FIRST REPUBLIC BANCORP INC
10-K405, 1996-03-27
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: CAPITAL REALTY INVESTORS 85 LTD PARTNERSHIP, 10-K, 1996-03-27
Next: AHMANSON H F & CO /DE/, 10-K, 1996-03-27



<PAGE>
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
 
                               ----------------
 
                                   FORM 10-K
 
               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934
 
FOR THE FISCAL YEAR ENDED DECEMBER 31, 1995     COMMISSION FILE NUMBER: 0-15882
 
                               ----------------
 
                          FIRST REPUBLIC BANCORP INC.
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
               DELAWARE                              94-2964497
                                                  (I.R.S. EMPLOYER
    (STATE OR OTHER JURISDICTION OF              IDENTIFICATION NO.)
    INCORPORATION OR ORGANIZATION)
 
   388 MARKET STREET, 2ND FLOOR,                       94111
         SAN FRANCISCO, CA                           (ZIP CODE)
 
    (ADDRESS OF PRINCIPAL EXECUTIVE
               OFFICES)
 
      REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (415) 392-1400
 
                               ----------------
 
SECURITIES REGISTERED PURSUANT TO
 SECTION 12(B) OF THE ACT:          NAME OF EACH EXCHANGE ON WHICH REGISTERED:
Common Stock, $.01 par value                 New York Stock Exchange
7 1/4% Convertible Subordinated                       and           
 Debentures Due 2002                          Pacific Stock Exchange 
8 1/2% Subordinated Debentures Due 2008        

 
          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
 
                                     None
 
  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
Such Filing Requirements for the past 90 Days. Yes [X]   No [_]
 
  Indicate by Check Mark If Disclosure of Delinquent Filers Pursuant to Item
405 of Regulation S-k Is Not Contained Herein, and Will Not Be Contained, to
The Best of Registrant's Knowledge, in Definitive Proxy or Information
Statements Incorporated by Reference in Part III of this Form 10-K or Any
Amendment to this Form 10-K.  [X]
 
  The aggregate market value of the voting stock held by non affiliates of the
registrant, based on the closing price of $12.50 for such stock on March 22,
1996 was $85,724,000.
 
  The number of shares outstanding of the registrant's common stock, par value
$.01 per share, as of March 22, 1996 was 7,348,748.
 
                     DOCUMENTS INCORPORATED BY REFERENCE:
 
  Portions of registrant's Annual Report to Stockholders for the year ended
December 31, 1995 are incorporated in Parts II and IV of the Form 10-K.
 
  Portions of the Registrant's definitive proxy statement for its annual
meeting of stockholders to be held on May 30, 1996 (which will be filed with
the Commission within 120 days of the registrant's last fiscal year end) are
incorporated in Part III of this Form 10-K.
 
  The index to Exhibits appears on page 35.
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
 
                                    PART I
 
ITEM 1. BUSINESS
 
GENERAL
 
  First Republic Bancorp Inc. ("First Republic" and with its subsidiaries, the
"Company") is a financial services holding company operating in California and
Nevada. First Republic conducts its business primarily through a California-
chartered, FDIC-insured, thrift and loan subsidiary, First Republic Thrift &
Loan ("First Thrift"), and also a Nevada-chartered, FDIC-insured, thrift and
loan subsidiary, First Republic Savings Bank (together the "Thrifts")
operating in Las Vegas, Nevada. The Company operates both as an originator of
loans for its balance sheet and as a mortgage company, originating, holding or
selling, and servicing mortgage loans.
 
  The Company is engaged in originating real estate secured loans for
retention in the portfolios of the Thrifts. In addition, the Company operates
as a mortgage banking company originating mortgage loans for sale to
institutional investors in the secondary market. The Company also generates
fee income by servicing mortgage loans for such institutional investors and
other third parties. First Thrift's depository activities and advances from
the Federal Home Loan Bank of San Francisco (the "FHLB") are its principal
source of funds with loan principal repayments, sales of loans and capital
contributions and advances from First Republic as supplemental sources. The
Company's deposit gathering activities are conducted in the San Francisco Bay
Area, Los Angeles Area, and San Diego County, California and in Las Vegas, and
its lending activities are concentrated in the San Francisco, Los Angeles and
Las Vegas areas. The San Francisco Bay Area, Los Angeles Area and San Diego
County are among the wealthiest areas in California as measured by average
housing costs and income per family. Las Vegas has been growing rapidly and
has experienced significant inward migration as well as internal business
growth.
 
  On December 10, 1993, First Republic acquired First Republic Savings Bank,
when all of its outstanding common stock was acquired for a total purchase
price of $1,414,000 in cash. As a result of this acquisition, accounted for as
a purchase transaction, the Company has recorded goodwill of $87,000 net of
amortization at December 31, 1995. At the date of acquisition, First Republic
Savings Bank's assets consisted primarily of cash of $684,000 and loans of
$1,416,000 and its deposits were $762,000. On January 18, 1994, this entity
relocated to Las Vegas, Nevada and was renamed First Republic Savings Bank.
 
  The Company is presently contemplating the merger of its two thrift and loan
subsidiaries, First Thrift and First Republic Savings Bank, in order to
achieve certain operational efficiencies. Additionally, the Company may in the
future pursue a change in the legal charter of its subsidiaries from a thrift
and loan charter to a commercial bank charter. Such a charter change would
allow the Company to provide additional services, including traditional
checking accounts, to its customers. The Company is also considering merging
the holding company into the merged operating subsidiary, if such subsidiary
is converted to a commercial bank. Each of these potential corporate
reorganizations is subject to regulatory approval and the Company's review of
various business considerations and federal and state laws; the holding
company merger is also subject to stockholder approval. There can be no
assurance that any of the foregoing contemplated reorganizations will be
accomplished.
 
LENDING ACTIVITIES
 
  The Company's loan portfolio primarily consists of loans secured by single
family residences, multifamily buildings and seasoned commercial real estate
properties. Currently, the Company's strategy is to focus on the origination
of single family mortgage loans and to limit the origination of multifamily
and commercial mortgage loans. A substantial portion of single family loans
have been originated for sale in the secondary market, whereas historically a
small percentage of apartment and commercial loans has been sold. From its
inception in 1985 through December 31, 1995, the Company originated
approximately $5.0 billion of loans, of which approximately $1.8 billion were
sold to investors.
 
 
                                       2
<PAGE>
 
  The Company has emphasized the retention of adjustable rate mortgages
("ARMs") in its loan portfolio. At December 31, 1995, over 88% of the
Company's loans were adjustable rate or were due within one year. If interest
rates rise, payments on ARMs increase, which may be financially burdensome to
some borrowers. Subject to market conditions, however, the Company's ARMs
generally provide for a life cap that is 5% to 6% above the initial interest
rate as well as periodic caps on the rates to which an ARM can increase from
its initial interest rate, thereby protecting borrowers from unlimited
interest rate increases. Also, the ARMs offered by the Company often carry
fixed rates of interest during the initial period of from one to twelve months
which are below the rate determined by the index at the time of origination
plus the contractual margin. Certain ARMs contain provisions for the negative
amortization of principal in the event that the amount of interest and
principal due is greater than the required monthly payment. Generally, the
Company underwrites the ability of borrowers to make payments at a rate in
excess of the fully accrued interest rate, which is well above the initial
start rate on negative amortization loans. The amount of any shortfall is
added to the principal balance of the loan to be repaid through future monthly
payments, which could cause increases in the amount of principal owed by the
borrower over that which was originally advanced. At December 31, 1995, the
amount of loans with the potential for negative amortization held by the
Company was approximately 15.6% of total loans and the amount of loans which
had actually experienced increases in principal balance since origination was
approximately 3.8% of total loans. Of the Companys loans which have
experienced an increase in principal since origination, the average increase
was 0.8% of the original principal balances.
 
  The Company focuses on originating loans secured by a limited number of
property types, located in specific geographic areas. The Company's loans are
of sufficient average size to justify executive management's involvement in
most transactions. The Company's Executive Loan Committee, which consists of
the President, the Executive Vice President, the Vice President/Chief Credit
Officer and other underwriting officers, reviews all loan applications and
approves all lending decisions. Substantially all properties are visited by
the originating loan officer, and generally, an additional visit is made by
one of the members of the Executive Loan Committee, prior to loan closing.
Approximately 80% of the Company's loans are secured by properties located
within 20 miles of one of the Company's offices.
 
  The Company utilizes third-party appraisers for appraising the properties on
which it makes loans. These appraisers are chosen from a small group of
appraisers approved by the Company for specific types of properties and
geographic areas. In the case of single family home loans in excess of
$1,100,000, two appraisals are generally required and the Company utilizes the
lower of the two appraised values for underwriting purposes. The Company's
focus on loans secured by a limited number of property types located in
specific geographic areas enables management to maintain a continually updated
knowledge of collateral values in the areas in which the Company operates. The
Company's policy generally is not to exceed an 80% loan-to-value ratio on
single family loans without mortgage insurance. The Company applies stricter
loan-to-value ratios as the size of the loan increases. Under the Company's
policies, an appraisal is obtained on all multifamily and commercial loans and
the loan-to-value ratios generally do not exceed 75% for multifamily and
commercial real estate loans.
 
  The Company applies its collection policies uniformly to both its portfolio
loans and loans serviced for others. It is the Company's policy to discuss
each loan with one or more past due payments at a weekly meeting of all
lending personnel. The Company has policies requiring rapid notification of
delinquency and the prompt initiation of collection actions. The Company
primarily utilizes loan officers, credit administration personnel, and senior
management in its collection activities in order to maximize attention and
efficiency.
 
  In 1992, the Company implemented procedures requiring annual or more
frequent asset reviews of its larger multifamily and commercial real estate
loans. As part of these asset review procedures, recent financial statements
on the property and/or borrower are analyzed to determine the current level of
occupancy, revenues and expenses as well as to investigate any deterioration
in the value of the real estate collateral or in the borrower's financial
condition since origination or the last review. Upon completion, an evaluation
or grade is assigned to each loan. These asset review procedures provide
management with additional information for assessing its asset quality.
 
                                       3
<PAGE>
 
  At December 31, 1995, single family real estate secured loans, including
home equity loans, represented $1,003,792,000 or 60% of the Company's loan
portfolio. Approximately 64% of these loans were in the San Francisco Bay
Area, approximately 24% were in the Los Angeles area, and approximately 9%
were in other areas of California. The Company's strategy has been to lend to
borrowers who are successful professionals, business executives, or
entrepreneurs and who are buying or refinancing homes in metropolitan
communities. Many of the borrowers have high liquidity and substantial net
worths, and are not first-time home buyers. Additionally, the Company offers
specific loan programs for first time home buyers and borrowers with low- to
moderate-incomes. The Company's single family loans are secured by single
family detached homes, condominiums, cooperative apartments, and two-to-four
unit properties. At December 31, 1995, the average single family loan amount,
excluding equity lines of credit, was approximately $594,000 and the
approximate average loan-to-value ratio was 66%, using appraised values at the
time of loan origination and current loan balances outstanding.
 
  Due to the Company's focus on upper-end home mortgage loans, the number of
single family loans originated is limited (approximately 720 for 1995),
allowing the loan officers and executive management to apply the Company's
underwriting criteria to each loan. Repeat customers or their direct referrals
account for the most important source of the loans originated by the Company.
 
  At December 31, 1995, loans secured by multifamily properties totaled
$350,507,000, or 21% of the Company's loan portfolio. The loans are
predominantly on older buildings in the urban neighborhoods of San Francisco
and Los Angeles. Approximately 43% of the properties securing the Company's
multifamily loans were in the San Francisco Bay Area, approximately 21% were
in Los Angeles County, approximately 6% were in other California areas and
approximately 30% were in Clark County (Las Vegas). In the last six months of
1995 and continuing into 1996, the Company has reduced the amount of new
originations for loans secured by multifamily properties located in
California. The buildings are generally seasoned operating properties with
proven occupancy, rental rates and expense levels. The neighborhoods tend to
be densely populated; the properties are generally close to employment
opportunities; and rent levels are generally low to moderate. Typically, the
borrowers are property owners who are experienced at operating such type of
buildings. At December 31, 1995, the average multifamily mortgage loan size
was approximately $1,050,000 and the approximate average loan-to-value ratio
was 70%, using the most current appraised values and the current loan balances
outstanding.
 
  The Company has engaged in commercial real estate lending from its formation
in 1985; however, since 1992, in response to economic conditions, the Company
has originated a limited amount of commercial real estate loans. The Company
has made a limited amount of commercial real estate construction loans. The
real estate securing the Company's existing commercial real estate loans
includes a wide variety of property types, such as office buildings, smaller
shopping centers, owner-user office/warehouses, residential hotels, motels,
mixed-use residential/commercial, and retail properties. At the time of loan
closing, the properties are generally completed and occupied. They are
generally older properties located in metropolitan areas with approximately
72% in the San Francisco Bay Area, approximately 11% in Los Angeles County,
approximately 4% in other California areas and approximately 13% in Las Vegas.
At December 31, 1995, the average loan size was approximately $1,100,000 and
the approximate average loan-to-value ratio was 60%, using the most current
appraised values and the current balances outstanding. The total amount of
such loans outstanding on December 31, 1995, was $286,824,000, or 17% of the
Company's loan portfolio.
 
  Since May 1990, the Company has originated construction loans secured by
single family for sale homes and multifamily residential properties and
permanent mortgage loans primarily secured by multifamily and commercial real
estate properties in the Las Vegas, Nevada vicinity. In 1995, such loan
originations were approximately $86,300,000 and approximately $51,300,000 of
such loans were repaid, compared to approximately $135,700,000 of loan
originations and $97,900,000 of such loans that were repaid in 1994.
Generally, residential construction loans are short-term in nature and are
repaid upon completion or ultimate sale of the properties. At December 31,
1995, the outstanding balance of the Company's Las Vegas construction loans
was $22,218,000, or 1.3% of total loans. Construction loans are made in Las
Vegas by an experienced lending team. The Company's Board of Directors has
approved a current limit of $81,195,000 of total commitments on
 
                                       4
<PAGE>
 
single family for sale tracts and a maximum outstanding balance of $3,500,000
at any time per development. Total outstanding single family for sale
construction loans on 15 separate projects were $13,205,000 at December 31,
1995 with total additional committed loan amounts of $8,019,000. At December
31, 1995, the Company had loans to two separate borrowers on two separate
multifamily properties under construction in Las Vegas totalling $5,200,000
and has issued permanent take-out commitments of up to $11,798,000 on these
multifamily projects, conditioned upon the completion of construction,
satisfactory occupancy and rental rates, and certain other requirements. The
Company had loans to two separate borrowers on two separate commercial real
estate projects under construction in Las Vegas totalling $3,813,000 and has
issued permanent takeout commitments of up to $5,550,000 on these projects,
conditioned upon the completion on of construction, satisfactory occupancy and
debt service coverage, and certain other requirements.
 
