream.

Segment  information  for the six and three months ended June 30, 2002 and 2001,
is as follows:


                                       8







                                                 As of and for the six months ended
June 30, 2002
(dollars in thousands)                                                                          Short-term
                                 Republic First        First Bank of          Tax Refund         Consumer
                                      Bank               Delaware              Products           loans               Total
                                ------------------     --------------       ----------------   -------------      ---------------
                                                                                                         
Net interest income                       $ 8,933              $ 613                  $ (21)        $ 2,617             $ 12,142
Provision for loan losses                   1,600                 10                      -             919                2,529
Non-interest income                         1,034                236                    734               -                2,004
Non-interest expenses                       7,262                774                    258             460                8,754
                                ------------------     --------------       ----------------   -------------      ---------------

Net income                                  $ 760               $ 49                  $ 276           $ 724              $ 1,809
                                ==================     ==============       ================   =============      ===============

Selected Balance Sheet Accounts:

Total assets                              616,598             35,498                    572           3,740              656,408
Total loans, net                          444,626             22,023                      -           2,795              469,444
Total deposits                            437,890             27,461                    572               -              465,923

June 30, 2001
(dollars in thousands)                                                                          Short-term
                                 Republic First        First Bank of          Tax Refund         Consumer
                                      Bank               Delaware              Products           loans               Total
                                ------------------     --------------       ----------------   -------------      ---------------
Net interest income                       $ 8,190              $ 446                    $ -           $ 494              $ 9,130
Provision for loan losses                     515                 52                      -             210                  777
Non-interest income                           829                277                    253               -                1,359
Non-interest expenses                       6,471                763                     90             298                7,622
                                ------------------     --------------       ----------------   -------------      ---------------

Net income                                $ 1,362              $ (57)                 $ 104            $ (9)             $ 1,400
                                ==================     ==============       ================   =============      ===============

Selected Balance Sheet Accounts:

Total assets                            $ 608,648           $ 35,425                    $ -         $ 5,952            $ 650,025
Total loans, net                          411,615             23,017                      -           3,395              438,027
Total deposits                            421,389             27,867                      -               -              449,256









                                       9






                                                As of and for the three months ended

June 30, 2002
(dollars in thousands)                                                                          Short-term
                                 Republic First        First Bank of          Tax Refund         Consumer
                                      Bank               Delaware              Products           loans               Total
                                ------------------     --------------       ----------------   -------------      ---------------
                                                                                                          
Net interest income                       $ 4,483              $ 339                   $ 17         $ 1,303              $ 6,142
Provision for loan losses                     850                  -                      -             398                1,248
Non-interest income                           604                115                    350               -                1,069
Non-interest expenses                       3,769                392                    104             231                4,496
                                ------------------     --------------       ----------------   -------------      ---------------

Net income                                  $ 332               $ 37                  $ 161           $ 391                $ 921
                                ==================     ==============       ================   =============      ===============

Selected Balance Sheet Accounts:

Total assets                              616,598             35,498                    572           3,740              656,408
Total loans, net                          444,626             22,023                      -           2,795              469,444
Total deposits                            437,890             27,461                    572               -              465,923

June 30, 2001
(dollars in thousands)                                                                          Short-term
                                 Republic First        First Bank of          Tax Refund         Consumer
                                      Bank               Delaware              Products           loans               Total
                                ------------------     --------------       ----------------   -------------      ---------------
Net interest income                       $ 4,047              $ 215                    $ -           $ 494              $ 4,756
Provision for loan losses                     400                 30                      -             190                  620
Non-interest income                           448                 86                     27               -                  561
Non-interest expenses                       3,223                391                     50              80                3,744
                                ------------------     --------------       ----------------   -------------      ---------------

Net income                                  $ 585              $ (76)                 $ (14)          $ 144                $ 639
                                ==================     ==============       ================   =============      ===============

Selected Balance Sheet Accounts:

Total assets                            $ 608,648           $ 35,425                    $ -         $ 5,952            $ 650,025
Total loans, net                          411,615             23,017                      -           3,395              438,027
Total deposits                            421,389             27,867                      -               -              449,256








                                       10




   Note 5:      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  ("CSEs").
CSEs consist of dilutive stock options  granted  pursuant to the Company's stock
option plan.  The  following  table is a  reconciliation  of the  numerator  and
denominator  used in  calculating  basic  and  diluted  EPS.  CSEs  that are not
dilutive are not included in the following  calculation.  At June 30, 2002,  and
2001,  respectively,  there were 106,340 and 104,940 of stock options, that were
not included in the  calculation  of EPS because the  exercise  price was higher
than the average market price for the period.  These CSEs,  however,  may become
dilutive in the future.



           The  following  table is a  comparison  of EPS for the  three and six
months ended June 30, 2002, and 2001.




                                                                                                     
                                                   Quarter to Date                 |                                 Year to Date
                                             2002                    2001          |         2002                     2001
                                                                                   |
Net Income                                                                         |
                                       $921,000                $639,000            |  $1,809,000                $1,400,000
                                                    Per                     Per    |                 Per                       Per
                                      Shares       Share      Shares       Share   |   Shares       Share       Shares        Share
                                     -----------------------------------------------------------------------------------------------
Weighted average shares                                                            |
For period                            6,199,395               6,182,954            |   6,191,175                 6,182,954
Basic EPS                                          $0.15                     $0.10 |                $0.29                     $0.23
Add common stock equivalents            287,149                 202,666            |     264,559                   190,618
                                        -------                 -------            |     -------                   -------
representing dilutive stock options                                                |
Effect on basic EPS of dilutive CSE               $(0.01)                        - |                                         $(0.01)
                                                  -------                     ---- |                                       --------
                                                                                   |               $(0.01)
Equals total weighted average                                                      |
shares and CSE (diluted)              6,486,544               6,385,620            |   6,455,734                 6,373,572
                                      =========               =========            |   =========                 =========
Diluted EPS                                        $0.14                     $0.10 |                $0.28                     $0.22
                                                 -------                     ===== |                =====                     =====



  Note 6:         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 the
  unrealized gains (losses) on available for sale investment securities.




(dollar amounts in thousands)                                Three months ended                        Six months ended
                                                                June 30,                                 June 30,
                                                    ---------------------------------        ---------------------------------
                                                       2002                 2001                2002                 2001
                                                    ------------         ------------        ------------         ------------
                                                                                                           
Net income                                                $ 921                $ 639              $1,809               $1,400

Other comprehensive income, net of tax:
  Unrealized gains/(losses) on securities:
   Unrealized holding gains/(losses) during the period    1,800                 (889)              1,288                  584
  Less:  Reclassification adjustment for gains
   included in net income                                     -                    -                   -                   (9)
                                                    ------------         ------------        ------------         ------------
Comprehensive income                                     $2,721               $ (250)             $3,097               $1,975
                                                    ============         ============        ============         ============





                                       11



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" and similar expressions
or variations on such  expressions.  The  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, 2001,  Quarterly Reports on Form 10-Q,
filed by the Company in 2002 and 2001, and any Current Reports on Form 8-K filed
by the Company, as well as other filings.

Financial Condition:

June 30, 2002, Compared to December  31, 2001

         Total assets  increased  $4.1 million to $656.4  million June 30, 2002,
versus $652.3 million at December 31, 2001.  This increase  reflected  increased
loans outstanding.