  For construction loans, a voucher system is used for all disbursements. For
each disbursement, an independent inspection service is utilized to report the
progress and percentage of completion of the project. In addition to these
inspections, regular biweekly inspections of all projects are performed by
senior management of First Republic Savings Bank. Checks are made payable to
the various subcontractors and material suppliers, after they have waived
their labor and/or material lien release rights. The request for payment, via
vouchers, is compared to the individual line item in the approved construction
budget to ensure that the disbursements do not exceed the percentage of
completion as reported by a third party inspection service. All vouchers must
be approved by management prior to being processed for payment.
 
  In 1991, the Company began purchasing loans, including seasoned performing
multifamily and commercial real estate loans. Such loans meet the Company's
normal underwriting standards, are generally located in the Company's primary
lending areas, and may be purchased at a discount to their face value. Prior
to the purchase of loans, management conducts a property visit and applies the
Company's underwriting procedures as if a new loan were being originated.
Total loans purchased by the Company, which were primarily single family real
estate loans, were $5,447,000 in 1993, $8,208,000 in 1994, and $8,041,000 in
1995.
 
  Since 1989, First Thrift has offered a home equity line of credit program,
with loans secured by first or second deeds of trust on owner-occupied primary
residences. At December 31, 1995, the outstanding balance due under home
equity lines of credit was $26,572,000 and the unused remaining balance was
$44,666,000. These loans carry interest rates which vary with the prime rate
and may be drawn down and repaid during the first 10 years, after which the
outstanding balance converts to a fully-amortizing loan for the next 15 years.
 
  Commercial business loans are generally secured by a mix of real estate,
equipment, inventory and receivables, are primarily adjustable rate in nature,
and are typically made to small businesses. These loans generally have
maturities of 60 months. The yields on these small business loans are
typically greater than the yields on real estate secured loans, and the
difference in such yields reflects a marketplace assessment of the relative
risks to the lender associated with each type of loan. At December 31, 1995,
the Company had approximately 78 commercial business loans with an aggregate
balance of $3,663,000, which accounted for less than 1% of the Company's loan
portfolio. Additionally, certain of the Company's deposit customers have
obtained loans which are fully secured by their certificate of deposit
balances. These loans totalled $727,000 at December 31, 1995.
 
  The following table presents an analysis of the Company's loan portfolio at
December 31, 1995 by property type and geographic location. The table does not
include amounts which the Company is committed to lend but which are
undisbursed.
 
                                       5
<PAGE>
 
<TABLE>
<CAPTION>
                         SAN FRANCISCO LOS ANGELES SAN DIEGO LAS VEGAS                PERCENT
                           BAY AREA      COUNTY     COUNTY    NEVADA   OTHER  TOTAL   BY TYPE
                         ------------- ----------- --------- --------- -----  ------  -------
                                                  ($ IN MILLIONS)
<S>                      <C>           <C>         <C>       <C>       <C>    <C>     <C>
Property Type:
 Single family(1).......    $  646        $238       $  27     $  9    $ 84   $1,004     60%
 Multifamily............       150          75         --       105      20      350     21%
 Commercial.............       206          31           1       37      12      287     17%
 Construction...........         4           2         --        22     --        28      2%
 Other..................         5           5           3      --      --        13    --
                            ------        ----       -----     ----    ----   ------    ---
  Total.................    $1,011        $351       $  31     $173    $116   $1,682    100%
                            ======        ====       =====     ====    ====   ======    ===
Percent by location.....        60%         21%          2%      10%      7%     100%
</TABLE>
- --------
(1) Includes equity lines of credit secured by single family residences and
    single family loans held for sale.
 
MORTGAGE BANKING OPERATIONS
 
  In addition to originating loans for its own portfolio, the Company
participates in secondary mortgage market activities by selling whole loans
and participations in loans to FNMA and FHLMC and various institutional
purchasers such as insurance companies, mortgage conduits and other financial
institutions. Mortgage banking operations are conducted primarily by First
Thrift. Secondary market sales allow the Company to make loans during periods
when deposit flows decline, or are not otherwise available, and at times when
customers prefer loans with long-term fixed interest rates which the Company
does not choose to retain in its loan portfolio.
 
  The following table sets forth the amount of loans originated and purchased
by the Company and the amount of loans sold to institutional investors in the
secondary market.
 
<TABLE>
<CAPTION>
                                                      YEAR ENDED DECEMBER 31,
                                                     --------------------------
                                                       1995     1994     1993
                                                     -------- -------- --------
                                                           (IN THOUSANDS)
   <S>                                               <C>      <C>      <C>
   MORTGAGE BANKING ACTIVITY:
    Loans originated................................ $584,388 $784,486 $944,796
    Loans purchased.................................    8,041    8,208    5,447
                                                     -------- -------- --------
     Total loans originated and purchased........... $592,429 $792,694 $950,243
                                                     ======== ======== ========
    Loans sold...................................... $ 99,232 $216,951 $425,475
</TABLE>
 
  The secondary market for mortgage-backed loans is comprised of institutional
investors who purchase loans meeting certain underwriting specifications with
respect to loan-to-value ratios, maturities and yields. Subject to market
conditions, the Company tailors certain real estate loan programs to meet the
specifications of particular institutional investors. The Company retains a
portion of the loan origination fee (points) paid by the borrower and receives
annual servicing fees as compensation for retaining responsibility for the
servicing of all loans sold to institutional investors. See "--Loan
Servicing." The sale of substantially all loans to institutional investors is
nonrecourse to the Company. From its inception, through December 31, 1995, the
Company has sold approximately $1.8 billion of loans to investors,
substantially all nonrecourse, and has retained the servicing on all such
loans except for a limited amount of FHA/VA loans sold servicing released.
 
  The Company sold loans to eight institutional investors in 1993, to eight
institutional investors in 1994, and to six institutional investors in 1995.
The terms and conditions under which such sales are made depend upon, among
other things, the specific requirements of each institutional investor, the
type of loan, the interest rate environment and the Company's relationship
with the institutional investor. The majority of the Company's sales of
multifamily and commercial real estate loans have been made pursuant to
individually negotiated whole loan or participation sales agreements for
individual loans or for a package of such loans. In the case of single family
residential loans, the Company obtains in advance formal commitments under
which the investors are committed
 
                                       6
<PAGE>
 
to purchase up to a specific dollar amount of whole loans over a specified
period of time. The terms of the commitments vary with each institutional
investor and generally range from two months to one year. The fees paid for
such commitments also vary with each investor and by the length of such
commitment. Loans are classified as held for sale when the Company is waiting
for purchase by an investor under a flow program or is negotiating for the
sale of specific loans which meet selected criteria to a specific investor.
 
  Underwriting criteria established by investors in adjustable and fixed rate
single family residential loans generally include the following: maturities of
15 to 30 years, a loan-to-value ratio no greater than 90% (which percentage
generally decreases as the size of the loan increases and is limited to 80%
unless there is mortgage insurance on the loan), the liquidity of the
borrower's other assets and the borrower's ability to service the debt out of
income. Interest rates on adjustable rate loans are adjusted semiannually or
annually primarily on the basis of either the One-Year Treasury Constant
Maturity Index or the Eleventh District Federal Home Loan Bank Board Cost of
Funds Index. Some loans may be fixed for an initial period from 3 to 10 years
and become adjustable thereafter. Except for the amount of the loan, the
underwriting standards of the investors generally conform to certain
requirements established by the Federal National Mortgage Association ("FNMA")
or the Federal Home Loan Mortgage Corporation ("FHLMC"). Underwriting criteria
established by investors in multifamily and commercial real estate loans
generally include the following: maturities of 10 to 30 years, with a 25 to 30
year amortization schedule, a loan-to-value ratio no greater than 75% and a
minimum debt coverage ratio (based on the property's cash flow) of 1-to-1.
Loans sold in the secondary market are generally secured by a first deed of
trust.
 
LOAN SERVICING
 
  The Company has retained the servicing on all non-government loans sold to
institutional investors, thereby generating ongoing servicing revenues. Also,
in 1990 and, to a lesser extent, in 1991, it purchased mortgage servicing
rights on the open market. The Company's mortgage servicing portfolio was
$804.9 million and $843.1 million at December 31, 1995 and 1994, respectively.
Loan servicing includes collecting and remitting loan payments, accounting for
principal and interest, holding escrow (impound) funds for payment of taxes
and insurance, making inspections as required of the mortgaged property,
collecting amounts due from delinquent mortgagors, supervising foreclosures in
the event of unremedied defaults and generally administering the loans for the
investors to whom they have been sold. Management believes that the quality of
its loan servicing capability is a factor which permits it to sell its loans
in the secondary market and to purchase servicing rights at competitive
prices.
 
  The Company receives fees for servicing mortgage loans, ranging generally
from 0.125% to 0.75% per annum on the declining principal balances of the
loans. The average service fee collected by the Company was 0.37% for 1995,
0.36% for 1994 and 0.38% for 1993. Servicing fees are collected and retained
by the Company out of monthly mortgage payments. The Company's servicing
portfolio is subject to reduction by reason of normal amortization and
prepayment or liquidation of outstanding loans. A significant portion of the
loans serviced by the Company have outstanding balances of greater than
$200,000, and at December 31, 1995 approximately 59% were adjustable rate
mortgages. The weighted-average mortgage loan note rate of the Company's
servicing portfolio at December 31, 1995 was 7.99% for ARMs and 7.58% for
fixed rate loans. Many of the existing servicing programs provide for full
payments of principal and interest to be remitted by the Company, as servicer,
to the investor, whether or not received from the borrower. Upon ultimate
collection, including the sale of foreclosed property, the Company is entitled
to recover any such advances plus late charges prior to payment to the
investor.
 
  The Company accounts for revenue from the sale of loans where servicing is
retained in conformity with the requirements of Statement of Financial
Accounting Standards No. 65. Gains and losses are recognized at the time of
sale by comparing sales price with carrying value. A premium results when the
interest rate on the loan, adjusted for a normal service fee, exceeds the
pass-through yield to the buyer. Premiums are calculated as the present value
of excess service fees expected to be collected in future periods and are
amortized over the estimated life of the loans, based on market factors,
including estimated prepayments. The Company adjusts the premium on the sale
of loans on a quarterly basis to reflect actual prepayments on the underlying
loan portfolio.
 
                                       7
<PAGE>
 
At December 31, 1995, this asset (reported as "premium on sale of loans" and
included in the Company's balance sheet as "Other Assets") was $449,000 as
compared to $793,000 at December 31, 1994.
 
  "Purchased servicing rights" represent the carrying cost of bulk purchases
of servicing rights and are also included in the Company's balance sheet as
"Other Assets." These carrying costs are amortized in proportion to, and over
the period of, estimated net servicing income. No significant servicing rights
were purchased in bulk prior to June 1990. Servicing rights on $443,000,000 of
loans were purchased at a cost of $4,417,000 in early 1991 and the last half
of 1990. No servicing rights have been purchased since early 1991. The
purchases were made to expand the Company's portfolio of loans serviced for
others, allowing the more effective use of the existing servicing capacity and
resulting in increased efficiency on a per loan basis. In order to hedge
against the possible loss of servicing income that might result from a more
rapid than anticipated prepayment of the underlying loans in the event of a
significant decline in interest rates from date of purchase until May 1993,
the Company purchased call options on $20 million of ten-year U.S. Treasury
Notes, which became more valuable in a declining interest rate environment. By
December 31, 1994, the carrying cost of the purchased servicing rights
described above had been fully amortized. Amortization of the carrying value
of premium on sale of loans and the carrying cost on purchased servicing
rights totalled $358,000 in 1995, $687,000 in 1994, and $1,753,000 in 1993.
 
  A declining and relatively low interest rate environment existed for most of
1992 and 1993. When interest rates are low, the rate at which mortgage loans
are prepaid tends to increase as borrowers refinance fixed rate loans to lower
rates or convert from adjustable rate to fixed rate loans. Low rates also
increase housing affordability, stimulating purchases by first time home
buyers and trade up transactions by existing homeowners. The level and value
of the Company's loan servicing portfolio, including purchased servicing
rights, were adversely affected by the low mortgage interest rates of 1992 and
1993, leading to higher loan prepayments and lower income generated from the
Company's loan servicing portfolio. This negative effect on the Company's
income was offset somewhat by a rise in origination and servicing income
attributable to new loan originations, which increased during those years.
From 1991 to 1993, the Company closed its loan servicing hedge position,
resulting in total gains of approximately $1,200,000 which were used by the
Company to reduce the recorded value of its purchased servicing rights. In
addition, the Company has amortized, as a reduction of servicing fee revenues,
the cost of purchased servicing rights at a rate generally consistent with the
actual repayment experience. With the increase in general market rates of
interest, including the rates for fixed rate mortgage loans, which occurred
throughout 1994, the Company experienced a lower volume of loan originations,
loan sales, gain on sale of loans and repayments of loans serviced. As
interest rates decreased in 1995 and the yield curve became very flat, the
Company experienced an increase in the repayment of loans in its loan
servicing portfolio which, coupled with a lower volume of new ARM originations
and loan sales, resulted in a lower level of loans serviced at December 31,
1995 than at December 31, 1994. See "--Asset and Liability Management."
 
  The following table sets forth the dollar amounts of the Company's mortgage
loan servicing portfolio at the dates indicated, the portion of the Company's
loan servicing portfolio resulting from loan originations and purchases,
respectively, and the carrying value as a percentage of loans serviced.
Although the Company intends to maintain or increase the size of its servicing
portfolio, such growth will depend on market conditions including the future
level of loan originations, sales and prepayments.
 
<TABLE>
<CAPTION>
                                                  YEAR ENDED DECEMBER 31,
                                                 ----------------------------
                                                   1995      1994      1993
                                                 --------  --------  --------
                                                      ($ IN THOUSANDS)
   <S>                                           <C>       <C>       <C>
   Loan Servicing Portfolio:
    Loans originated by the Company and sold.... $758,538  $783,102  $724,251
    Purchased mortgage servicing rights.........   46,318    60,042    90,202
                                                 --------  --------  --------
     Total...................................... $804,856  $843,144  $814,453
                                                 ========  ========  ========
   Premium on loans sold and cost of purchased
    servicing rights............................ $    449  $    793  $  1,154
   Premium on loans sold and cost of purchased
    servicing rights
    as a percentage of loans serviced...........     0.06%     0.09%     0.14%
</TABLE>
 
                                       8
<PAGE>
 
INVESTMENTS
 
  The Company purchases short-term money market instruments as well as U.S.
Government securities and other mortgage-backed securities ("MBS") in order to
maintain a reserve of liquid assets to meet liquidity requirements and as
alternative investments to loans. The Company has generated agency MBS by
originating qualifying adjustable rate mortgage loans for sale to the agencies
and pooling such loans into securities. At December 31, 1995, the Company's
investment portfolio included the following securities in the proportions
listed: U.S. Government--18%; agency MBS--25%; and other MBS--49%.
 
  At December 31, 1995, the Company's investment portfolio totalled
$140,913,000 (7.4% of total assets) as compared to $129,628,000 (7.6% of total
assets) at December 31, 1994. The securities in the Company's investment
portfolio at December 31, 1995 had contractual maturities generally ranging
from eight to thirty years.
 
  The following table provides the remaining contractual principal maturities
and yields (taxable-equivalent basis) of debt securities within the investment
portfolio at December 31, 1995. The remaining contractual principal maturities
for mortgage-backed securities were allocated assuming no prepayments.
Expected remaining maturities will differ from contractual maturities because
borrowers may have the right to prepay obligations with or without penalties.
At December 31, 1995, there were no debt securities classified as
available for sale or held to maturity owned by the Company with a contractual
principal maturity of five years or less.
 
<TABLE>
<CAPTION>
                                              REMAINING CONTRACTUAL
                                                PRINCIPAL MATURITY
                                            --------------------------
                                              AFTER 5      AFTER 10
                                   WEIGHTED    YEARS         YEARS
                            TOTAL  AVERAGE  ------------ -------------
                           AMOUNT   YIELD   AMOUNT YIELD AMOUNT  YIELD
                           ------- -------- ------ ----- ------- -----
                                        ($ IN THOUSANDS)
<S>                        <C>     <C>      <C>    <C>   <C>     <C>
Available for Sale Debt
 Securities:
 U.S. Government.......... $24,623  8.34%   $1,277 8.24% $23,346 8.34%
 Agency MBS...............  34,573  6.68%      --    --   34,573 6.68%
 Other MBS................  35,781  8.09%      --    --   35,781 8.09%
                           -------  -----   ------ ----- ------- -----
  Total Basis (Cost)...... $94,977  7.64%   $1,277 8.24% $93,700 7.63%
                           =======  =====   ====== ===== ======= =====
Estimated Fair Value...... $95,123          $1,299       $93,824
                           =======          ======       =======
Held to Maturity
 Debt Securities at Cost:
  Other MBS............... $33,974  7.29%   $  --   -- % $33,974 7.29%
                           =======  =====   ====== ===== ======= =====
  Estimated Fair Value.... $33,455
                           =======
</TABLE>
 
  At December 31, 1995, the Company owned a portfolio of adjustable rate
perpetual preferred stocks, which have no stated maturities and therefore are
classified as available for sale; these securities, which are considered
equity securities, had an original cost of $13,487,000 and a fair value of
$11,816,000 at December 31, 1995.
 
  At December 31, 1995, all of the investment securities were adjustable, with
rates which were generally subject to change monthly, quarterly or
semiannually and varied according to several interest rate indices. Yields
have been calculated by dividing the projected interest income at current
interest rates, including discount or premium, by the carrying value. Most of
the securities having maturities exceeding 10 years are adjustable U.S.
Government guaranteed loan pools, agency MBS and other MBS which, as a class,
have actual maturities substantially shorter than their contractual
maturities.
 
                                       9
<PAGE>
 
  The following summarizes by category the amortized cost and fair market
value of investment securities which were classified as held for investment at
December 31, 1993 prior to the effective date of SFAS No. 115:
 
<TABLE>
<CAPTION>
                                                              AMORTIZED  FAIR
                                                                COST     VALUE
                                                              --------- -------
                                                               (IN THOUSANDS)
   <S>                                                        <C>       <C>
   Investment Securities:
    U.S. Government..........................................  $25,404  $26,135
    Agency MBS...............................................   13,788   14,054
    Other MBS................................................   44,655   44,513
    Corporate bonds and other................................      361      361
                                                               -------  -------
     Total...................................................  $84,208  $85,063
                                                               =======  =======
</TABLE>
 
FUNDING SOURCES
 
  The Thrifts obtain funds from depositors by offering money market or
passbook accounts and term certificates of deposits. The Thrifts' accounts are
federally insured by the FDIC up to the legal maximum. First Thrift has
typically offered somewhat higher interest rates to its depositors than do
most full service financial institutions. At the same time, it minimizes the
cost of maintaining these accounts by not offering transaction accounts or
high operating cost services such as full-service checking, safe deposit
boxes, money orders, ATM access and other traditional retail services. This
limited product operation results in substantial cost savings which exceed the
differential interest rates paid. The Thrifts effect deposit withdrawals by
issuing checks rather than disbursing cash, which minimizes operating costs
associated with handling and storing cash, of which it does none. In addition,
the Thrifts do not actively solicit deposit accounts of less than $5,000.
 
  The Thrifts advertise in local newspapers to attract deposits; and since
1988, First Thrift has performed a limited direct telephone solicitation of
potential institutional depositors such as credit unions, small commercial
banks, and pension plans. At December 31, 1995, no individual depositor or
source of deposits represented 0.4% or more of First Thrift's deposits.
 
  Prior to mid-1992, First Thrift utilized certificates with a balance of
$100,000 or more, generally having maturities in excess of six months, to fund
a portion of its assets. Existing bank regulations define brokered deposits,
jumbo certificates and borrowings with a maturity of less than one year as
"volatile liabilities." Volatile liabilities are compared to cash, short-term
investment and investments which mature within one year ("liquid assets") to
calculate the volatile liability "dependency ratio," a measure of regulatory
liquidity. The level of such liquid assets should generally be higher in
comparison with volatile liabilities if a financial institution has large
negotiable liabilities like checking accounts, substantial future lending or
off-balance sheet commitments, or a history of significant asset growth.
 
  Since mid-1992, First Thrift has significantly altered its volatile
liability dependency ratio by maintaining a reduced level of larger
certificates and a higher level of cash and investments relative to its short-
term borrowings. At December 31, 1995, First Thrift's cash and investments
exceeded its volatile liabilities by $101,374,000. First Thrift has adopted a
policy to discontinue accepting most larger certificates and, upon maturity,
to return a portion or all of the funds on existing larger certificates.
During 1995, First Thrift accepted a small amount of brokered deposits; the
total of all brokered deposits at December 31, 1995 was $591,000, representing
0.05% of total deposits. At December 31, 1995, First Thrift's time
certificates $100,000 or more totalled $50,007,000 of which $37,249,000, or
74%, were from retail consumer depositors. At December 31, 1995, First
Republic Savings Bank had time certificates over $100,000, totalling
$1,439,000. For the Company, average maturity of all time certificates was
approximately 8.5 months and the average certificate amount per depositor was
approximately $32,000 at December 31, 1995.
 
                                      10
<PAGE>
 
  The following table shows the maturity of the Thrifts' certificates of
$100,000 or more at December 31, 1995.
 
<TABLE>
<CAPTION>
                                                                  FIRST REPUBLIC
                                                     FIRST THRIFT  SAVINGS BANK
                                                     ------------ --------------
                                                          ($ IN THOUSANDS)
   <S>                                               <C>          <C>
   Remaining maturity:
   Three months or less.............................   $14,487        $  502
    Over three through six months...................    10,896           201
    Over six through 12 months......................    19,506           536
    Over 12 months..................................     5,118           200
                                                       -------        ------
   Total............................................   $50,007        $1,439
                                                       =======        ======
   Percent of total deposits........................      4.63%         2.38%
</TABLE>
 
  First Thrift also utilizes term FHLB advances and, to a lesser extent,
repurchase agreements, as funding sources. Since August 1990, the Company has
utilized term FHLB advances as an alternative to deposit gathering to fund its
assets. FHLB advances must be collateralized by the pledging of mortgage loans
which are assets of First Thrift. At December 31, 1995, total FHLB advances
outstanding were $570,530,000. Of this amount, $566,530,000, or 99%, had an
original maturity of 10 years or longer. The remaining $4,000,000 is due in
1996. The longer-term advances provide the Company with a stable primarily
adjustable rate funding source for assets with longer lives. See "--Asset and
Liability Management."
 
  First Republic Savings Bank will apply for FHLB membership in 1996 and, if
approved, it is expected that term adjustable rate advances will be used to
fund a portion of its assets.
 
  The following table sets forth certain information with respect to the
Company's short-term borrowings at the dates indicated.
 
<TABLE>
<CAPTION>
                                                          DECEMBER 31,
                                                     -------------------------
                                                      1995     1994     1993
                                                     -------  -------  -------
                                                        ($ IN THOUSANDS)
   <S>                                               <C>      <C>      <C>
   Short-Term Borrowings(1):
   FHLB advances-short-term........................  $ 4,000  $   --   $10,000
   Repurchase agreements(2)........................      --       --    12,380
                                                     -------  -------  -------
     Total.........................................  $ 4,000  $   --   $22,380
                                                     =======  =======  =======
   Maximum amount outstanding at any month-end dur-
    ing period.....................................  $13,522  $18,715  $22,380
   Average amount outstanding during period........    2,321    2,528      705
   Average rate on short-term borrowings-in peri-
    od.............................................     6.02%    3.66%    3.45%
</TABLE>
- --------
(1) The amounts shown at the dates indicated are not necessarily reflective of
    the Company's activity in short-term borrowings during the periods.
(2) See Note 7 of Notes to Consolidated Financial Statements for a discussion
    of general terms relating to repurchase agreements.
 
ASSET AND LIABILITY MANAGEMENT
 
  The Company seeks to manage its asset and liability portfolios to help
reduce any adverse impact on its net interest income caused by fluctuating
interest rates. To achieve this objective, the Company's strategy is to manage
the rate sensitivity and maturity balance of its interest-earning assets and
interest-bearing liabilities by emphasizing the origination and retention of
adjustable interest rate or short-term fixed rate loans and the matching of
adjustable rate asset repricings with short- and intermediate-term investment
certificates and adjustable rate borrowings. The Company has established a
program to obtain deposits by offering generally six month to five-year term
investment certificates for the purpose of providing funds for adjustable rate
mortgage loans with repricing periods of six months or more and for other
matching term maturities.
 
                                      11
<PAGE>
 
  The following table summarizes the differences between the Company's
maturing or rate adjusting assets and liabilities at December 31, 1995.
Generally, an excess of maturing or rate adjusting assets over maturing or
rate adjusting liabilities during a given period will serve to enhance
earnings in a rising rate environment and inhibit earnings when rates decline;
this is the Company's position as of December 31, 1995 for the three months
and less and the three to six months categories, in accordance with its
current policy of having more assets than liabilities reprice for these
periods. Conversely, when maturing or rate adjusting liabilities exceed
maturing or rate adjusting assets during a given period, a rising rate
environment generally will inhibit earnings and declining rates will serve to
enhance earnings. The table illustrates projected maturities or interest rate
adjustments based upon the contractual maturities or adjustment dates at
December 31, 1995.
 
                 ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY
                         MATURING OR ADJUSTING DURING
                    PERIODS SUBSEQUENT TO DECEMBER 31, 1995
 
<TABLE>
<CAPTION>
                                                                                              NON-
                                     3 MONTHS    3 TO 6    6 TO 12     1 TO 2      OVER     INTEREST
                          IMMEDIATE  OR LESS     MONTHS    MONTHS      YEARS     2 YEARS    SENSITIVE     TOTAL
                          --------- ----------  --------  ---------   --------   --------   ---------   ----------
                                                         ($ IN THOUSANDS)
<S>                       <C>       <C>         <C>       <C>         <C>        <C>        <C>         <C>
Assets:
Loans(1)................   $   --   $  965,025  $519,786  $  81,908   $ 13,275   $102,269   $     --    $1,682,263
Securities..............       --      109,967    42,777     18,490        --         --          --       171,234
Cash and short-term
 investments............    15,918      15,000       --         200        --         --          --        31,118
Noninterest-earning
 assets, net............       --          --        --         --         --         --       19,638       19,638
                           -------  ----------  --------  ---------   --------   --------   ---------   ----------
 Total..................   $15,918  $1,089,992  $562,563  $ 100,598   $ 13,275   $102,269   $  19,638   $1,904,253
                           =======  ==========  ========  =========   ========   ========   =========   ==========
Liabilities and
 Stockholders' Equity:
Passbooks and MMA
 accounts(2)............   $   --   $  152,817  $ 15,791  $   7,986   $  3,611   $    --    $     --    $  180,205
Certificates of deposit:
 $100,000 or greater....       --       14,989    11,097     20,042      2,319      2,999         --        51,446
 Less than $100,000.....       --      241,953   206,632    366,670     58,594     34,941         --       908,790
FHLB advances-long
 term...................       --      292,530   190,000     10,000        --      78,000         --       570,530
Other short-term debt...       --          --        --         --         --         --          --           --
Other liabilities.......       --          --        --         --         --         --       20,969       20,969
Subordinated
 debentures.............       --          --        --         --         --      64,053         --        64,053
Stockholders' equity....       --          --        --         --         --         --      108,260      108,260
                           -------  ----------  --------  ---------   --------   --------   ---------   ----------
 Total..................   $   --   $  702,289  $423,520  $ 404,698   $ 64,524   $179,993   $ 129,229   $1,904,253
                           =======  ==========  ========  =========   ========   ========   =========   ==========
Net repricing assets
 over (under) repricing
 liabilities equals
 primary GAP............   $15,918  $  387,703  $139,043  $(304,100)  $(51,249)  $(77,724)  $(109,591)
Effect of interest rate
 swaps..................       --          --     25,000        --         --     (25,000)        --
                           -------  ----------  --------  ---------   --------   --------   ---------
Hedged GAP..............   $15,918  $  387,703  $114,043  $(304,100)  $(51,249)  $(52,724)  $(109,591)
                           =======  ==========  ========  =========   ========   ========   =========
Hedged GAP as a
 percentage of total
 assets.................      0.84%      20.36%     5.99%    (15.97)%    (2.69)%    (2.76)%     (5.76)%
                           =======  ==========  ========  =========   ========   ========   =========
Cumulative hedged GAP...   $15,918  $  403,621  $517,664  $ 213,564   $162,315   $109,591   $     --
                           =======  ==========  ========  =========   ========   ========   =========
Cumulative hedged GAP as
 percentage of total
 assets.................      0.84%      21.20%    27.18%     11.22%      8.52%      5.76%       0.00%
                           =======  ==========  ========  =========   ========   ========   =========
</TABLE>
- --------
(1) Adjustable rate loans consist principally of real estate secured loans
    with a maximum term of 30 years. Such loans are generally adjustable
    monthly, semiannually, or annually based upon changes in the FHLB 11th
    District Cost of Funds Index (COFI), the One Year Treasury Constant
    Maturity Index, or the Federal Reserve's Six Month CD Index, subject
    generally to a maximum increase of 2% annually and 5% over the lifetime of
    the loan.
(2) Passbook and MMA account maturities and rate adjustments are allocated
    based upon management's experience of historical interest rate volatility
    and erosion rates. However, all passbook and MMA accounts are
    contractually subject to immediate withdrawal.
 