Loans:
         The loan portfolio,  which  represents the Company's  largest 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.  Total loans increased $6.9 million,  to
$476.3 million at June 30, 2002, versus $469.3 million at December 31, 2001, due
to an  increase  in  commercial  loans  which  offset  declines  in  residential
mortgages and short-term  consumer loans. The loan portfolio consists of secured
and unsecured  commercial loans including  commercial real estate,  construction
loans,   residential  mortgages,   automobile  loans,  home  improvement  loans,
short-term  consumer loans  beginning in the second quarter of 2001, home equity
loans and lines of credit and others.  Commercial  loans typically range between
$250,000 and $3,000,000 but customers may borrow significantly larger amounts up
to the Banks'  combined  legal  lending  limit of $8.5 million at June 30, 2002.
Individual  customers may have several loans that are often secured by different
collateral.  The  aggregate  amount of loans in excess of $5,000,000 at June 30,
2002, was $33.6 million.  The Company allowed the residential mortgage portfolio
to decline  through  prepayments by $6.2 million to $61.6 million as these loans
yield less than the growing  commercial  loan  portfolio.  At June 30, 2002, the
Company had $2.8  million in net  short-term  consumer  loans,  which were first
offered in the  second  quarter of 2001,  versus  $6.8  million of such loans at
December 31, 2001.  These loans have principal  amounts of less than $600, terms





                                       12


of  approximately  two weeks and were  originated in North  Carolina and Georgia
through a single marketer. The decline in loans outstanding reflected the second
quarter termination of business in Indiana.

Securities:
         Securities  available  for sale are  investments  which  may be sold in
response to changing  market and interest rate  conditions and for liquidity and
other purposes. The Company's securities available for sale consist primarily of
U.S. Government debt securities,  U.S. Government agency issued  mortgage-backed
securities and  collateralized  mortgage  obligations.  Collateralized  mortgage
obligations  consist  primarily  of  securities  issued by the Federal Home Loan
Mortgage  Corporation.  Securities  available for sale totaled $104.9 million at
June 30, 2002,  a decrease of $9.0 million or 7.9%,  from  year-end  2001.  This
decrease primarily reflected principal repayments on mortgage-backed  securities
which were used to reduce borrowings.  Additionally,  the Company  experienced a
$1.9 million gain in the market value of available for sale securities  which is
reflected  on the  balance  sheet.  At June  30,  2002,  the  portfolio  had net
unrealized gains of $1.4 million,  compared to unrealized  losses of $540,000 at
the end of the prior year.

         Securities  held to  maturity  are  investments  for which there is the
positive  intent  and  ability  to  hold  the  investment  to  maturity.   These
investments  are  carried at  amortized  cost.  The held to  maturity  portfolio
consists primarily of Federal Home Loan Bank ("FHLB")  securities.  In addition,
the Bank holds agency  securities,  other debt  securities and a small amount of
CMO  securities.  At June 30,  2002,  securities  held to maturity  totaled $9.4
million,  a decrease of $2.2 million from $11.6 million at year-end  2001.  This
decline was due primarily to maturities of U.S.  government  agency  securities.
The market value of the held to maturity  portfolio was $9.5 million at June 30,
2002, versus $11.6 million at December 31, 2001.

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
increased by $7.9 million, to $49.3 million at June 30, 2002, from $41.4 million
at December 31,  2001,  reflecting  increased  deposits  which were  temporarily
invested in federal 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.  At June 30,
2002, and December 31, 2001, the balance was $4.9 million.

Fixed Assets:
         Bank premises and equipment, net of accumulated depreciation, decreased
$333,000 to $4.9  million at June 30,  2002,  from $5.2  million at December 31,
2001, due to depreciation.

Other Real Estate Owned:
         The $1.9 million balance of other real estate owned  represents a hotel
property  acquired in the fourth quarter of 2001. The appraisal for the property
(commercial  real  estate),  indicates a market  value that exceeds its carrying
value at June 30, 2002.




                                       13



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

         Total deposits increased by $18.7 million, or 4.2% to $465.9 million at
June 30, 2002,  from $447.2 million at December 31, 2001.  Core deposits,  which
include demand,  money market and savings accounts,  increased by $26.2 million,
or 13.3% to $223.1 million at June 30, 2002,  versus $196.9 million at the prior
year-end.  Deposit growth has benefited from the Company's business  development
efforts  and bank  consolidations  in the  Philadelphia  market  that  left some
customers  underserved.  Time deposits decreased $7.5 million, or 3.0% to $242.8
million at June 30,  2002,  versus  $250.3  million at the prior  year-end.  The
decrease  reflected  the  Company's  strategy of allowing  higher  costing  time
deposits to mature and not be replaced.

Other Borrowings:
         Other  borrowings  are comprised  primarily of FHLB  borrowings.  These
borrowings  are used  primarily  to fund asset  growth not  supported by deposit
generation. Other borrowings declined by $17.5 million to $125.0 million at June
30, 2002,  from $142.5  million at December 31, 2001, due to the maturity of two
FHLB advances.

Shareholders' Equity:
         Total  shareholders'  equity increased $3.2 million to $50.1 million at
June 30, 2002,  versus $46.8 million at December 31, 2001. This increase was the
result of  year-to-date  2002 net income of $1.8  million and an increase in the
market value of available for sale securities of $1.3 million.











                                       14




Three Months Ended June 30, 2002 Compared to June 30, 2001
- ----------------------------------------------------------

Results of Operations:

Overview

         The Company's net income increased $282,000,  or 44.1% to $921,000,  or
$0.14 per diluted  share for the three months  ended June 30, 2002,  compared to
$639,000,  or $0.10 per diluted share for the prior year comparable  period. The
increase  reflected  improvements in both net interest and non-interest  income.
Between  those  periods,  the  Company  increased  its  average  commercial  and
construction  loans 9.4% and  increased  its  average  lower cost core  deposits
15.6%. The Company also added the short-term consumer loan product in the second
quarter of 2001.  These items had a  favorable  impact on net  interest  income.
Non-interest  income  was  favorably  impacted  by the  growth of the tax refund
products.  However, the increase in net interest income implied by loan and core
deposit growth was partially offset by the effect of interest rate reductions of
475 basis  points in 2001,  which  continued  to impact the current  year.  Also
partially  offsetting the impact of these increases were a larger  provision for
loan losses and higher operating  expenses.  However,  the ongoing  repricing of
certificates  of deposit  in a lower  interest  rate  environment  continues  to
contribute  positively to the margin.  The  increased  net income  resulted in a
return on average  assets  and  average  equity of .56% and 7.65%  respectively,
compared to .40% and 5.63% respectively for the same period in 2001.

Analysis of Net Interest Income

         Historically,  the Company's earnings have depended  significantly upon
the Banks' net interest income,  which is the difference between interest earned
on interest-earning  assets and interest paid on  interest-bearing  liabilities.
Net interest income is impacted by changes in the mix of the volume and rates of
interest-earning assets and interest-bearing liabilities.









                                       15






                                             For the three months ended                         For the three months ended
                                                 June 30, 2002                                      June 30, 2001
                                 -------------------------------------------------  ------------------------------------------------
Interest-earning assets:
                                                     Interest                                           Interest
                                   Average           Income/         Yield/           Average            Income/        Yield/
(Dollars in thousands)             Balance           Expense          Rate            Balance            Expense         Rate
                                 ---------------   -------------  -------------  -------------------   ------------   ------------
                                                                                                          
Federal funds sold
and other interest-
earning assets                           50,909             224          1.76%               35,737            404          4.53%
Securities                              111,265           1,625          5.84%              151,748          2,330          6.14%
Loans receivable                        467,343           9,387          8.05%              437,673          9,472          8.68%
                                 ---------------   -------------  -------------  -------------------   ------------   ------------
Total interest-earning assets           629,517          11,236          7.15%              625,158         12,206          7.82%

Other assets                             25,516                                              22,385
                                 ---------------                                 -------------------

Total assets                          $ 655,033                                           $ 647,543
                                 ===============                                 ===================

Interest-bearing liabilities:
Demand-non interest
bearing                                $ 55,253                                            $ 47,963
Demand interest-bearing                  44,183             120          1.09%               31,650            145          1.84%
Money market & savings                  105,516             450          1.71%               97,330            809          3.33%
Time deposits                           260,318           2,427          3.74%              270,796          4,255          6.30%
                                 ---------------   -------------  -------------  -------------------   ------------   ------------
Total deposits                          465,270           2,997          2.58%              447,739          5,209          4.67%