                                      12
<PAGE>
 
  In evaluating the Company's exposure to interest rate risk, certain
shortcomings inherent in the method of analysis presented in the foregoing
table must be considered. For example, although certain assets and liabilities
may have similar maturities or periods to reprice, they may react differently
to changes in market interest rates. Additionally, the interest rates on
certain types of assets and liabilities may fluctuate in advance of changes in
market interest rates, while interest rates on other types may lag behind
changes in market rates. Further, certain assets, such as adjustable rate
mortgages, have features which restrict changes in interest rates on a short-
term basis and over the life of the asset. The Company considers the
anticipated effects of these various factors in implementing its interest rate
risk management activities, including the utilization of interest rate caps.
 
  Additional information is provided under the caption "Management's
Discussion and Analysis of Financial Condition and Results of Operations--
Asset and Liability Management" on pages 40 and 41 of the Company's 1995
Annual Report to Stockholders and is incorporated by reference herein.
 
FIRST REPUBLIC AND SUBSIDIARIES
 
  First Republic was incorporated in February 1985. First Republic, which owns
all of the capital stock of First Thrift, and First Republic Savings Bank,
provides executive management to each of its subsidiaries and formulates and
directs the implementation of an integrated business strategy for the Company.
 
  In June 1985, First Republic purchased all of the outstanding capital stock
of an inactive California-chartered thrift and loan company which had begun
operations in California in 1953. Upon its acquisition by First Republic, the
company was renamed First Republic Thrift & Loan.
 
  In December 1993, First Republic acquired in a purchase transaction all of
the common stock in a Nevada state chartered thrift and loan. Upon approval by
federal and state regulatory agencies, this institution was relocated to Las
Vegas, Nevada in January 1994 and renamed First Republic Savings Bank. The
purpose of this acquisition was to enable the Company to gather deposits in
the Las Vegas, Nevada area and to continue its lending activities under a full
service financial institution. In January 1994, the employees responsible for
construction and income property lending were transferred to First Republic
Savings Bank.
 
  In May 1990, First Republic established a wholly-owned mortgage originating
subsidiary, First Republic Mortgage, Inc., which commenced operations from its
office in Las Vegas. Until January 1994, First Republic Mortgage, Inc.
originated construction loans for First Thrift on low- and moderate-income
single family homes and multifamily units and originated permanent mortgage
loans on low- and moderate-income multifamily units and on commercial real
estate properties, all of which properties are located in and proximate to Las
Vegas. In 1994, First Republic transferred all operations and employees of
First Republic Mortgage Inc. to First Republic Savings Bank, and prior to
December 31, 1994 First Republic Mortgage Inc. was dissolved.
 
COMPETITION
 
  The Company faces strong competition both in the attraction of deposits and
in the making of real estate secured loans. The Company competes for deposits
and loans by advertising, by offering competitive interest rates and by
seeking to provide a higher level of personal service than is generally
offered by larger competitors. The Company does not have a significant market
share of the deposit-taking or lending activities in the areas in which it
conducts operations.
 
  Management believes that its most direct competition for deposits comes from
savings and loan associations, other thrift and loan companies, commercial
banks and credit unions. The Company's cost of funds fluctuates with market
interest rates and also has been affected by higher rates being offered by
certain institutions. During certain interest rate environments, additional
significant competition for deposits may be expected to arise from corporate
and governmental debt securities as well as money market mutual funds.
 
  The Company's competition in making loans comes principally from savings and
loan associations, mortgage companies, commercial banks, other thrift and loan
companies, and, to a lesser degree, credit unions
 
                                      13
<PAGE>
 
and insurance companies. Aggressive pricing policies of the Company's
competitors on new ARM loans, especially during a declining period of mortgage
loan originations such as experienced in 1994, has resulted in a decrease in
the Company's mortgage loan origination volume and a decrease in the
profitability of the Company's loan originations. During 1995, interest rates
declined and the yield curve was very flat. As a result, the consumer demanded
and many competing financial institutions offered intermediate fixed rate
loans at very competitive prices. Many of the nation's largest savings and
loan associations, mortgage companies and commercial banks have a significant
number of branch offices in the areas in which the Company operates. The
Company competes for loans principally through the quality of service it
provides to borrowers, real estate brokers and loan agents, while maintaining
competitive interest rates, loan fees and other loan terms.
 
REGULATION
 
  The Thrifts are subject to regulation, supervision and examination under
both federal and state law. First Thrift is subject to supervision and
regulation by the Commissioner of Corporations of the State of California (the
"California Commissioner") and, as a member institution, by the FDIC. First
Republic Savings Bank is subject to supervision and regulation by the
Commissioner, Financial Institutions Division, Department of Commerce, State
of Nevada (the "Nevada Commissioner") and, as a member institution, by the
FDIC. Neither First Republic, nor the Thrifts are regulated or supervised by
the Office of Thrift Supervision, which regulates savings and loan
institutions. First Republic is not directly regulated or supervised by the
California Commissioner, the Nevada Commissioner, the FDIC, the Federal
Reserve Board or any other bank regulatory authority, except with respect to
the general regulatory and enforcement authority of the California
Commissioner, the Nevada Commissioner and the FDIC over transactions and
dealings between First Republic and the Thrifts, and except with respect to
both the specific limitations regarding ownership of the capital stock of the
parent company of any thrift and the specific limitations regarding the
payment of dividends from the Thrifts discussed below. Future federal
legislation could cause First Republic to become subject to direct federal
regulatory oversight; however, the full impact of any such legislation and
subsequent regulation cannot be predicted.
 
CALIFORNIA LAW
 
  The thrift and loan business conducted by First Thrift is governed by the
California Industrial Loan law and the rules and regulations of the California
Commissioner which, among other things, regulate in certain limited
circumstances the maximum interest rates payable on certain thrift deposits as
well as the collateral requirements and maximum maturities of the various
types of loans that are permitted to be made by California-chartered
industrial loan companies, i.e., thrift and loan companies or thrifts.
 
  Subject to restrictions imposed by applicable California law, First Thrift
is permitted to make secured and unsecured consumer and non-consumer loans.
The maximum term for repayment of loans made by thrift and loan companies
range up to 40 years and 30 days depending upon collateral and priority of
secured position, except that loans with repayment terms in excess of 30 years
and 30 days may not in the aggregate exceed 5% of total outstanding loans and
obligations of the thrift. Although secured loans may generally be repayable
in unequal periodic payments during their respective terms, consumer loans
secured by real property with terms in excess of three years must be repayable
in substantially equal periodic payments unless such loans are covered under
the Garn-St. Germain Depository Institutions Act of 1982 which applies
primarily to single family residential loans.
 
  Loans made to persons who reside outside California or who do not have a
place of business in California are limited to a maximum 30% of a thrift and
loan's portfolio; however, this limitation has ceased to apply to loans (i)
made to purchase or refinance single family or multifamily residential
property, (ii) that are saleable in the secondary market, evidenced by a
commitment therefor, and (iii) that are owned by the thrift for 90 days or
less.
 
  Upon application to and approval by the California Commissioner, thrifts may
operate loan production offices outside California, subject to certain
conditions as may be imposed by the California Commissioner.
 
                                      14
<PAGE>
 
  California law contains extensive requirements for the diversification of
the loan portfolios of thrift and loan companies. A thrift and loan with
outstanding customer deposits may not, among other things: (i) place more than
25% of its loans or other obligations in loans or obligations which are
secured only partially, but not primarily, by real property; (ii) may not make
any one loan secured primarily by improved real property that exceeds 20% of
its paid-up and unimpaired capital stock and surplus not available for
dividends; (iii) may not lend an amount in excess of 5% of its paid-up and
unimpaired capital stock and surplus not available for dividends upon the
security of the stock of any one corporation; (iv) may not make loans to, or
hold the obligations of, any one person as primary obligor in an aggregate
principal amount exceeding 20% of its paid-up and unimpaired capital stock and
surplus not available for dividends; and (v) may have no more than 70% of its
total assets in loans which have remaining terms to maturity in excess of
seven years and are secured solely or primarily by real property. Loans and
obligations are considered as having a term of less than seven years if either
(1) they are guaranteed or insured by any federal or state agency, or (2) they
are for the purchase or refinance of single family or multifamily residential
property, salable to qualified institutional buyers as evidenced by
irrevocable commitments, and owned by the thrift and loan for 90 days or less.
At December 31, 1995, First Thrift satisfied all of these requirements.
 
  Under California law, a thrift and loan generally may not make any loan to,
or hold an obligation of, any of its directors or officers, except in
specified cases and subject to regulation by the California Commissioner. In
addition, a thrift and loan may not make any loan to, or hold an obligation
of, any of its shareholders or any shareholder of its holding company or
affiliates, except that this prohibition does not apply to persons who own
less than 10% of the stock of a holding company or affiliate which is listed
on a national securities exchange, such as First Republic. Any person who
wishes to acquire 10% or more of the capital stock of a California thrift and
loan company or 10% or more of the voting capital stock or other securities
giving control over management of its parent company must obtain the prior
written approval of the California Commissioner. If a stockholder failed to
obtain the required approval and engaged in a proxy contest in opposition to
management of First Republic, First Republic might seek to utilize the
provisions of California law described above to invalidate that stockholder's
votes. It is not certain that such an attempt by First Republic would be
successful under California law.
 
  A thrift is subject to certain leverage limitations that are not generally
applicable to commercial banks or savings and loan associations. In
particular, thrifts which have been in operation in excess of 60 months may,
with written approval of the California Commissioner, have outstanding at any
time customer deposits not to exceed 20 times paid-up and unimpaired capital
and surplus. Increases in leverage under California law must also meet
specified minimum standards for liquidity reserves in cash, loan loss
reserves, minimum capital stock levels and minimum unimpaired paid-in surplus
levels. First Thrift satisfied all of these standards at December 31, 1995.
Thrift and loan companies are not permitted to borrow, except by the sale of
customer deposits, in an amount exceeding 300% of outstanding capital stock,
surplus and undivided profits, without the California Commissioner's prior
consent. All sums borrowed in excess of 150% of outstanding capital stock,
surplus and undivided profits must be unsecured borrowings or, if secured,
approved in advance by the California Commissioner, and be included as
customer deposits for purposes of computing the above ratios; however,
collateralized FHLB advances are excluded for this test of secured borrowings
and are not specifically limited by California law.
 
  Under California law, thrift and loan companies are generally limited to
investments which are legal investments for California commercial banks. In
general, California commercial banks are prohibited from investing an amount
exceeding 15% of shareholders' equity in the securities of any one issuer,
except for specified obligations of the United States, California and local
governments and agencies. A thrift and loan company may acquire real property
only in satisfaction of debts previously contracted, pursuant to certain
foreclosure transactions or as may be necessary as premises for the
transaction of its business, in which case such investment is limited to one-
third of a thrift and loan's paid in capital stock and surplus not available
for dividends. The Thrifts are also governed by various state and federal
consumer protection laws including Truth in Lending, Truth in Savings and the
Real Estate Settlement Procedures Act.
 
 
                                      15
<PAGE>
 
  The California Industrial Loan Law allows a thrift to increase its secondary
capital by issuing interest-bearing capital notes in the form of subordinated
notes and debentures, such as the capital notes issued by First Thrift to
First Republic. Such notes are not deposits and are not insured by the FDIC or
any other governmental agency, generally are required to have an initial
maturity of at least seven years, and are subordinated to deposit holders,
general creditors and secured creditors of the issuing thrift.
 
NEVADA LAW
 
  The Nevada Thrift Companies Act ("Nevada Act") governs the licensing and
regulations of Nevada thrift companies in much the manner the California
Industrial Loan Law does for California thrift and loan companies. The Nevada
Commissioner is charged with the supervision and regulation of First Republic
Savings Bank ("FRSB"). The Nevada Commissioner approved the change of name
from Silver State Thrift and Loan to FRSB concurrently with the approval of
the acquisition of FRSB by the Company in 1993.
 
  Under the Nevada Act, there is no interest rate limitation on loans;
however, any loan in excess of $50,000 must be secured by collateral having a
market value of at least 115 percent of the amount due. The net amount of
advance on loans secured by deposits may not exceed 90 percent of the amount
of said deposit collateral. There are no terms or amortization restrictions on
loans. FRSB is required to invest its funds as set forth in the Nevada Act and
in investments which are legal investments for banks and savings associations
subject to any limitation under federal law (See--"Federal Law"). Secured
loans to one person as primary obligor may not exceed 25 percent of capital
and surplus and, except as to limitations on loans to one borrower, loans
secured by real or personal property, may be made to any person without regard
to the location or nature of the collateral.
 
  Substantially as under the California Industrial Loan Law for California
thrift and loan companies, the Nevada Act restricts transactions with
officers, directors and shareholders as well as transactions with regard to
holding, developing and carrying real property.
 
  In 1985, the Nevada Act was amended to require insurance for deposits.
However, by order of the Nevada Commissioner when FRSB was acquired by the
Company, FRSB is not authorized to accept demand deposits. The total number of
deposits which FRSB may accept is governed by limits which may be imposed by
the FDIC.
 
  Under the Nevada Act, changes in stock ownership of a thrift company require
notifications to the Nevada Commissioner if ownership of 5 percent or more of
the outstanding voting stock changes. Additionally, if 25 percent or more
thereof changes ownership or there is a change in control resulting from a
change in ownership, then an approval must be first obtained from the Nevada
Commissioner.
 
  In addition to remedies available to the FDIC, the Nevada Commissioner may
take possession of a thrift company if certain conditions exist.
 
FEDERAL LAW
 
  The Thrifts' deposits are insured by the FDIC to the full extent permissible
by law. As an insurer of deposits, the FDIC issues regulations, conducts
examinations, requires the filing of reports and generally supervises the
operations of institutions to which it provides deposit insurance. The Thrifts
are subject to the rules and regulations of the FDIC to the same extent as
other financial institutions which are insured by that entity. The approval of
the FDIC is required prior to any merger, consolidation or change in control,
or the establishment or relocation of any branch office of the Thrifts. This
supervision and regulation is intended primarily for the protection of the
depositors and to ensure services for the public's convenience and advantage.
 
 
                                      16
<PAGE>
 
  The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA")
, which substantially revised the regulatory framework and deposit insurance
funding provisions of the Federal Deposit Insurance Corporation Act, was
adopted in 1991 in response to financial institution failures. Under the
regulatory framework of the Federal Deposit Insurance Act, as amended by
FDICIA, the FDIC has adopted risk-based capital guidelines and leverage ratio
requirements for financial institutions like the Thrifts whose deposits are
insured by the FDIC and bank holding companies. The risk-based capital
guidelines define capital for risk-based capital purposes and provide
procedures for computing risk-weighted assets by assigning assets and off
balance sheet items to broad risk categories. Under these guidelines, nominal
dollar amounts of assets and credit equivalent amounts of off balance sheet
items are multiplied by one of several risk adjustment percentages, which
range from 0% for assets with low credit risk, such as certain U.S. government
securities, to 100% for assets with relatively higher credit risk, such as
business loans. The guidelines also require financial institutions to achieve
a minimum ratio of capital to risk-weighted assets. These guidelines provide a
measure of capital adequacy and are intended to reflect the degree of risk
associated with both on and off-balance sheet items, including residential
loans sold with recourse, legally binding loan commitments and standby letters
of credit. Under these regulations, financial institutions are required to
maintain capital to support activities which in the past did not require
capital. Unlike the Thrifts, at the present time First Republic is not
directly regulated by any bank regulatory agency and is not subject to any
minimum capital requirements. If First Republic were to become subject to
direct federal regulatory oversight, there can be no assurance that First
Republic's existing senior subordinated debentures would be considered as
supplementary Tier 2 capital.
 
  In determining the capital level the Thrifts are required to maintain, the
FDIC does not, in all respects, follow generally accepted accounting
principles ("GAAP") and has special rules which have the effect of reducing
the amount of capital it will recognize for purposes of determining the
capital adequacy of the Thrifts. These rules are called Regulatory Accounting
Principles ("RAP"). In December 1993, the federal banking agencies issued an
interagency policy statement on the allowance for loan and lease losses which,
among other things, establishes certain benchmark ratios of loan loss reserves
to classified assets. Future changes in FDIC regulations or practices could
further reduce the amount of capital recognized for purposes of capital
adequacy. Such a change could affect the ability of the Thrifts to grow and
could restrict the amount of profits, if any, available for the payment of
dividends.
 
  A financial institution's risk-based capital ratio is calculated by dividing
its qualifying capital by its risk-weighted assets. Since December 31, 1992,
the FDIC has required a minimum ratio of qualifying total capital to risk-
weighted assets of 8%, and off balance sheet items of 8%, and a minimum ratio
of Tier 1 capital to risk-weighted assets and off balance sheet items of 4%.
At least 50% of qualifying total capital must be in the form of core capital
(Tier 1)--common stock, noncumulative perpetual preferred stock, minority
interests in equity capital accounts of consolidated subsidiaries and allowed
mortgage servicing rights less all intangible assets other than allowed
mortgage servicing rights. Supplementary capital (Tier 2) consists of the
allowance for loan losses up to 1.25% of risk-weighted assets, cumulative
preferred stock, term preferred stock, hybrid capital instruments and term
subordinated debt. The maximum amount of Tier 2 capital that may be recognized
for risk-based capital purposes is limited to 100% of Tier 1 capital (after
any deductions for disallowed intangibles). The aggregate amount of term
subordinated debt and intermediate term preferred stock that may be treated as
Tier 2 capital is limited to 50% of Tier 1 capital. Certain other limitations
and restrictions apply as well. At December 31, 1995, the Tier 2 capital of
First Thrift consisted of $10,000,000 of capital notes issued to First
Republic and its allowance for loan losses.
 
  The following table presents the regulatory capital position of First Thrift
and First Republic Savings Bank at December 31, 1995 under the risk-based
capital guidelines:
 
                                      17
<PAGE>
 
<TABLE>
<CAPTION>
                                                           FIRST REPUBLIC
                                     FIRST THRIFT           SAVINGS BANK
                               ------------------------ ---------------------
                                           PERCENT OF            PERCENT OF
                                          RISK-ADJUSTED         RISK-ADJUSTED
                                 AMOUNT      ASSETS     AMOUNT     ASSETS
                               ---------- ------------- ------- -------------
                                              ($ IN THOUSANDS)
   <S>                         <C>        <C>           <C>     <C>
   RISK-BASED CAPITAL
    GUIDELINES:
    Tier 1 capital............ $  127,362     10.55%    $ 8,219     16.23%
    Minimum requirement.......     48,298      4.00%      2,026      4.00%
                               ----------               -------
     Excess................... $   79,064               $ 6,193
                               ==========               =======
    Total capital.............    152,455     12.63%    $ 8,852     17.48%
    Minimum requirement.......     96,596      8.00%      4,052      8.00%
                               ----------               -------
     Excess................... $   55,859               $ 4,800
                               ==========               =======
    Risk-adjusted assets...... $1,207,463               $50,651
                               ==========               =======
</TABLE> 
  In addition to the risk-based guidelines, the FDIC requires maintenance of a
minimum amount of Tier 1 capital to total assets, referred to as the leverage
ratio. For a financial institution rated in the highest of the five categories
used for rating institutions such as the Thrifts, the minimum leverage ratio
of Tier 1 capital to total assets is 3%. It is improbable, however, that a
financial institution with a 3% leverage ratio would receive the highest
rating since a strong capital position is a significant part of the regulatory
rating. For all financial institutions not rated in the highest category, the
minimum leverage ratio is at least 100 to 200 basis points above the 3%
minimum. Thus, the effective minimum leverage ratio is at least 4% or 5%. In
addition to these uniform risk-based capital guidelines and leverage ratios,
the FDIC has the discretion to set individual minimum capital requirements for
particular financial institutions at rates significantly above the minimum
guidelines and ratios. The FDIC's regulations provide that a financial
institution's minimum leverage ratio is determined by dividing its Tier 1
capital by its quarterly average total assets, less intangibles not includable
in Tier 1 capital.
 
  The leverage ratio represents a minimum standard affecting the ability of
financial institutions, including the Thrifts, to increase assets and
liabilities without increasing capital proportionately. The following table
presents the Thrifts' leverage ratios at December 31, 1995:
 
<TABLE> 
<CAPTION>
                                                           FIRST REPUBLIC
                                     FIRST THRIFT           SAVINGS BANK
                               ------------------------ ---------------------
                                           PERCENT OF            PERCENT OF
                                 AMOUNT      ASSETS     AMOUNT     ASSETS
                               ---------- ------------- ------- -------------
                                              ($ IN THOUSANDS)
   <S>                         <C>        <C>           <C>     <C>
   LEVERAGE RATIO:
    Tier 1 capital............ $  127,362      7.22%    $ 8,219     12.16%
    Minimum requirement.......     70,561      4.00%      2,704      4.00%
                               ----------               -------
     Excess................... $   56,801               $ 5,515
                               ==========               =======
    Average total assets...... $1,764,013               $67,590
                               ==========               =======
</TABLE>
 
  Implementation of the various provisions of FDICIA is subject to the
adoption of regulations by the various regulatory agencies and to certain
phase-in periods. The effect of FDICIA on the Company and the Thrifts cannot
be determined until after the implementing regulations are adopted by the
agencies.
 
  In addition, FDICIA requires the regulators to improve capital standards to
take account of risks other than credit risk. In late 1994, the federal
banking agencies, including the FDIC, published final regulations relating to
capital standards and the risks arising from the concentration of credit and
nontraditional activities. The final regulations did not include any
quantitative assessment for these risks, but listed these items, as well as an
institutions ability to manage these risks, as subjective factors that the
regulators will consider in assessing an individual bank's overall capital
adequacy.
 
                                      18
<PAGE>
 
  On August 2, 1995 the federal banking agencies (excluding the Office of
Thrift Supervision ("OTS")) published final regulations to take account of
interest rate risk in calculating risk based capital. These final regulations
constitute the first step of a two-step process for implementing the minimum
capital standards for interest rate risk exposures. The first step consists of
revising the capital standards of the banking agencies to explicitly include a
bank's exposure to declines in the economic value of its capital due to
changes in interest rates as a factor that the banking agencies will consider
in evaluating a bank's capital adequacy.
 
  This final rule does not codify a measurement framework for assessing the
level of a bank's interest rate risk exposure. The information and exposure
estimates collected through a new proposed supervisory measurement process,
described in the banking agencies' joint policy statement on interest rate
risk, would be one quantitative factor used to determine the adequacy of an
individual bank's capital for interest rate risk. The focus of that proposed
process is on a bank's economic value exposure. Other quantitative factors
include the bank's historical financial performance and its earnings exposure
to interest rate movements. Examiners also will consider qualitative factors,
including the adequacy of the bank's internal interest rate risk management.
The banking agencies intend for this case-by-case approach for assessing a
bank's capital adequacy for interest rate risk to be a transitional
arrangement.
 
  The second step will consist of a proposed rule that would establish an
explicit minimum capital charge for interest rate risk, based on the level of
a bank's measured interest rate risk exposure. The banking agencies intend to
implement this second step at some future date, after the banking agencies and
the banking industry have gained more experience with the proposed supervisory
measurement and assessment process.
 
  In addition, subject to certain exceptions, under federal law no person,
acting directly or indirectly or through or in concert with one or more
persons, may acquire control of any insured depository institution such as the
Company, unless the FDIC has been given 60 days' prior written notice of the
proposed acquisition and within that time period the FDIC has not issued a
notice disapproving the proposed acquisition, or extended the period of time
during which a disapproval may be issued. For purposes of these provisions,
"control" is defined as the power, directly or indirectly, to direct the
management or policies of an insured depository institution or to vote 25% or
more of any class of voting securities of an insured depository institution.
The purchase, assignment, transfer, pledge, or other disposition of voting
stock through which any person will acquire ownership, control, or the power
to vote 10% or more of a class of voting securities of the Company would be
presumed to be an acquisition of control. An acquiring person may request an
opportunity to contest any such presumption of control. No assurance can be
given that the FDIC would not disapprove a notice of proposed acquisition as
described above.
 
  The Competitive Equality Banking Act of 1989 ("CEBA") subjects certain
previously unregulated companies to regulation as bank holding companies by
expanding the definition of the term "bank" in the Bank Holding Company Act of
1956. First Republic is, however, exempt from regulation as a bank holding
company and will remain so, while the Thrifts continue to fit within one or
more exceptions to the term "bank" as defined by CEBA. CEBA does provide that
First Republic and its affiliates will be treated as if First Republic were a
bank holding company for the limited purposes of applying certain restrictions
on loans to insiders and anti-tying provisions.
 
PREMIUMS FOR DEPOSIT INSURANCE AND ASSESSMENTS FOR EXAMINATIONS
 
  FDICIA established several mechanisms to increase funds to protect deposits
insured by the Bank Insurance Fund ("BIF") administered by the FDIC. The FDIC
is authorized to borrow up to $30 billion from the United States Treasury; up
to 90% of the fair market value of assets of institutions acquired by the FDIC
as receiver from the Federal Financing Bank; and from depository institutions
that are members of the BIF. Any borrowings not repaid by asset sales are to
be repaid through insurance premiums assessed to member institutions. Such
premiums must be sufficient to repay any borrowed funds within 15 years and
provide insurance fund reserves of $1.25 for each $100 of insured deposits.
FDICIA also provides authority for special assessments against insured
deposits. No assurance can be given at this time as to what the future level
of premiums will be.
 
                                      19
<PAGE>
 
  As required by FDICIA, the FDIC adopted a transitional risk-based assessment
system for deposit insurance premiums which became effective January 1, 1993.
On November 14, 1995 the Board of Directors of the FDIC adopted a resolution
to reduce to a range of 0 to 27 basis points the assessment rates applicable
to deposits assessable by the BIF for the semiannual assessment period
beginning January 1, 1996. This reduction represents a downward adjustment of
4 basis points from the preceding BIF assessment rate schedule. On June 30,
1995 the BIF reserve ratio stood at nearly 1.29 percent. The new assessment
schedule would retain the risk based characteristics of the current system.
 
  At the same time the Board adopted the new rate schedule, it also amended
the FDIC's assessment regulations to permit the Board to make limited
adjustments to the schedule without notice-and-comment rulemaking. Any such
adjustments can be made as the board deems necessary to maintain the BIF
reserve ration at the designated reserve ratio ("DRR") and can be accomplished
by Board resolution. Under this provision, any such adjustment must not exceed
an increase or decrease of 5 basis points and must be uniform across the rate
schedule.
 
  The amount of an adjustment adopted by the Board is to be determined by the
following considerations: (a) the amount of assessment revenue necessary to
maintain the reserve ratio at the DRR and (b) the assessment schedule that
would generate such amount of assessment revenue considering the risk profile
of BIF members. In determining the relevant amount of assessment revenue, the
Board is to consider BIF's expected operating expenses, case resolution
expenditures and income, the effect of assessments on BIF members' earnings
and capital, and any other factors the Board may deem appropriate.
 
  FDICIA required insured depository institutions to undergo a full-scope, on-
site examination by their primary federal banking agency at least once every
12 months. A transition rule allowed for examination of certain well
capitalized and well managed institutions every 18 months until December 31,
1993. In 1994, the exemption for smaller institutions, which allowed a
substitution of an 18 month schedule for the 12 month examination schedule for
qualified smaller institutions, was amended to increase the asset threshold
from $100 million to $250 million. The cost of examinations of insured
depository institutions and any affiliates may be assessed by the appropriate
federal banking agency against each institution or affiliate as it deems
necessary or appropriate.
 