Total interest-bearing
deposits                                410,017           2,997          2.93%              399,776          5,209          5.23%
                                 ---------------   -------------  -------------  -------------------   ------------   ------------

Other borrowings                        134,212           2,097          6.27%              145,467          2,241          6.18%
                                 ---------------   -------------  -------------  -------------------   ------------   ------------

Total interest-bearing
liabilities                           $ 544,229          $5,094          3.75%              545,243          7,450          5.48%
                                 ===============   =============  =============  ===================   ------------   ------------
Total deposits and
other borrowings                        599,482           5,094          3.41%              593,206          7,450          5.04%
                                 ---------------   -------------  -------------  -------------------   ------------   ------------

Noninterest-bearing
liabilites                                7,351                                               9,992
Shareholders' equity                     48,200                                              44,345
                                 ---------------                                 -------------------
Total liabilities and
shareholders' equity                  $ 655,033                                           $ 647,543
                                 ===============                                 ===================

Net interest income                                      $6,142                                             $4,756
                                                   =============                                       ============
Net interest spread                                                      3.75%                                              2.79%
                                                                  =============                                       ============

Net interest margin                                                      3.91%                                              3.05%
                                                                  =============                                       ============







                                       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 due to rate and volume  variances  have been  allocated  to
rate.

Rate/Volume Table



                                                                           Three months ended June 30,
                                                                                2002 versus 2001
                                                                             (dollars in thousands)
                                                                               Due to change in:
                                                             Volume                Rate                   Total
                                                       -------------------     -------------       --------------------
Interest earned on:

                                                                                                       
          Federal funds sold                                         $ 67            $ (247)                    $ (180)
          Securities                                                 (585)             (120)                      (705)
          Loans                                                     1,378            (1,463)                       (85)
- -----------------------------------------------------------------------------------------------------------------------
     Total interest-earning assets                                    860            (1,830)                      (970)

Interest Expense of
      Deposits
         Interest-bearing demand deposits                             (34)               59                         25
         Money market and savings                                     (35)              394                        359
         Time deposits                                                 98             1,730                      1,828
- -----------------------------------------------------------------------------------------------------------------------
     Total deposit interest expense                                    29             2,183                      2,212
         Other borrowings                                             176               (32)                       144
- -----------------------------------------------------------------------------------------------------------------------
              Total interest expense                                  205             2,151                      2,356
- -----------------------------------------------------------------------------------------------------------------------
Net interest income                                               $ 1,065             $ 321                    $ 1,386
- -----------------------------------------------------------------------------------------------------------------------







      The Company's net interest  margin  increased 86 basis points to 3.91% for
the three months ended June 30, 2002,  versus the prior year comparable  period.
The improvement reflected the 9.4% average growth in commercial and construction
loans, the 15.6% increase in average lower costing core deposits (demand,  money
market and savings  accounts),  the repricing of  certificates of deposit in the
lower rate  environment  and the growth of the short-term  consumer loan program
fees. Fees on short-term  consumer loans, first offered in the second quarter of
2001, contributed $1.3 million to interest income and 87 basis points to the net
interest margin in 2002 and contributed $519,000 to interest income and 34 basis
points to the net interest margin in the second quarter of 2001. The Company was
negatively  impacted by the 475 basis point  decline in the prime  interest rate
during the year 2001 which  immediately  impacted the yield on  interest-earning
assets,  especially  loans tied to the prime rate of interest.  The repricing of
loans  generally  took effect in advance of the  repricing  of  certificates  of
deposit.  The average yield on interest-earning  assets declined 67 basis points
to 7.15% for the three months ended June 30, 2002, from 7.82% for the prior year
comparable  period due principally to the decline in the prime rate of interest.
This decline  reflected the impact of the lower interest rate environment  which
was partially offset by higher yields on short-term consumer loans. Overall, the
average rate paid on interest-bearing  liabilities decreased 173 basis points to
3.75% for the for the three months ended June 30, 2002,  from 5.48% in the prior
year comparable period reflecting the lower interest rate environment.

      The Company's net interest  income  increased $1.4 million,  or 29.1%,  to
$6.1 million for the three months ended June 30, 2002, from $4.8 million for the





                                       17


prior year  comparable  period.  As shown in the Rate Volume  table  above,  the
increase in net interest income was due to the positive effect of volume changes
of  approximately  $1.1 million  with a $321,000  increase  reflecting  deposits
repricing to lower rates.  The positive  impact of volume changes  reflected the
increases in average commercial and construction loans, lower cost core deposits
and the short-term consumer loans discussed previously. Average interest-earning
assets increased $4.4 million, to $629.5 million for the three months ended June
30, 2002, from $625.2 million for the prior year comparable period.

         The Company's total interest  income  decreased  $970,000,  or 8.0%, to
$11.2  million for the three months ended June 30, 2002,  from $12.2 million for
the  prior  year   comparable   period,   reflecting  the  lower  interest  rate
environment. The lower interest rates earned on interest-earning assets resulted
in a $1.8 million decline in interest income.  Partially offsetting that decline
was the positive effect of volume changes in commercial and consumer loans which
resulted in a $860,000  increase in interest income.  Interest and fees on loans
decreased  $85,000,  to $9.4  million for the three  months ended June 30, 2002,
from $9.5 million for the prior year comparable  period. The decline reflected a
lower rate earned on average loans  resulting  from the lower rate  environment.
This was  partially  offset  by the  short-term  consumer  loan  product,  which
contributed  $1.3  million in  interest  income  versus  $519,000  in the second
quarter of 2001.  The impact of the lower  prime rate was the  principal  factor
reducing  the yield on loans 63 basis  points to 8.05%.  Interest  and  dividend
income on  securities  decreased  $705,000 to $1.6  million for the three months
ended June 30,  2002,  from $2.3 million for the prior year  comparable  period.
This decline was due  principally  to the $40.5  million,  or 26.7%  decrease in
average  securities  outstanding  to $111.3 million at June 30, 2001 from $151.7
million for the prior year  period.  In  addition,  the  average  rate earned on
securities  declined  30 basis  points  to 5.84% as  higher  coupon  investments
prepaid more rapidly  than lower  coupons and the rates earned on variable  rate
securities  declined due to the lower interest rate  environment.  Proceeds from
these  securities  were  utilized to reduce FHLB  borrowings or were invested as
federal   funds  sold.   Interest   income  on  federal  funds  sold  and  other
interest-earning  assets decreased $180,000,  reflecting the lower interest rate
environment.

      The Company's total interest expense decreased $2.4 million,  or 31.6%, to
$5.1 million for the three months ended June 30, 2002, from $7.5 million for the
prior year comparable  period,  due  principally to the lower rate  environment.
Interest-bearing  liabilities averaged $544.2 million for the three months ended
June 30,  2002,  versus  $545.2  million for the prior year  comparable  period.
Average interest-bearing lower cost core deposits increased $20.7 million, while
higher cost time deposits and other borrowings  declined $10.5 million and $11.3
million,  respectively.  Both  factors  contributed  to a reduction  in interest
expense.  The average rate paid on  interest-bearing  liabilities  decreased 173
basis  points to 3.75% for the three  months  ended  June 30,  2002,  due to the
decrease  in average  rates paid on  deposit  products  as a result of the lower
interest rate environment.

         Interest expense on time deposits  (certificates of deposit)  decreased
$1.8  million,  or 43%, to $2.4 million at June 30, 2002,  from $4.3 million for
the prior year  comparable  period.  This increase  reflected the lower interest
rate  environment  as the average rate  declined  256 basis points to 3.74%.  In
addition,  average certificates of deposit outstanding  decreased $10.5 million,
or 3.9%,  to $260.3  million,  for the three months  ended June 30,  2002,  from
$270.8 million as higher cost time deposits matured and were not replaced.