COMMUNITY REINVESTMENT ACT AND FAIR LENDING DEVELOPMENTS
 
  Under the Community Reinvestment Act (the "CRA"), as implemented by FDIC
regulations, a state non-member financial institution such as the Thrifts has
a continuing and affirmative obligation consistent with its safe and sound
operation to help meet the credit needs of its entire community, including low
and moderate income neighborhoods. Currently, the CRA does not establish
specific lending requirements on programs for financial institutions nor does
it limit an institutions discretion to develop the types of products and
services that the institution believes are best suited to its particular
community, consistent with the CRA. The CRA requires the FDIC, in connection
with its examination of state non-member financial institutions, to assess the
institutions record of meeting the credit needs of its community. In addition
to substantive penalties and corrective measures that may be required for a
violation of certain fair lending laws, the federal banking agencies may take
compliance with such laws and CRA into account when regulating and supervising
other activities. The CRA also requires all institutions to make public
disclosure of their CRA ratings. In the most recent examination, First Thrift
and First Republic Savings Bank each received a "satisfactory" rating from the
FDIC for their community reinvestment activities under the guidelines
established by the CRA.
 
  In May 1995, the federal banking agencies issued final regulations which
change the manner in which they measure a financial institution's compliance
with its CRA obligations. The final regulations adopt a performance-based
evaluation system which bases CRA ratings on an institution's actual lending
service and investment performance rather than the extent to which the
institution conducts needs assessments, documents community outreach or
complies with other procedural requirements. For large institutions, such as
the Thrifts, CRA ratings will be based on the revised regulations for
examinations occurring after July 1, 1997. In March 1994, the Federal
Interagency Task Force on Fair Lending issued a policy statement on
discrimination in lending. The policy statement describes the three methods that
federal agencies will use to prove discrimination: overt evidence of
discrimination, evidence of disparate treatment and evidence of disparate
impact.
 
                                      20
<PAGE>
 
RECENTLY ENACTED LEGISLATION
 
  On September 29, 1994 the President signed into law the Riegle-Neal
Interstate Banking and Branching Efficiency Act of 1994 ("IBBEA"). This
legislation amended the Bank Holding Company Act, the National Bank Act and the
Federal Deposit Insurance Act to provide for interstate banking and branching.
 
  Subject to certain deposit concentration limits, the legislation generally
permits bank holding companies to acquire banks in any state, beginning
September 29, 1995. Further, the IBBEA provides that beginning June 1, 1997 a
bank may merge with a bank in another state so long as both states have not
opted out of interstate branching by May 31, 1997. States may enact laws
permitting interstate bank mergers and acquisitions before June 1, 1997. The
appropriate federal banking agency may also approve the establishment by a bank
of a de novo branch in another state in which the bank does not maintain a
branch if a state expressly opts-in to de novo branching. Once a bank has
established a de novo branch in a host state, it may establish or acquire
additional branches any place in such state permitted to a bank located in that
state.
 
  States may opt out of the interstate branching provisions of the IBBEA or opt
in to allow interstate branching prior to June 1997 through legislative action.
Banking organizations located in states which opt out of this portion of the
IBBEA will not be able to branch interstate. The IBBEA will also permit
subsidiaries of the same bank holding company to act as agents for one another
in receiving and renewing deposits, closing and servicing loans, and accepting
loan payments. The full effect of the IBBEA is not known at this time, in part
because it is unknown how many states will opt in or opt out of the interstate
branching provisions. Of those states that have considered and acted upon the
state branching provisions of the IBBEA to date, the vast majority have opted
in for early entry. The states of California and Nevada have both taken action
to opt in under the IBBEA.
 
  On September 29, 1995 the Caldera, Weggeland, and Killea California
Interstate Banking and Branching Act of 1995 became effective. This legislation
was designed to implement important features of the IBBEA, to make changes
required by the new interstate banking and branching schemes, and to repeal or
modify provisions of the California Banking Law which are obsolete or impose
undue regulatory burdens.
 
  The main features of this legislation are (a) out-of-state banks that wish to
establish a California branch office to conduct core banking business must
first acquire an existing 5 year old California bank or industrial loan company
by merger or purchase; (b) California state-chartered banks will be empowered
to conduct various authorized branch-like activities on an agency basis through
affiliated and unaffiliated insured depository institutions in California and
other states and (c) the California Commissioner and the Superintendent of
Banks will be authorized to approve an interstate acquisition or merger which
would result in a deposit concentration exceeding 30% if it is found that the
transaction is consistent with public convenience and advantage. The
legislation also contains extensive provisions governing intrastate and
interstate (a) intra-industry sales, mergers and conversions between banks and
between industrial loan companies and (b) inter-industry transactions involving
banks, savings associations and industrial loan companies.
 
  Under the Nevada legislation passed in 1995 to implement the IBBEA, Nevada
elected an early opt in of interstate mergers and acquisitions. The law
provides that a Nevada institution in existence for at least 5 years may be
acquired by an out of state entity.
 
 
                                       21
<PAGE>
 
  On September 23, 1994, the President signed into law the Riegle Community
Development and Regulatory Improvement Act of 1994. This legislation
established a government corporation and authorized federal funds to be spent
for projects in which a Community Development Financial Institution ("CDFI")
is involved. The legislation permits a CDFI to form a community partnership
with a bank or a holding company to pursue the development of a project for
which federal funding is sought.
 
  The legislation also authorizes funds to be spent pursuant to the Bank
Enterprise Act of 1991, to provide an incentive for bank and thrift
investments in targeted activities within qualified distressed communities.
Insured depository institutions may earn assessment credit by engaging in new
lending in economically under-served areas. Further, the legislation amended
various statutory reporting obligations and other rules impacting various
paperwork requirements and examination cycles.
 
PENDING LEGISLATION
 
  There is legislation currently pending in Congress which would reduce
paperwork and additional regulatory burdens for depository institutions. This
pending legislation would eliminate numerous regulatory requirements mandated
by laws such as the Real Estate Settlement Procedures Act, the Truth in
Savings Act, and the Truth in Lending Act.
 
  Further, under this pending legislation, the Community Reinvestment Act
("CRA") would be amended to preclude federal banking regulators from imposing
additional burdens, record keeping or reporting requirements on financial
institutions. The legislation also provides for self-certification of CRA
compliance by certain "satisfactory" or "outstanding" financial institutions
with assets of $250 million or less, subject to certain public notice
requirements. Further, the legislation provides that examination ratings would
become conclusive, obviating the need for an institution to have to reprove
its performance in an application proceeding.
 
  Congress is also considering legislation to rebuild the undercapitalized
Savings Association Insurance Fund ("SAIF"). One proposed plan would
capitalize the fund with a one-time charge on SAIF-insured lenders and
fiduciaries under the Comprehensive Environmental Response, Compensation and
Liability Act, as well as other federal and state environmental protection
laws.
 
  Similarly, pending California legislation would provide lenders and
fiduciaries a clear "road map" of how they may deal with real property
contaminated by toxics and avoid liability as an "owner" or "operator" under
various state environmental laws. This is a measure which should benefit
financial institutions of all sizes. Approval is expected during 1996.
 
  While the effect of such proposed legislation and regulatory reform on the
business of the Thrifts cannot be accurately predicted at this time, it seems
likely that a significant amount of consolidating in the banking industry will
occur throughout the decade.
 
LIMITATIONS ON DIVIDENDS
 
  Under California law, a California thrift is not permitted to declare
dividends on its capital stock unless it has at least $750,000 of unimpaired
capital plus additional capital of $50,000 for each branch office maintained.
In addition, no distribution of dividends is permitted unless: (i) such
distribution would not exceed a thrift's retained earnings, (ii) any payment
would not result in a violation of the approved minimum capital to thrift and
loan investment certificates ratio and (iii) after giving effect to the
distribution, either (y) the sum of a thrift's assets (net of goodwill,
capitalized research and development expenses and deferred charges) would be
not less than 125% of its liabilities (net of deferred taxes, income and other
credits), or (z) current assets would be not less than current liabilities
(except that if a thrift's average earnings before taxes for the last two
years had been less than average interest expenses, current assets must be not
less than 125% of current liabilities).
 
  In addition, a California thrift is prohibited from paying dividends from
that portion of capital which its board of directors has declared restricted
for dividend payment purposes. The amount of restricted capital
 
                                      22
<PAGE>
 
maintained by a California thrift provides the basis for establishing the
maximum amount that a California thrift may lend to one single borrower.
Accordingly, a California thrift typically restricts as much capital as
necessary to achieve its desired loan to one borrower limit, which in turn
restricts the funds available for the payment of dividends. Exclusive of any
other limitations which may apply, at December 31, 1995, First Thrift could
have paid additional dividends to First Republic aggregating approximately
$17,400,000.
 
  Under regulations issued by the Nevada Commissioner, a Nevada thrift company
may not pay dividends from its capital surplus account. Dividends may only be
payable from undivided profits. Once funds have been credited to the capital
surplus account, those funds may not be transferred unless (1) such transfer
represents payment for the redemption of shares and (2) the Nevada
Commissioner has acquiesced to the transfer in writing. Further no dividends
may be declared or paid if such would reduce the undivided profits account
below 10 percent of the balance in the capital stock account. Dividend payment
authority is subject to a thrift being current on payments to holders of debt
securities and payments of interest on deposits.
 
  The power of the board of directors of an insured depository institution to
declare a cash dividend or other distribution with respect to capital is
subject to statutory and regulatory restrictions which limit the amount
available for such distribution depending upon the earnings, financial
condition and cash needs of the institution, as well as general business
conditions. FDICIA prohibits insured depository institutions from paying
management fees to any controlling persons or, with certain limited
exceptions, making capital distributions, including dividends, if, after such
transaction, the institution would be undercapitalized.
 
  Regulators also have authority to prohibit a depository institution from
engaging in business practices which are considered to be unsafe or unsound,
possibly including payment of dividends or other payments under certain
circumstances even if such payments are not expressly prohibited by statute.
 
OTHER REGULATORY MATTERS
 
  FDICIA requires insured depository institutions to undergo a full-scope, on-
site examination by their primary Federal banking agency at least once every
12 months. A transition rule allowed for examination of certain well
capitalized and well managed institutions every 18 months until December 31,
1993. In 1994, the exemption for smaller institutions, which allowed a
substitution of an 18 month schedule for the 12 month examination schedule for
qualified smaller institutions, was amended to increase the asset threshold
from $100 million to $250 million. The cost of examinations of insured
depository institutions and any affiliates may be assessed by the appropriate
Federal banking agency against each institution or affiliate as it deems
necessary or appropriate.
 
  FDICIA requires the federal banking regulators to take "prompt corrective
action" with respect to depository institutions that do not meet minimum
capital requirements. In response to this requirement, the FDIC adopted final
rules based upon FDICIA's five capital tiers. The FDIC's rules provide that an
institution is "well capitalized" if its risk-based capital ratio is 10% or
greater; its Tier 1 risk-based capital ratio is 6% or greater; its leverage
ratio is 5% or greater; and the institution is not subject to a capital
directive. A depository institution is "adequately capitalized" if its risk-
based capital ratio is 8% or greater; its Tier 1 risk-based capital ratio is
4% or greater; and its leverage ratio is 4% or greater (3% or greater for the
highest rated institutions). An institution is considered "undercapitalized"
if its risk-based capital ratio is less than 8%; its Tier 1 risk-based capital
ratio is less than 4%, or its leverage ratio is 4% or less (less than 3% for
the highest rated institutions). An institution is "significantly
undercapitalized" if its risk-based capital ratio is less than 6%; its Tier 1
risk-based capital ratio is less than 3%; or its leverage ratio is less than
3%. An institution is deemed to be "critically undercapitalized" if its ratio
of tangible equity (Tier 1 capital) to total assets is equal to or less than
2%. An institution may be deemed to be in a capitalization category that is
lower than is indicated by its actual capital position if it engages in unsafe
or unsound banking practices. Under this standard, First Thrift and First
Republic Savings Bank are "well capitalized" at December 31, 1995.
                                      23
<PAGE>
 
  No sanctions apply to institutions which are "well" or "adequately"
capitalized under the prompt corrective action requirements. Undercapitalized
institutions are required to submit a capital restoration plan for improving
capital. In order to be accepted, such plan must include a financial guaranty
from each company having control of such under capitalized institution that
the institution will comply with the capital plan until the institution has
been adequately capitalized on average during each of four consecutive
calendar quarters. If such a guarantee were deemed to be commitment to
maintain capital under the Federal Bankruptcy Code, a claim for a subsequent
breach of the obligations under such guarantee in a bankruptcy proceeding
involving the holding company would be entitled to a priority over third party
general unsecured creditors of the holding company. Undercapitalized
institutions are prohibited from making capital distributions or paying
management fees to controlling persons; may be subject to growth limitations;
and acquisitions, branching and entering into new lines of business are
restricted. Finally, the institution's regulatory agency has discretion to
impose certain of the restrictions generally applicable to significantly
undercapitalized institutions.
 
  In the event an institution is deemed to be significantly undercapitalized,
it may be required to: sell stock; merge or be acquired; restrict transactions
with affiliates; restrict interest rates paid; restrict growth; restrict
compensation to officers; divest a subsidiary; or dismiss specified directors
or officers. If the institution is a bank holding company, it may be
prohibited from making any capital distributions without prior approval of the
Federal Reserve Board and may be required to divest a subsidiary. A critically
undercapitalized institution is generally prohibited from making payments on
subordinated debt and may not, without the approval of the FDIC, enter into a
material transaction other than in the ordinary course of business; engage in
any covered transaction (as defined in Section 23 A (b) of the Federal Reserve
Act); or pay excessive compensation or bonuses. Critically undercapitalized
institutions are subject to appointment of a receiver or conservator.
 
  FDICIA also restricts the acceptance of brokered deposits by certain insured
depository institutions and contains a number of consumer banking provisions,
including disclosure requirements and substantive contractual limitations with
respect to deposit accounts.
 
  FDICIA contains numerous other provisions, including reporting, examination
and auditing requirements, termination of the "too big to fail" doctrine
except in special cases, limitations on the FDIC's payment of deposits at
foreign branches, and revised regulatory standards for, among other things,
real estate lending and capital adequacy.
 
  FDICIA also contains provisions which: (i) require that a receiver or
conservator be appointed immediately for an institution whose tangible capital
falls below certain levels; (ii) increase assessments for deposit insurance
premiums; (iii) require the FDIC to establish a risk-based assessment system
for insurance premiums; (iv) require federal banking agencies to revise their
risk-based capital guidelines to take into account interest rate risk,
concentration of credit risk and the risk associated with non-traditional
activities; (v) give the FDIC the right to examine bank affiliates such as
First Republic and make assessments for the cost of such examination; and (vi)
limit the availability of brokered deposits. The effectiveness of this statute
is subject to adoption of implementing regulations which are being issued on a
timely basis as required by FDICIA.
 