         Interest  expense on other  borrowings,  which consist of FHLB advances
and the trust preferred  securities,  decreased $144,000 or 6.5% to $2.1 million
for the for the three months  ended June 30, 2002,  compared to $2.2 million for
the prior year comparable  period.  This decrease resulted from a $11.3 million,
or 7.7% decline in average other  borrowings to $134.2 million at June 30, 2002,
versus  $145.5  million  for the prior year  comparable.  The decline in average
other  borrowings   reflected   increased  deposit   generation  and  securities
maturities  and  prepayments  which were used to pay down term  borrowings.  The
Company issued $6.0 million of trust preferred  securities in November 2001, the
expense for which is included in other borrowings  expense.  These expenses were
$98,000 for the three months ended June 30, 2002.




                                       18


Provision for Loan Losses


         The  provision  for loan losses is charged to  operations  in an amount
necessary to bring the total  allowance for loan losses to a level that reflects
the known and estimated inherent losses in the portfolio. The provision for loan
losses  increased  $628,000 to $1.2  million for the three months ended June 30,
2002,  from  $620,000  for the  prior  year  comparable  period.  This  increase
reflected additional provisions based on regulatory  classifications as detailed
in the Company's Annual Report on Form 10K for 2001. In addition, the short-term
consumer  loan  program,  first  offered  in the  second  quarter  of 2001,  had
provisions  of  $398,000 in the second  quarter of 2002  versus  $190,000 in the
second  quarter of 2001.  Finally,  provisions  reflected  loan growth and other
elements  of the  Company's  loan loss  methodology.  (See  "Allowance  for Loan
Losses")


Non-Interest Income
       Total non-interest  income increased  $509,000,  or 90.7% to $1.1 million
for the three  months ended June 30,  2002,  versus  $561,000 for the prior year
comparable period due primarily to increased revenue reflecting a greater volume
of tax refund products.

Non-Interest Expenses

      Total non-interest  expenses increased $752,000,  or 20.1% to $4.5 million
for the three months  ended June 30, 2002,  from $3.7 million for the prior year
comparable  period.  Salaries and employee benefits increased $219,000 or 10.8%,
to $2.2 million for the three months ended June 30, 2002,  from $2.0 million for
the prior year comparable period. The increase reflected operational support for
the tax refund and  short-term  consumer  loan  products,  business  development
efforts and normal merit increases.

      Occupancy  expenses  increased  $29,000 to $363,000  for the three  months
ended June 30, 2002, versus $334,000 for the prior year comparable period due to
rent and repairs and maintenance increases.

      Legal fees  increased  $338,000 to $382,000  for the for the three  months
ended June 30, 2002,  from $44,000 for the prior year  comparable  period.  This
increase reflected legal expenses related to loan collections and legal expenses
associated with the short-term loan and tax refund programs.

      Advertising  expense declined $58,000,  or 37.2% to $98,000 as the company
reduced the number of advertisements during the year.

      Other operating expenses increased $220,000,  or 23.0% to $1.2 million for
the for the three months  ended June 30,  2002,  from $1.0 million for the prior
year comparable  period.  This increase  reflected the write off a receivable of
approximately $200,000.


Provision for Income Taxes

      The provision for income taxes increased  $232,000,  or 73.9%, to $546,000
for the three  months  ended June 30,  2002,  from  $314,000  for the prior year
comparable  period.  This  increase was  primarily the result of the increase in
pre-tax income. The effective tax rate was 37.2% for the three months ended June
30, 2002,  versus 33.0% for the prior year comparable  period due to an increase
in state income tax expense.







                                       19



Six Months Ended June 30, 2002 Compared to June 30, 2001
- --------------------------------------------------------

Results of Operations:

Overview

         The Company's net income increased $409,000,  or 29.2% to $1.8 million,
or $0.28 per diluted  share for the six months ended June 30, 2002,  compared to
$1.4 million,  or $0.22 per diluted share for the prior year comparable  period.
The  increase  reflected  improvements  in both net  interest  and  non-interest
income.  Between those periods, the Company increased its average commercial and
construction  loans 10.8% and  increased  its average  lower cost core  deposits
20.4%.  The Company also benefited from the full period effect of the short-term
consumer loan product,  first offered in the second quarter of 2001. These items
had a favorable impact on net interest income. Non-interest income was favorably
impacted by the growth of the tax refund products.  However, the increase in net
interest income implied by loan and core deposit growth was partially  offset by
the  effect of  interest  rate  reductions  of 475 basis  points in 2001,  which
continued to impact the current year. Also,  partially  offsetting the impact of
these  increases  were a larger  provision  for loan losses and higher legal and
operating expenses. However, the ongoing repricing of certificates of deposit in
a lower  interest rate  environment  continues to  contribute  positively to the
margin.  The  increased  net income  resulted in a return on average  assets and
average  equity  of .55% and  7.64%  respectively,  compared  to .43% and  6.25%
respectively for the same period in 2001.

Analysis of Net Interest Income

         Historically,  the Company's earnings have depended  significantly upon
the Banks' net interest income,  which is the difference between interest earned
on interest-earning  assets and interest paid on  interest-bearing  liabilities.
Net interest income is impacted by changes in the mix of the volume and rates of
interest-earning assets and interest-bearing liabilities.





                                       20




                                                      Interest                                           Interest
                                    Average           Income/         Yield/           Average            Income/        Yield/
(Dollars in thousands)              Balance           Expense          Rate            Balance            Expense         Rate
                               ------------------   -------------  -------------  -------------------   ------------   ------------

                               For the six months ended                           For the six months ended
Interest-earning assets:         June 30, 2002                                      June 30, 2001
                               -------------------------------------------------  -------------------------------------------------

                                                                                                           
Federal funds sold
and other interest-
earning assets                            45,162             393          1.75%               40,580          1,057          5.25%
Securities                               115,785           3,371          5.82%              157,862          4,929          6.24%
Loans receivable                         467,253          18,920          8.16%              431,246         18,622          8.70%
                               ------------------   -------------  -------------  -------------------   ------------   ------------
Total interest-earning assets            628,200          22,684          7.27%              629,688         24,608          7.86%

Other assets                              31,128                                              25,092
                               ------------------                                 -------------------

Total assets                           $ 659,328                                           $ 654,780
                               ==================                                 ===================

Interest-bearing liabilities:
Demand-non interest
bearing                                   58,172               -                              47,179
Demand interest-bearing                   45,968             241          1.06%               32,225            295          1.85%
Money market & savings                   100,804             795          1.59%               90,871          1,714          3.80%
Time deposits                            256,696           5,189          4.08%              273,307          8,687          6.41%
                               ------------------   -------------  -------------  -------------------   ------------   ------------
Total deposits                           461,640           6,225          2.72%              443,582         10,696          4.86%

Total interest-bearing
deposits                                 403,468           6,225          3.11%              396,403         10,696          5.44%
                               ------------------   -------------  -------------  -------------------   ------------   ------------
Other borrowings                         140,235           4,317          6.21%              157,212          4,782          6.13%
                               ------------------   -------------  -------------  -------------------   ------------   ------------

Total interest-bearing
liabilities                            $ 543,703         $10,542          3.91%              553,615         15,478          5.64%
                               ==================   =============  =============  ===================   ============   ============

Total deposits and
other borrowings                         601,875          10,542          3.53%              600,794         15,478          5.20%
                               ----------------------------------  -------------  -------------------   ------------   ------------

Noninterest-bearing
liabilites                                 9,797                                               9,977
Shareholders' equity                      47,656                                              44,009
                               ------------------                                 -------------------
Total liabilities and
shareholders' equity                   $ 659,328                                           $ 654,780
                               ==================                                 ===================
Net interest income                                      $12,142                                            $ 9,130
                                                    =============                                       ============

Net interest spread                                                       3.74%                                              2.67%
                                                                   =============                                       ============

Net interest margin                                                       3.88%                                              2.90%
                                                                   =============                                       ============






                                       21


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 due to rate and volume  variances  have been  allocated  to
rate.