  FDICIA also implemented certain specific restrictions on transactions and
required federal banking regulators to adopt overall safety and soundness
standards for depository institutions related to internal control, loan
underwriting and documentation and asset growth. Among other things, FDICIA
limits the interest rates paid on deposits by undercapitalized institutions,
restricts the use of brokered deposits, limits the aggregate extensions of
credit by a depository institution to an executive officer, director,
principal shareholder or related interest, and reduces deposit insurance
coverage for deposits offered by undercapitalized institutions for deposits by
certain employee benefits accounts.
 
  In addition to the statutory limitations, FDICIA originally required the
federal banking agencies to prescribe, by regulation, standards for all
insured depository institutions for such things as classified loans and asset
growth. The Riegle Community Development and Regulatory Improvement Act of
1994 amended FDICIA to (a) authorize the agencies to establish safety and
soundness standards by regulations or by guideline for all
 
                                      24
<PAGE>
 
insured depository institutions; (b) give the agencies greater flexibility in
prescribing asset quality and earnings standards and (c) eliminate the
requirement that such standards apply to depository institution holding
companies.
 
  On July 10, 1995 the federal banking agencies published Interagency
Guidelines Establishing Standards for Safety and Soundness. By adopting the
standards as guidelines, the agencies retained the authority to require an
institution to submit to an acceptable compliance plan as well as the
flexibility to pursue other more appropriate or effective courses of action
given the specific circumstances and severity of an institutions noncompliance
with one or more standards.
 
  In December 1992, the federal banking agencies issued final regulations
prescribing uniform guidelines for real estate lending. The regulations, which
became effective on March 19, 1993, required insured depository institutions
to adopt written policies establishing standards, consistent with such
guidelines, for extensions of credit secured by real estate.
 
  The federal banking agencies amended their regulations as of June 7, 1994,
regarding the requirements for appraisals of "real estate related financial
transactions" for federally regulated financial institutions. A federally
related transaction is any real estate related financial transaction for which
an appraisal is required. An appraisal must be conducted by either state
certified or state licensed appraisers for all such transactions unless an
exemption applies. The more common exceptions relate to (i) transactions
valued at $250,000 or less; (ii) business loans valued at $1 million or less
and not dependent upon real estate as the primary source of repayment; or
(iii) transactions which are not secured by real estate. Appraisals performed
in connection with federally related transactions must also comply with the
agencies appraisal standards.
 
EMPLOYEES
 
  As of December 31, 1995, the Company had 148 full-time employees. Management
believes that its relations with employees are satisfactory. The Company is
not a party to any collective bargaining agreement.
 
STATISTICAL DISCLOSURE REGARDING THE BUSINESS OF THE COMPANY
 
  The following statistical data relating to the Company's operations should
be read in conjunction with Management's Discussion and Analysis of Financial
Condition and Results of Operations and the Consolidated Financial Statements
and Notes to Consolidated Financial Statements at pages 20 to 45 of the
Companys 1995 Annual Report to Stockholders and is incorporated by reference
herein. Average balances are determined on a daily basis.
 
DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY; INTEREST RATES
AND DIFFERENTIALS
 
  The following table presents for the years indicated the distribution of
consolidated average assets, liabilities and stockholders' equity as well as
the total dollar amounts of interest income from average interest-earning
assets and the resultant yields, and the dollar amounts of interest expense
and average interest-bearing liabilities, expressed both in dollars and in
rates. Nonaccrual loans are included in the calculation of the average
balances of loans and interest not accrued is excluded. The yield on short-
term investments has been adjusted upward to reflect the effects of certain
income thereon which is exempt from federal income tax, assuming an effective
rate of 35% for all years.
 
 
                                      25
<PAGE>
 
<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31,
                          ----------------------------------------------------------------------------------
                                     1995                        1994                        1993
                          --------------------------- --------------------------- --------------------------
                           AVERAGE            YIELDS/  AVERAGE            YIELDS/  AVERAGE            YIELD/
                           BALANCE   INTEREST  RATES   BALANCE   INTEREST  RATES   BALANCE   INTEREST  RATE
                          ---------- -------- ------- ---------- -------- ------- ---------- -------- ------
                                                           ($ IN THOUSANDS)
<S>                       <C>        <C>      <C>     <C>        <C>      <C>     <C>        <C>      <C>
ASSETS:
Interest-earning
 deposits with other
 institutions...........  $    1,404 $     70  4.99%  $      600 $    29   4.83%  $      646 $    38   5.88%
Short-term investments..      18,463    1,179  6.39       32,875   1,532   4.66       46,977   1,590   3.38
Investment securities...     166,011   11,385  6.86      128,017   7,148   5.58       74,160   3,541   4.77
Loans...................   1,591,827  127,341  8.00    1,379,640 100,816   7.31    1,154,680  93,212   8.07
                          ---------- --------         ---------- -------          ---------- -------
 Total interest-earning
  assets................   1,777,705  139,975  7.87    1,541,132 109,525   7.11    1,276,463  98,381   7.71
                                     --------                    -------                     -------
Noninterest-earning
 assets.................      18,474                      14,249                      11,609
                          ----------                  ----------                  ----------
 Total average assets...  $1,796,179                  $1,555,381                  $1,288,072
                          ==========                  ==========                  ==========
LIABILITIES AND STOCKHOLDERS'
 EQUITY:
Passbook and MMA accts..  $  150,055 $  7,473  4.98%  $  123,403 $ 4,445   3.60%  $  118,335 $ 3,803   3.21%
Certificates of
 deposit................     898,515   54,661  6.08      734,746  36,579   4.98      597,221  31,516   5.28
                          ---------- --------         ---------- -------          ---------- -------
 Total deposits.........   1,048,570   62,134  5.93      858,149  41,024   4.78      715,556  35,319   4.94
Other borrowings........     560,497   37,003  6.60      515,295  24,735   4.80      406,917  16,362   4.02
Subordinated
 debentures.............      64,116    5,777  9.01       62,975   5,676   9.01       57,088   5,237   9.17
                          ---------- --------         ---------- -------          ---------- -------
 Total interest-bearing
  liabilities...........   1,673,183  104,914  6.27    1,436,419  71,435   4.97    1,179,561  56,918   4.83
                                     --------                    -------                     -------
Noninterest-bearing
 liabilities............      15,136                      11,080                      10,195
Stockholders' equity....     107,860                     107,882                      98,316
                          ----------                  ----------                  ----------
 Total average
  liabilities and
  stockholders' equity..  $1,796,179                  $1,555,381                  $1,288,072
                          ==========                  ==========                  ==========
Net interest spread(1)..                       1.60%                       2.14%                       2.88%
Net interest income and
 net interest
 margin(2)..............             $ 35,061  1.97%             $38,090   2.47%             $41,463   3.25%
                                     ========                    =======                     =======
</TABLE>
- --------
(1) Net interest spread represents the average yield earned on interest-
    earning assets less the average rate paid on interest-bearing liabilities.
(2) Net interest margin is computed by dividing net interest income by total
    average earning assets.
 
 Rate and Volume Variances
 
  Net interest income is affected by changes in volume and changes in rates.
Volume changes are caused by differences in the level of interest-earning
assets and interest-bearing liabilities. Rate changes result from differences
in yields earned on assets and rates paid on liabilities.
 
  The following table sets forth, for the periods indicated, a summary of the
changes in interest earned and interest paid resulting from changes in average
asset and liability balances (volume) and changes in average interest rates.
Where significant, the changes in interest due to both volume and rate have
been allocated to the changes due to volume and rate in proportion to the
relationship of absolute dollar amounts in each. Tax-exempt income from short-
term investments is presented on a tax-equivalent basis.
 
                                      26
<PAGE>
 
<TABLE>
<CAPTION>
                                1995 VS. 1994               1994 VS. 1993
                          ---------------------------  --------------------------
                          VOLUME     RATE     TOTAL    VOLUME     RATE     TOTAL
                          -------  --------  --------  -------  --------  -------
                                            (IN THOUSANDS)
<S>                       <C>      <C>       <C>       <C>      <C>       <C>
INCREASE (DECREASE) IN
 INTEREST INCOME:
Interest-earning
 deposits with other
 institutions...........  $    40  $      1  $     41  $    (3) $     (6) $    (9)
Short-term investments..     (857)      504      (353)    (589)      531      (58)
Investment securities...    2,384     1,853     4,237    2,894       713    3,607
Loans...................   16,420    10,105    26,525   17,070    (9,466)   7,604
                          -------  --------  --------  -------  --------  -------
  Total increase
   (decrease)...........   17,987    12,463    30,450   19,372    (8,228)  11,144
                          -------  --------  --------  -------  --------  -------
INCREASE (DECREASE) IN
 INTEREST EXPENSE:
Passbook and MMA
 accounts...............    1,102     1,926     3,028      167       475      642
Certificates of
 deposit................    9,082     9,000    18,082    6,952    (1,889)   5,063
Other borrowings........    2,357     9,911    12,268    4,832     3,541    8,373
Subordinated
 debentures.............      101         0       101      532       (93)     439
                          -------  --------  --------  -------  --------  -------
  Total increase
   (decrease)...........   12,642    20,837    33,479   12,483     2,034   14,517
                          -------  --------  --------  -------  --------  -------
Increase (decrease) in
 net interest income....  $ 5,345  $ (8,374) $ (3,029) $ 6,889  $(10,262) $(3,373)
                          =======  ========  ========  =======  ========  =======
</TABLE>
 
TYPES OF LOANS
 
  The following table sets forth by category the total loan portfolio of the
Company at the dates indicated:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                          --------------------------------------------------------
                             1995        1994        1993        1992       1991
                          ----------  ----------  ----------  ----------  --------
                                             (IN THOUSANDS)
<S>                       <C>         <C>         <C>         <C>         <C>
LOANS:
Single family (1-4
 units).................  $  983,331  $  820,078  $  577,276  $  375,757  $270,655
Multifamily (5+ units)..     350,507     367,750     387,757     405,399   325,075
Commercial real estate..     286,824     249,119     229,914     204,611   209,121
Multifamily/commercial
 construction...........       9,013      10,658       5,707      19,574    19,717
Single family
 construction...........      19,349      14,227      14,512      14,703     6,912
Home equity credit
 lines..................      26,572      28,137      31,213      35,255    23,755
                          ----------  ----------  ----------  ----------  --------
  Real estate mortgages
   subtotal.............   1,675,596   1,489,969   1,246,379   1,055,299   855,235
Commercial business and
 other..................       6,667       8,694       9,679      12,486    16,382
                          ----------  ----------  ----------  ----------  --------
  Total loans...........   1,682,263   1,498,663   1,256,058   1,067,785   871,617
Unearned fee income.....      (4,380)     (6,816)     (9,406)    (12,621)  (11,550)
Reserve for possible
 losses.................     (18,068)    (14,355)    (12,657)    (12,686)  (11,663)
                          ----------  ----------  ----------  ----------  --------
  Loans, net............  $1,659,815  $1,477,492  $1,233,995  $1,042,478  $848,404
                          ==========  ==========  ==========  ==========  ========
</TABLE>
 
  The following table shows the maturity distribution of the Company's real
estate construction loans and commercial business loans outstanding as of
December 31, 1995, which, based on remaining scheduled repayments of principal,
were due within the periods indicated. All such loans are adjustable rate in
nature
 
<TABLE>
<CAPTION>
                                                  AFTER ONE
                                          WITHIN  BUT WITHIN MORE THAN
                                         ONE YEAR FIVE YEARS FIVE YEARS  TOTAL
                                         -------- ---------- ---------- -------
                                                     (IN THOUSANDS)
<S>                                      <C>      <C>        <C>        <C>
MATURITY DISTRIBUTION:
Real estate construction loans.......... $26,262    $2,100      $ --    $28,362
Commercial business loans...............     692     2,852       119      3,663
                                         -------    ------      ----    -------
  Total................................. $26,954    $4,952      $119    $32,025
                                         =======    ======      ====    =======
</TABLE>
 
 
                                       27
<PAGE>
 
ASSET QUALITY
 
  The Company places an asset on nonaccrual status when any installment of
principal or interest is over 90 days past due (except for single family loans
which are well secured and in the process of collection), or when management
determines the ultimate collection of all contractually due principal or
interest to be unlikely. Restructured loans where the Company grants payment
or significant interest rate concessions are placed on nonaccrual status until
collectibility improves and a satisfactory payment history is established,
generally receipt of at least six consecutive payments. Real estate collateral
obtained by the Company is referred to as "REO."
 
  Since the inception of operations in 1985 through December 31, 1995, the
Company has originated approximately $5.0 billion of loans both for sale and
retention in its loan portfolio, on which the Company has experienced
approximately $34 million of losses. Such losses primarily resulted from the
economic recession which affected the California economy commencing in late
1990 and continuing in parts of the state through 1995 and the Northridge
earthquake which struck the Los Angeles area in January 1994. As a result of
the Northridge earthquake, which affected primarily the Company's loans
secured by multifamily properties in Los Angeles County, the Company has
experienced increased loan delinquencies and REO, additional loan loss
provisions and a higher level of modified and restructured loans.
 
  The Company's loss experience since inception represents an aggregate total
of approximately 0.68% of loans originated in over ten years, although the
Company's loss experience on single-family mortgage loans has been less than
0.06% of loans originated in this period. The Company's average annualized net
chargeoff experience on its single family loans for the last three years was
0.02% of average single family loans. The Company has experienced a higher
level of chargeoffs since 1991 in connection with the resolution of delinquent
loans and sale of REO than in prior years. The ratio of the Company's net loan
chargeoffs to average loans was 0.44% for 1993, 0.58% for 1994, and 0.69% for
1995.
 
  Additional information is provided under the captions "Management's
Discussion and Analysis of Financial Condition and Results of Operations--
Asset Quality and--Provisions for Losses and Reserve Activity" on pages 38 to
40 of the Company's 1995 Annual Report to stockholders, incorporated by
reference herein.
 
  The following table presents nonaccruing loans and investments, REO,
restructured performing loans and accruing single family loans more than 90
days past due at the dates indicated.
 