Rate/Volume Table



                                                                            Six months ended June 30,
                                                                                 2002 versus 2001
                                                                             (dollars in thousands)
                                                                               Due to change in:
                                                             Volume                Rate                   Total
                                                       -------------------     -------------       --------------------
Interest earned on:
                                                                                                       
          Federal funds sold                                         $ 40            $ (704)                    $ (664)
          Securities                                               (1,225)             (333)                    (1,558)
          Loans                                                     3,526            (3,228)                       298
- -----------------------------------------------------------------------------------------------------------------------
     Total interest-earning assets                                  2,341            (4,265)                    (1,924)

Interest Expense of
      Deposits
         Interest-bearing demand deposits                             (72)              126                         54
         Money market and savings                                     (78)              997                        919
         Time deposits                                                336             3,162                      3,498
- -----------------------------------------------------------------------------------------------------------------------
     Total deposit interest expense                                   186             4,285                      4,471
         Other borrowed funds                                         523               (58)                       465
- -----------------------------------------------------------------------------------------------------------------------
              Total interest expense                                  709             4,227                      4,936
- -----------------------------------------------------------------------------------------------------------------------
Net interest income                                               $ 3,050             $ (38)                   $ 3,012
- -----------------------------------------------------------------------------------------------------------------------



      The Company's net interest  margin  increased 98 basis points to 3.88% for
the six months ended June 30, 2002, versus the prior year comparable period. The
improvement  reflected the 10.8% average growth in commercial  and  construction
loans,  the 20.4%  increase in average lower cost core deposits  (demand,  money
market and savings  accounts),  the repricing of  certificates of deposit in the
lower rate environment and the full year impact of the short-term  consumer loan
fees. Fees on short-term  consumer loans, first offered in the second quarter of
2001,  contributed  $2.8  million to interest  income and  contributed  88 basis
points to the margin in 2002 versus  $519,000  and 16 basis points to the margin
in 2001. The Company continues to be negatively  impacted by the 475 basis point
decline  in the prime  interest  rate  during  the year 2001  which  immediately
impacted  the yield on  interest-earning  assets,  especially  loans tied to the
prime rate of interest.  The repricing of loans generally took effect in advance
of the  Banks  repricing  of  certificates  of  deposit.  The  average  yield on
interest-earning  assets  declined  59 basis  points to 7.27% for the six months
ended  June 30,  2002,  from  7.86% for the prior  year  comparable  period  due
principally to the decline in prime rate partially offset by the higher yielding
short-term consumer loans. The average rate paid on interest-bearing liabilities
decreased  173 basis  points to 3.91% for the for the six months  ended June 30,
2002,  from  5.64% in the prior  year  comparable  period  reflecting  the lower
interest rate environment.

      The Company's net interest  income  increased $3.0 million,  or 33.0%,  to
$12.1 million for the six months ended June 30, 2002,  from $9.1 million for the
prior year  comparable  period.  As shown in the Rate Volume  table  above,  the
increase in net interest  income was due  primarily  to the  positive  effect of
volume  changes of  approximately  $3.1 million,  partially  offset by a $38,000





                                       22


decline in net interest income  resulting from the lower rate  environment.  The
positive impact of volume changes reflected the increases in average  commercial
and construction loans and the short-term  consumer loans discussed  previously.
Average  interest-earning  assets decreased $1.5 million,  to $628.2 million for
the for the six months  ended June 30, 2002,  from $629.7  million for the prior
year  comparable  period  as the  Company  used  cash  from the  maturities  and
prepayments of securities to reduce other borrowings.

         The Company's total interest income decreased $1.9 million, or 7.8%, to
$22.7 million for the six months ended June 30, 2002, from $24.6 million for the
prior year comparable  period,  reflecting the lower interest rate  environment.
That decrease  reflected a $4.3 million  decline in interest  income due to rate
which  was  partially  offset  by the  positive  effect  of  volume  changes  in
commercial  and  consumer  loans  of $2.3  million.  Interest  and fees on loans
increased  $298,000,  or 1.6%, to $18.9 million for the for the six months ended
June 30, 2002,  from $18.6 million for the prior year  comparable  period.  This
increase  reflected an increase in average  loans,  primarily in commercial  and
construction loans, of $36.0 million, or 8.4% to $467.3 million and the addition
of the  short-term  consumer loan  product,  which  contributed  $2.8 million in
interest  income versus  $519,000 in the first six months of 2001. The impact of
the lower prime rate was the  principal  factor  reducing  the yield on loans 54
basis points to 8.16%. Interest and dividend income on securities decreased $1.6
million to $3.4  million  for the six  months  ended  June 30,  2002,  from $4.9
million for the prior year comparable  period.  This decline was due principally
to the $42.1  million,  or 26.7% decrease in average  securities  outstanding to
$115.8  million at June 30, 2001 from $157.9  million for the prior year period.
In addition,  the average rate earned on securities  declined 42 basis points to
5.82% as higher coupon  investments  prepaid more rapidly than lower coupons and
the rates earned on variable rate securities  declined due to the lower interest
rate  environment.  Proceeds from these  securities were utilized to reduce FHLB
borrowings.  Interest  income on federal  funds sold and other  interest-earning
assets decreased $664,000, reflecting the lower interest rate environment.

      The Company's total interest expense decreased $4.9 million,  or 31.9%, to
$10.5 million for the six months ended June 30, 2002, from $15.5 million for the
prior year comparable  period,  due  principally to the lower rate  environment.
Interest-bearing  liabilities averaged $543.7 million for the for the six months
ended June 30, 2002, a decrease of $9.9 million,  or 1.8%,  from $553.6  million
for the prior year comparable  period.  The decline  resulted from lower average
borrowings   and   certificates   of   deposit.   The   average   rate  paid  on
interest-bearing  liabilities  decreased  173 basis  points to 3.91% for the six
months ended June 30, 2002, due to the decrease in average rates paid on deposit
products as a result of the lower interest rate environment.

         Interest expense on time deposits  (certificates of deposit)  decreased
$3.5 million,  or 40.3%, to $5.2 million at June 30, 2002, from $8.7 million for
the prior year  comparable  period.  This decrease  reflected the lower interest
rate  environment  as the average rate  declined  233 basis points to 4.08%.  In
addition,  average certificates of deposit outstanding  decreased $16.6 million,
or 6.1%, to $256.7 million,  for the six months ended June 30, 2002, from $273.3
million for the prior year comparable period as the Company was able to increase
its lower cost core deposits.

         Interest  expense on other  borrowings,  which consist of FHLB advances
and trust preferred  securities,  decreased $465,000 or 9.7% to $4.3 million for
the for the six months  ended June 30,  2002,  compared to $4.8  million for the
prior year comparable  period.  This decrease resulted from a $17.0 million,  or
10.8%  decline in average other  borrowings to $140.2  million at June 30, 2002,
versus  $157.2  million  for the prior year  comparable.  The decline in average
other  borrowings   reflected   increased  deposit   generation  and  securities
maturities and  prepayments.  The Company issued $6.0 million of trust preferred
securities  in  November  2001,  the  expense  for  which is  included  in other
borrowings expense. (See "Capital Resources").  These expenses were $194,000 for
the six months ended June 30, 2002.





                                       23


Provision for Loan Losses


         The  provision  for loan losses is charged to  operations  in an amount
necessary to bring the total  allowance for loan losses to a level that reflects
the known and estimated inherent losses in the portfolio. The provision for loan
losses  increased $1.8 million to $2.5 million for the six months ended June 30,
2002,  from  $777,000  for the  prior  year  comparable  period.  This  increase
reflected additional provisions based on regulatory  classifications as detailed
in the Company's Annual Report on Form 10K for 2001. In addition, the short-term
consumer  loan  program,  first  offered  in the  second  quarter  of 2001,  had
provisions  of  $919,000  in the year 2002  versus  $210,000  in 2001.  Finally,
provisions  also  reflected loan growth and other elements of the Company's loan
loss methodology. (See "Allowance for Loan Losses")


Non-Interest Income
       Total non-interest  income increased  $645,000,  or 47.5% to $2.0 million
for the six months ended June 30,  2002,  versus $1.4 million for the prior year
comparable period  reflecting  increased revenue resulting from a greater volume
of tax refund products.

Non-Interest Expenses

      Total  non-interest  expenses  increased  $1.1  million,  or 14.9% to $8.8
million for the for the six months  ended June 30,  2002,  from $7.6 million for
the prior year  comparable  period.  Salaries  and employee  benefits  increased
$443,000 or 11.0%,  to $4.5  million  for the for the six months  ended June 30,
2002,  from $4.0  million for the prior year  comparable  period.  The  increase
reflected  operational  support for the tax refund and short-term  consumer loan
products, business development efforts and normal merit increases.

      Legal fees increased $609,000 to $727,000 for the for the six months ended
June 30, 2002, from $118,000 for the prior year comparable period. This increase
reflected legal expenses  related to loan collections and legal costs related to
the short-term loan and tax refund product programs.

      Advertising  expense declined $45,000, or 14.8% to $259,000 as the company
reduced the number of advertisements this year.

      Other operating expenses  increased  $66,000,  or 3.3% to $2.1 million for
the for the six months ended June 30, 2002, from $2.0 million for the prior year
comparable period.


Provision for Income Taxes

      The  provision  for income taxes  increased  $364,000,  or 52.7%,  to $1.1
million for the six months ended June 30, 2002, from $690,000 for the prior year
comparable  period.  This  increase was  primarily the result of the increase in
pre-tax  income.  The effective tax rate was 36.8% for the six months ended June
30, 2002,  versus 33.0% for the prior year comparable  period due to an increase
in state income tax expense.




                                       24



Commitments, Contingencies and Concentrations


      The Company is a party to  financial  instruments  with  off-balance-sheet
risk in the  normal  course  of  business  to meet  the  financing  needs of its
customers.  These financial instruments include commitments to extend credit and
standby  letters  of credit  totaling  $75.6  million  at June 30,  2002.  These
instruments  involve to varying  degrees,  elements of credit and interest  rate
risk in excess of the amount recognized in the financial statements.

      Credit risk is defined as the  possibility of sustaining a loss due to the
failure of the other parties to a financial  instrument to perform in accordance
with the terms of the  contract.  The  maximum  exposure  to credit  loss  under
commitments to extend credit and standby letters of credit is represented by the
contractual amount of these instruments.  The Company uses the same underwriting
standards   and  policies  in  making   credit   commitments   as  it  does  for
on-balance-sheet instruments.

      Financial  instruments whose contract amounts  represent  potential credit
risk are commitments to extend credit of  approximately  $67.5 million and $57.7
million and standby  letters of credit of  approximately  $8.1  million and $5.3
million at June 30, 2002, and December 31, 2001, respectively.

      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 many  require  the  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 amount of collateral
obtained upon extension of credit is based on management's  credit evaluation of
the  customer.  Collateral  held varies but may include real estate,  marketable
securities, pledged deposits, equipment and accounts receivable.

      Standby letters of credit are conditional  commitments  that guarantee the
performance  of a customer  to a third  party.  The credit  risk and  collateral
policy  involved in issuing  letters of credit is  essentially  the same as that
involved in extending  loan  commitments.  The amount of collateral  obtained is
based on management's credit evaluation of the customer.  Collateral held varies
but may include real estate, marketable securities,  pledged deposits, equipment
and accounts receivable.

        At  June  30,  2002,  the  Company  had no  foreign  loans  and no  loan
concentrations  exceeding 10% of total loans except for credits extended to real
estate  operators and lessors in the aggregate  amount of $151.9 million,  which
represented  31.9% of gross loans receivable at June 30, 2002.  Various types of
real estate are included in this category, including industrial, retail shopping
centers, office space,  residential multi-family and others. Loan concentrations
are  considered  to exist when there is 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.








                                       25






ITEM 3: QUANTITATIVE AND QUALITATIVE INFORMATION ABOUT MARKET RISK

Interest Rate Risk Management


         There has been no material  change in the  Company's  assessment of its
sensitivity to market risk since its  presentation  in the 2001 Annual Report on
Form 10-K filed with the SEC.

         Regulatory Matters



         The following table presents the Company's capital regulatory ratios at
June 30, 2002, and December 31, 2001:



                                                      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, 2002
     Total risk based capital
         Republic First Bank                 $52,245          13.03%        $32,083        8.00%      $40,103       10.00%
         First Bank of Delaware                6,018          28.15%          1,710        8.00%        2,138       10.00%
         Republic First Bancorp,              60,176          14.25%         33,791        8.00%       42,239       N/A
         Inc.
     Tier one risk based capital
         Republic First Bank                  47,215          11.77%         16,041        4.00%       24,062        6.00%
         First Bank of Delaware                5,749          26.89%            855        4.00%        1,283        6.00%
         Republic First Bancorp,              54,877          12.99%         16,896        4.00%       25,343        N/A
         Inc.
     Tier one leveraged capital
         Republic First Bank                  47,215           7.64%         30,882        5.00%       30,882        5.00%
         First Bank of Delaware                5,749          13.82%          2,081        5.00%        2,081        5.00%
         Republic First Bancorp,              54,877           8.38%         32,743        5.00%       32,743         N/A
         Inc.


                                            Actual                        For Capital                 To be well
                                                                       Adequacy purposes         capitalized under FRB
                                                                                                   capital guidelines
                                         Amount       Ratio         Amount         Ratio       Amount         Ratio
                                      ------------  -----------   -----------    ----------  -----------    ----------
At December 31, 2001
    Total risk based capital

       Republic First Bank                $51,000       12.96%       $31,493         8.00%      $39,366        10.00%

       First Bank of Delaware               5,288       23.13%         1,829         8.00%        2,286        10.00%

       Republic First Bancorp, Inc.        58,151       13.98%        33,275         8.00%       41,594         N/A
    Tier one risk based capital

       Republic First Bank                 46,078       11.70%        15,747         4.00%       23,620         6.00%

       First Bank of Delaware               5,001       21.87%           915         4.00%        1,372         6.00%

       Republic First Bancorp, Inc.        52,949       12.73%        16,638         4.00%       24,957          N/A

    Tier one leveraged capital

       Republic First Bank                 46,078        7.46%        30,884         5.00%       30,884         5.00%

       First Bank of Delaware               5,001       12.74%         1,963         5.00%        1,963         5.00%

       Republic First Bancorp, Inc.        52,949        8.07%        32,793         5.00%       32,793           N/A





                                       26


 Dividend Policy

The Company  has not paid any cash  dividends  on its Common  Stock and does not
currently plan to pay cash dividends to shareholders in the next year.



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.  The most liquid
assets consist of cash, amounts due from banks and federal funds sold.

      Regulatory  authorities  require the Banks to maintain  certain  liquidity
ratios such that the Banks maintain  available  funds,  or can obtain  available
funds at reasonable rates, in order to satisfy  commitments to borrowers and the
demands of depositors.  In response to these  requirements,  the Banks have each
formed Asset/Liability  Committees (ALCOs), comprised of selected members of the
Banks' boards of directors and senior management, which monitor such ratios. The
purpose of the  Committees  are in part,  to monitor  the Banks'  liquidity  and
adherence to the ratios in addition to managing the relative  interest rate risk
to the Banks'. The ALCOs meet at least quarterly.

      The Company's  most liquid assets  totaled $49.3 million at June 30, 2002,
compared to $41.4  million at December 31,  2001,  due to an increase in federal
funds  sold.  Loan  maturities  and  repayments  are a  primary  source of asset
liquidity.  At June 30, 2002, the Bank estimated that in excess of $50.0 million
of loans  would  mature  or be  repaid  in the six  month  period  that will end
December 31, 2002. Additionally, the majority of its securities are available to
satisfy liquidity  requirements through pledges to the FHLB to access the Banks'
line of credit.

      Funding   requirements  have  historically  been  satisfied  primarily  by
generating core deposits and certificates of deposit with competitive  rates and
utilizing the facilities of the Federal Home Loan Bank System. At June 30, 2002,
the  Bank  had  $161.0  million  in  unused  lines  of  credit  available  under
arrangements with correspondent banks compared to $162.5 million at December 31,
2001.  These  lines of credit  enable  the Bank to  purchase  funds for short or
long-term needs at rates often lower than other sources and require  pledging of
securities or loan collateral.

      At June 30,  2002,  the  Company  had  aggregate  outstanding  commitments
(including  unused  lines of credit and  letters  of  credit) of $75.6  million.
Certificates  of deposit  scheduled to mature in one year totaled $170.9 million
at June 30, 2002, and no borrowings were scheduled to mature within that period.
The Company anticipates that it will have sufficient funds available to meet its
current  commitments.  The Bank has $125.0 million in other  borrowings that are
callable by the FHLB,  whereupon  they would likely be replaced by borrowings at
then current  rates.  In addition,  the Company can use overnight  borrowings or
other term borrowings to replace these borrowed funds.

      The Banks target and actual liquidity levels are determined by comparisons
of the  estimated  repayment  and  marketability  of the Banks  interest-earning
assets with projected  future  outflows of deposits and other  liabilities.  The
Bank has established a line of credit from a correspondent to assist in managing
the Banks' liquidity position. That line of credit totaled $10.0 million at June
30,  2002.  Additionally,  the Bank has  established  a line of credit  with the
Federal  Home  Loan Bank of  Pittsburgh  with a maximum  borrowing  capacity  of
approximately  $276.0  million.  As of June 30, 2002, and December 31, 2001, the
Company had borrowed $125.0 million and $142.5 million, respectively,  under its
lines of credit. Securities also represent a primary source of liquidity for the
Bank.  Accordingly,  investment decisions generally reflect liquidity over other
considerations.




                                       27



      The Company's  primary  short-term  funding  sources are  certificates  of
deposit and its  securities  portfolio.  The  circumstances  that are reasonably
likely to affect those sources are as follows.  The Banks have historically been
able to generate  certificates of deposit by matching  Philadelphia market rates
or paying a premium rate of 25 to 50 basis points over those market rates. It is
anticipated  that this  source  of  liquidity  will  continue  to be  available;
however,  its  incremental  cost may vary  depending on market  conditions.  The
Company's securities  portfolio is also available for liquidity,  most likely as
collateral for FHLB advances.  Because of the FHLB's AAA rating,  it is unlikely
those  advances  would  not be  available.  But even if they  are not,  numerous
investment companies would likely provide repurchase agreements up to the amount
of the market value of the securities.

      The Banks' ALCOs are responsible  for managing the liquidity  position and
interest  sensitivity of the Banks.  Those  committees'  primary objective is to
maximize net interest  income while  configuring  the Banks'  interest-sensitive
assets  and  liabilities  to  manage  interest  rate risk and  provide  adequate
liquidity.


Securities Portfolio

         At June  30,  2002,  the  Company  had  identified  certain  investment
securities  that  are  being  held for  indefinite  periods  of time,  including
securities that will 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 similar  factors.  These  securities are classified as available
for  sale  and  are  intended  to  increase  the  flexibility  of the  Company's
asset/liability  management.   Available  for  sale  securities  consist  of  US
Government Agency securities and other  investments.  The book and market values
of securities  available for sale were $103.5  million and $104.9  million as of
June 30, 2002, respectively. The net unrealized gain on securities available for
sale as of that date was $1.4 million.

Loan Portfolio


         The  Company's  loan  portfolio   consists  of  secured  and  unsecured
commercial  loans  including  commercial  real estate  loans,  loans  secured by
one-to-four family residential property, commercial construction and residential
construction loans as well as residential mortgages, home equity loans, consumer
and other  loans.  Commercial  loans are  primarily  term loans made to small to
medium-sized businesses and professionals for working capital, asset acquisition
and other purposes.  The Banks commercial loans typically range between $250,000
and $3,000,000 but customers may borrow  significantly  larger amounts up to the
Banks combined legal lending limit of $8.5 million at June 30, 2002.  Individual
customers  may have several  loans often  secured by different  collateral.  The
aggregate  amount of such  loans that were in excess of  $5,000,000  at June 30,
2002, was $33.6 million.

         The Company's net loans  increased  $5.6 million,  to $469.4 million at
June 30, 2002 from $463.9 million at December 31, 2001.

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




                                       28




(dollars in thousands)                       As of June 30, 2002                      As of December 31, 2001
                                             ------------------------------------------------------------------------------
                                             Balance              % of Total          Balance              % of Total
                                             ------------------------------------------------------------------------------
                                                                                                          
Commercial:
   Real estate secured                             $ 334,307              70.2                $ 321,579               68.5
   Non real estate secured                            51,215              10.8                   53,388               11.4
   Unsecured                                          10,470               2.2                    7,229                1.5
                                             ------------------------------------------------------------------------------
                                                     395,992              83.2                  382,196               81.4

Residential real estate                               61,623              12.9                   67,821               14.5
Consumer, short-term &  other                         18,636               3.9                   19,302                4.1
                                             ------------------------------------------------------------------------------
Total loans                                          476,251            100.0%                  469,319             100.0%

Less allowance for loan losses                        (6,807)                                    (5,431)
                                             ----------------                         ------------------

Net loans                                          $ 469,444                                  $ 463,888
                                             ================                         ==================





Credit Quality


         The  Banks'  written  lending  policies  require   underwriting,   loan
documentation and credit analysis  standards to be met prior to funding,  with a
senior loan officer review of all loan applications. A committee of the Board of
Directors  oversees the loan approval  process to monitor that proper  standards
are maintained, while approving the majority of commercial loans.

      Loans,  including impaired loans, are generally  classified as non-accrual
if they are past due as to maturity or payment of  interest or  principal  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  non-accrual 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  repayment
performance by the borrower, in accordance with the contractual terms.

      While a loan is classified as  non-accrual  or as an impaired loan and the
future  collectibility of the recorded loan balance is doubtful,  collections of
interest  and  principal  are  generally  applied as a  reduction  to  principal
outstanding.  When the future  collectibility  of the  recorded  loan balance is
expected, interest income may be recognized on a cash basis. In the case where a
non-accrual  loan had been partially  charged off,  recognition of interest on a
cash basis is limited to that which would have been  recognized  on the 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.






                                       29




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




                                                                June 30,          December 31,
                                                                  2002               2001
                                                  ---------------------------------------------
(dollars in thousands)
                                                                                 
Loans accruing, but past due 90 days or more                     $3,967                   $518
Non-accrual loans                                                 5,768                  3,830
                                                  ---------------------------------------------
Total non-performing loans (1)                                    9,735                  4,348
Other real estate owned                                           1,858                  1,858
                                                  ---------------------------------------------

Total non-performing assets (2)                                 $11,593                 $6,206
                                                  =============================================


Non-performing loans as a percentage of total
   loans net of unearned
   Income                                                         2.04%                  0.93%
Non-performing assets as a percentage of total
   assets                                                         1.77%                  0.95%

<FN>
(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 other
         real estate owned (assets acquired in foreclosure).
</FN>


         Total  non-performing  loans  increased $5.4 million to $9.7 million at
June 30, 2002.  The increase in loans over 90 days past due  reflected  loans to
two different borrowers. The increase in non-accrual loans, resulted from a loan
to one borrower classified as non-accrual in the second quarter of 2002.

          The recorded  investment  in impaired  loans  totaled $5.3 million and
$4.3 million at June 30, 2002,  and  December  31, 2001,  respectively,  and the
amount of such valuation  allowances  were $734,000 and $288,000,  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, 2002, and December 31, 2001, internally classified substandard
loans totaled approximately $13.5 million and $8.7 million respectively; and for
doubtful  loans totaled  approximately  $2.7 million and $62,000,  respectively.
There were no loans  classified as loss at those dates. The increase in doubtful
loans  represent  loans to one borrower  which were  classified  as doubtful and
placed in non-accrual status in the second quarter of 2002.

      The Bank had delinquent  loans as follows:  (i) 30 to 59 days past due, at
June 30, 2002 and December 31, 2001, in the aggregate  principal  amount of $1.0
million and $6.1 million respectively;  and (ii) 60 to 89 days past due, at June
30, 2002 and  December  31,  2001,  in the  aggregate  principal  amount of $1.0
million and $853,000 respectively.


         At  June  30,  2002,  the  Company  had no  foreign  loans  and no loan
concentrations  exceeding 10% of total loans except for credits extended to real
estate  operators and lessors in the aggregate  amount of $151.9 million,  which




                                       30


represented 31.9% of gross loans receivable at December 31, 2001.  Various types
of real  estate are  included in this  category,  including  industrial,  retail
shopping  centers,  office  space,  residential  multi-family  and others.  Loan
concentrations  are  considered to exist when  multiple  number of borrowers are
engaged in similar  activities that  management  believes would cause them to be
similarly  impacted by economic or other  conditions.  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,  2002,  all  identified  problem  loans are  included in the
preceding table with the exception of loans  classified as substandard but still
accruing which totaled $6.9 million as of June 30, 2002.


Other Real Estate Owned:

         Other real estate owned ("OREO") is initially  recorded at the lower or
cost or  estimated  fair value,  net of estimated  selling  costs at the date of
foreclosure. After foreclosure,  management periodically performs valuations and
any subsequent  deteriorations in fair value, and all other revenue and expenses
are  charged  against  operating  expenses  in the period in which  they  occur.
Currently,  the Company has one OREO property which consists of a hotel property
acquired in the fourth quarter of 2001.

         The Company had no credit exposure to "highly  leveraged  transactions"
at June 30, 2002, 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, 2002,  and 2001,  and the twelve months ended December 31,
2001 is as follows:



                                             For the six months       For the twelve months       For the six months
                                                    ended                     ended                     ended
(dollars in thousands)                          June 30, 2002           December 31, 2001           June 30, 2001
                                            ----------------------    -----------------------   -----------------------
                                                                                                  
Balance at beginning of period ............        $  5,431                    $  4,072                    $  4,072
Charge-offs:
   Commercial .............................              91                       2,074                           7
   Consumer and short-term ................           1,071                         805                         111
                                                   --------                    --------                    --------

      Total charge-offs ...................           1,162                       2,879                         118
                                                   --------                    --------                    --------
Recoveries:
   Commercial .............................               9                         257                          10
   Consumer ...............................            --                            17                          17
                                                   --------                    --------                    --------

      Total recoveries ....................               9                         274                          27
                                                   --------                    --------                    --------
Net charge-offs ...........................           1,153                       2,605                          91
                                                   --------                    --------                    --------
Provision for loan losses .................           2,529                       3,964                         777
                                                   --------                    --------                    --------

   Balance at end of period ...............        $  6,807                    $  5,431                    $  4,758
                                                   ========                    ========                    ========

   Average loans outstanding (1)...........        $467,253                    $448,397                    $431,246
                                                   ========                    ========                    ========


As a percent of average loans (1):
   Net charge-offs/Recoveries...............           0.25%                       0.58%                          -%

   Provision for loan losses.................          0.54%                       0.88%                       0.18%

   Allowance for loan losses................           1.46%                       1.21%                       1.10%

Allowance for loan losses to:
   Total loans, net of unearned income at
      period end..............................         1.43%                       1.16%                       1.07%

   Total non-performing loans at period
      end.....................................        69.93%                     124.89%                      56.19%


<FN>
(1) Includes nonaccruing loans.
</FN>




         Management   makes  at  least  a  quarterly   determination  as  to  an
appropriate  provision  from  earnings to maintain an allowance  for loan losses
that is management's  best estimate of known and inherent losses.  The Company's
Board of  Directors  periodically  reviews  the  status of all  non-accrual  and
impaired  loans and loans  classified by the Banks'  regulators or internal loan
review officer,  who reviews both the loan portfolio and overall adequacy of the
allowance for loan losses. The Board of Directors also considers specific loans,
pools of similar loans,  historic charge-off  activity,  economic conditions and
other relevant  factors in reviewing the adequacy of the loan loss reserve.  Any
additions  deemed  necessary  to the  allowance  for loan  losses are charged to
operating expenses.

      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 quarterly to the Board of Directors.

      Estimating the  appropriate  level of the allowance for loan losses at any
given date is difficult,  particularly  in a continually  changing  economy.  In




                                       32


management's  opinion, the allowance for loan losses was appropriate at June 30,
2002. 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.

      It is impractical to determine in which loan category  future  charge-offs
and  recoveries may occur.  The following  schedule sets forth the allocation of
the allowance for loan losses among various categories.  The allocation is based
upon historical experience. The entire allowance for loan losses is available to
absorb loan losses in any loan category:




                                                       At June 30, 2002                  At December 31, 2001
                                                       ----------------                  --------------------


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

Allocation of allowance for loan losses:
                                                                                            
   Commercial                                     $6,130               83.2%         $4,814             81.4%
   Residential real estate                           184               12.9%            203             14.5%
   Consumer, short-term and other                    146                3.9%            182              4.1%
   Unallocated                                       347                  -%            232                -%
                                       -----------------------------------------------------------------------

      Total                                       $6,807             100.00%         $5,431           100.00%
                                       ==================                    ===============





     The majority of the  Company's  loan  portfolio  represents  loans made for
commercial purposes, while significant amounts of residential property may serve
as  collateral  for such loans.  The Company  attempts to evaluate  larger loans
individually,  on the basis of its loan review process,  which scrutinizes loans
on a selective  basis; and other available  information.  Even if all commercial
purpose  loans could be reviewed,  there is no  assurance  that  information  on
potential  problems would be available.  The Company's  portfolios of loans made
for purposes of financing residential mortgages and consumer loans are evaluated
in  groups.  At June 30,  2002,  loans  made for  commercial  and  construction,
residential  mortgage and consumer  purposes,  respectively,  amounted to $396.0
million, $61.6 million and $18.6 million.


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.





                                       33



Part II  Other Information

 Item 1: Legal Proceedings
         -----------------

         The Company and the Banks are from time to time parties  (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.

      The Delaware  Bank was sued  alleging  violations  of the Truth In Lending
Act, Federal Reserve Board Regulation Z and Indiana state law governing  maximum
interest rates relating to short-term consumer loans. Because Delaware state law
permits rates to be determined by the open market and has been previously upheld
to preempt laws of states  which  regulate  interest  rates,  legal  counsel has
opined that the Delaware Bank is acting in accordance  with  applicable law. The
Delaware Bank's marketer, also named in the suit, is required to pay all defense
costs, and to indemnify the Bank against any resulting legal liability.

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 Security Holders
         ---------------------------------------------------
                  None.

Item 5:  Other Information
         -----------------

                  Certification Under Sarbanes-Oxley Act

         Our chief executive  officer and chief financial officer have furnished
to the SEC the  certification  with  respect to this  Report that is required by
Section 906 of the Sarbanes-Oxley Act of 2002.



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)






                                       34



         Exhibit No.

          10   Material Contracts.- None

          21   Subsidiaries of the Company

               Republic  First 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"), which also is 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 Federal Reserve Board of Governors.


         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 February
28, 2002.

Reports on Form 8-K and 8-KA

None.






                                       35




                                   SIGNATURES

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

                            Republic First Bancorp, Inc.



                            /s/ Harry D. Madonna
                            Harry D. Madonna
                            President and Chief Executive Officer



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









Dated: August 14, 2002






                                       36