<TABLE>
<CAPTION>
                                                DECEMBER 31,
                                   -------------------------------------------
                                    1995     1994     1993     1992     1991
                                   -------  -------  -------  -------  -------
                                              ($ IN THOUSANDS)
<S>                                <C>      <C>      <C>      <C>      <C>
NONACCRUING ASSETS AND OTHER
 LOANS:
Single family..................... $   --   $   --   $   --   $   --   $   --
Multifamily.......................  23,664   29,049    6,740    3,894    3,525
Commercial real estate............  12,555    3,400    4,862    5,524    9,674
Other.............................     331      174       16      140      --
Real estate owned ("REO").........  10,198    8,500    9,961    8,937      --
                                   -------  -------  -------  -------  -------
  Nonaccruing loans and REO.......  46,748   41,123   21,579   18,495   13,199
Nonaccruing investments...........     --       --       361      469      800
                                   -------  -------  -------  -------  -------
  Total nonaccruing assets........  46,748   41,123   21,940   18,964   13,999
Restructured performing loans.....  12,795   17,489    6,342    3,366    3,366
                                   -------  -------  -------  -------  -------
  Total nonaccruing assets and
   restructured performing loans.. $59,543  $58,612  $28,282  $22,330  $17,365
                                   =======  =======  =======  =======  =======
Accruing single family loans more
 than 90 days past due............ $ 3,747  $ 2,587  $ 1,390  $ 3,541  $ 2,880
                                   =======  =======  =======  =======  =======
PERCENT OF TOTAL ASSETS:
All nonaccruing assets............    2.46%    2.41%    1.55%    1.54%    1.50%
Nonaccruing assets and
 restructured performing loans....    3.13%    3.43%    2.00%    1.81%    1.86%
</TABLE>
 
 
                                      28
<PAGE>
 
  The following table provides certain information with respect to the
Company's reserve position and provisions for losses as well as chargeoff and
recovery activity.
 
<TABLE>
<CAPTION>
                                        YEAR ENDED DECEMBER 31,
                          --------------------------------------------------------
                             1995        1994        1993        1992       1991
                          ----------  ----------  ----------  ----------  --------
                                            ($ IN THOUSANDS)
<S>                       <C>         <C>         <C>         <C>         <C>
RESERVE FOR POSSIBLE
 LOSSES:
Balance beginning of
 year...................  $   14,355  $   12,657  $   12,686  $   11,663  $  5,254
Provision charged to
 operations.............      14,765       9,720       4,806       8,062     6,241
Reserve from purchased
 loans..................         --           34         200         466     2,240
Reserve of First
 Republic Savings Bank
 at acquisition.........         --          --           24         --        --
Chargeoffs on originated
 loans:
  Single family.........         (14)       (210)       (209)       (328)     (259)
  Multifamily...........      (9,314)     (7,177)     (3,367)     (3,961)     (706)
  Commercial real
   estate...............      (2,163)       (695)     (1,547)     (3,750)   (1,001)
  Commercial business
   loans................         (48)        (79)        (76)       (213)     (186)
  Construction loans....        (353)        --          --          --        --
Recoveries on originated
 loans:
  Single family.........           3          11         --           50       --
  Multifamily...........         765         119         --            5        10
  Commercial real
   estate...............          30         --           92         654       --
  Commercial business
   loans................          54          15          43          12         4
Acquired loans:
  Chargeoffs............         (22)        (47)        --          --        (16)
  Recoveries............          10           7           5          26        82
                          ----------  ----------  ----------  ----------  --------
Total chargeoffs, net of
 recoveries.............     (11,052)     (8,056)     (5,059)     (7,505)   (2,072)
                          ----------  ----------  ----------  ----------  --------
Balance end of year.....  $   18,068  $   14,355  $   12,657  $   12,686  $ 11,663
                          ==========  ==========  ==========  ==========  ========
Average loans for the
 year...................  $1,591,827  $1,379,640  $1,154,680  $1,008,783  $700,917
Total loans at year
 end....................   1,682,263   1,498,663   1,256,058   1,067,785   871,617
Ratios of reserve to:
  Total loans...........        1.07%       0.96%       1.01%       1.19%     1.34%
  Nonaccruing loans.....          49%         44%        109%        133%       88%
  Nonaccruing loans and
   restructured
   performing loans.....          37%         29%         70%         98%       70%
Net chargeoffs to
 average loans..........        0.69%       0.58%       0.44%       0.74%     0.30%
</TABLE>
 
                                       29
<PAGE>
 
  The following table sets forth management's historical allocation of the
reserve for possible losses by loan category and the percentage of loans in
each category to total loans at the dates indicated:
 
<TABLE>
<CAPTION>
                                                      DECEMBER 31,
                          -------------------------------------------------------------------------
                              1995           1994           1993           1992           1991
                          -------------  -------------  -------------  -------------  -------------
                          RESERVE        RESERVE        RESERVE        RESERVE        RESERVE
                            FOR   % OF     FOR   % OF     FOR   % OF     FOR   % OF     FOR   % OF
                          LOSSES  LOANS  LOSSES  LOANS  LOSSES  LOANS  LOSSES  LOANS  LOSSES  LOANS
                          ------- -----  ------- -----  ------- -----  ------- -----  ------- -----
                                                    ($ IN THOUSANDS)
<S>                       <C>     <C>    <C>     <C>    <C>     <C>    <C>     <C>    <C>     <C>
Loan Category:
Single family...........  $   200  58.5% $   --   54.7% $   --   46.0% $   --   35.2% $   --   31.0%
Multifamily.............    5,900  20.8    5,600  24.6    2,600  30.9    1,700  38.0    1,325  37.3
Commercial real estate..    2,850  17.0      600  16.7    1,300  18.3    2,000  19.2    1,725  24.0
Multifamily
 construction...........      --    0.5      --    0.6      --    0.4      --    1.8      --    2.3
Single family
 construction...........      --    1.2      100   0.9      --    1.1      --    1.4      --    0.8
Home equity credit
 lines..................      --    1.6      --    1.9      --    2.5      --    3.3      --    2.7
Other loans.............       50   0.4       55   0.6      --    0.8      100   1.1      200   1.9
Unallocated reserves....    9,068   --     8,000   --     8,757   --     8,886   --     8,413   --
                          ------- -----  ------- -----  ------- -----  ------- -----  ------- -----
                          $18,068 100.0% $14,335 100.0% $12,657 100.0% $12,686 100.0% $11,663 100.0%
                          ======= =====  ======= =====  ======= =====  ======= =====  ======= =====
</TABLE>
 
  At December 31, 1995, management had allocated from its general reserves
$5,900,000 to the multifamily loan category, $2,850,000 to the commercial real
estate loan category, $200,000 to the single family category, and $50,000 to
other loans, based upon management's estimate of the risk of loss inherent in
its nonaccruing or other possible problem loans in those categories. The
allocation of such reserve will change whenever management determines that the
risk characteristics of its assets or specific assets have changed. The amount
available for future chargeoffs that might occur within a particular category
is not limited to the amount allocated to that category, since the allowance
is a general reserve available for all loans in the Company's portfolio. In
addition, the amounts so allocated by category may not be indicative of future
chargeoff trends.
 
  Based predominately upon the Company's continuous review and grading
process, the Company will determine appropriate levels of total reserves in
response to its assessment of the potential risk of loss inherent in its loan
portfolio. Management will provide additional reserves when the results of its
problem loan assessment methodology or overall reserve adequacy test indicate
additional reserves are required. The review of problem loans is an ongoing
process, during which management may determine that additional chargeoffs are
required or additional loans should be placed on nonaccrual status.
 
  Although substantially all nonaccrual loans and loans that were adversely
affected by the earthquake have been reduced to their currently estimated
collateral fair value (net of selling costs) at December 31, 1995, there can
be no assurance that additional reserves or chargeoffs will not be required in
the event that the properties securing the Company's existing problem loans
fail to maintain their values or that new problem loans arise.
 
FINANCIAL RATIOS
 
  The following table shows certain key financial ratios for the Company for
the periods indicated.
 
<TABLE>
<CAPTION>
                                                  YEAR ENDING DECEMBER 31,
                                              --------------------------------
                                              1995  1994   1993   1992   1991
                                              ----- ----- ------ ------ ------
<S>                                           <C>   <C>   <C>    <C>    <C>
Key Financial Ratios:
Return on average total assets............... 0.07% 0.47%  0.97%  1.06%  0.96%
Return on average stockholders' equity....... 1.08% 6.77% 12.65% 14.10% 17.22%
Average stockholders' equity as a percentage
 of average total assets..................... 6.00% 6.94%  7.63%  7.51%  5.55%
General & administrative expenses as a
 percentage of average total assets.......... 1.07% 1.28%  1.33%  1.30%  1.44%
</TABLE>
 
                                      30
<PAGE>
 
ITEM 2. PROPERTIES
 
  First Republic does not own any real property. In 1990, First Republic
entered into a 10-year lease, with three 5-year options to extend, for
headquarters space at 388 Market Street, mezzanine floor, in the San Francisco
financial district. Management believes that the Company's current and planned
facilities are adequate for its current level of operations.
 
  First Republic's subsidiaries lease offices at the following locations, with
terms expiring at dates ranging from August 1997 to December 2002:
 
<TABLE>
<CAPTION>
                 NAME                                ADDRESS
                 ----                                -------
     <C>                           <S>
     First Thrift................. 101 Pine Street, San Francisco, CA
                                   5628 Geary Boulevard, San Francisco, CA
                                   1088 Stockton Street, San Francisco, CA
                                   1809 Irving Street at 19th Avenue, San
                                   Francisco, CA
                                   1099 Fourth Street, San Rafael, CA
                                   3928 Wilshire Blvd., Los Angeles, CA
                                   9593 Wilshire Blvd., Beverly Hills, CA
                                   116 E. Grand Avenue, Escondido, CA
                                   8347 La Mesa Blvd., La Mesa, CA
                                   1110 Camino Del Mar, Del Mar, CA
     First Republic Savings Bank.. 2510 South Maryland Parkway, Las Vegas, NV
</TABLE>
 
ITEM 3. LEGAL PROCEEDINGS
 
  There is no pending proceeding, other than ordinary routine litigation
incidental to the Company's business, to which the Company is a party or to
which any of its property is subject.
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
 
  No matters were submitted to a vote of security holders, through the
solicitation of proxies or otherwise, during the fourth quarter of the year
ended December 31, 1995.
 
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
 
  This information is incorporated by reference to page 48 of the Company's
Annual Report to Stockholders for the year ended December 31, 1995.
 
ITEM 6. SELECTED FINANCIAL DATA
 
  This information is incorporated by reference to the inside front cover of
the Company's Annual Report to Stockholders for the year ended December 31,
1995.
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
 
  This information is incorporated by reference to pages 36 through 45 of the
Company's Annual Report to Stockholders for the year ended December 31, 1995.
 
 
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
 
  This information is incorporated by reference to pages 20 through 35 and to
page 48 of the Company's Annual Report to Stockholders for the year ended
December 31, 1995.
 
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURES
 
  There have been no changes in or disagreements with Accountants during the
Company's two most recent fiscal years.
 
                                      31
<PAGE>
 
                                   PART III
 
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS
 
  The following table sets forth the directors and executive officers of First
Republic and certain pertinent information about them.
 
<TABLE>
<CAPTION>
                          AGE          POSITION HELD WITH THE COMPANY
                          ---          ------------------------------
<S>                       <C> <C>
Roger O.
 Walther(1)(2)(3).......   60 Chairman of the Board
James H. Herbert,
 II(1)..................   51 President, Chief Executive Officer and Director
Katherine August-
 deWilde(1).............   48 Executive Vice President and Director
Willis H. Newton, Jr....   46 Senior Vice President and Chief Financial Officer
Linda G. Moulds.........   45 Vice President, Secretary and Controller
Edward J. Dobranski.....   45 Vice President, General Counsel
David B. Lichtman.......   32 Vice President, Chief Credit Officer
Krista A. Jacobsen......   34 Vice President, Chief Investment Officer
Richard M. Cox-Johnson..   61 Director
Kenneth W. Dougherty....   69 Director
Frank J. Fahrenkopf,
 Jr.....................   56 Director
L. Martin Gibbs(2)......   58 Director
James F. Joy(2).........   58 Director
John F. Mangan..........   59 Director
Barrant V. Mer-
 rill(2)(3).............   65 Director
</TABLE>
- --------
(1) Member of the Executive Committee.
(2) Member of the Compensation Committee.
(3) Member of the Audit Committee.
 
  The directors of First Republic serve three-year terms. The terms are
staggered to provide for the election of approximately one-third of the Board
members each year. Each director (except Mr. Cox-Johnson who was elected in
October 1986 and Ms. August-deWilde who was elected in April 1988) has served
in such capacity since the inception of First Republic. Messrs. Walther and
Herbert have served as officers of First Republic since its inception. Ms.
August-deWilde has served as an officer since July 1985 and as a director
since April 1988, while Ms. Moulds has served as an officer since June 1985.
Mr. Newton became an officer of First Republic in August 1988, Mr. Dobranski
became an officer of First Republic in June 1993, Mr. Lichtman became an
officer of First Republic in January 1994 and Ms. Jacobsen became an officer
of First Republic in July 1995.
 
  The backgrounds of the directors and executive officers of First Republic
are as follows:
 
  Roger O. Walther is Chairman of the Board of Directors and a director of
First Republic serving until 1997. Mr. Walther is Chairman and Chief Executive
Officer of ELS Educational Services, Inc., the largest teacher of English as a
second language in the United States. He is a director of Charles Schwab &
Co., Inc. From 1980 to 1984, Mr. Walther served as Chairman of the Board of
San Francisco Bancorp. He is a graduate of the United States Coast Guard
Academy, B.S. 1958, and the Wharton School, University of Pennsylvania, M.B.A.
1961 and is a member of the Graduate Executive Board of the Wharton School.
 
  James H. Herbert, II is President, Chief Executive Officer and a director of
First Republic, serving until 1997, and has held such positions since First
Republic's inception in 1985. From 1980 to July 1985, Mr. Herbert was
President, Chief Executive Officer and a director of San Francisco Bancorp, as
well as Chairman of the Board of its operating subsidiaries in California,
Utah and Nevada. He is a past president and currently a director of the
California Association of Thrift and Loan Companies and is on the California
Commissioner of Corporations' Industrial Loan Law Advisory Committee. He is a
graduate of Babson College, B.S., 1966, and New York University, M.B.A., 1969.
He is a member of The Babson Corporation.
 
                                      32
<PAGE>
 
  Katherine August-deWilde is Executive Vice President and a director of First
Republic serving until 1998. She joined the Company in June 1985 as Vice
President and Chief Financial Officer. From 1982 to 1985, she was Senior Vice
President and Chief Financial Officer at PMI Mortgage Insurance Co., a
subsidiary of Sears/Allstate. She is a graduate of Goucher College, A.B.,
1969, and Stanford University, M.B.A., 1975.
 
  Willis H. Newton, Jr. has been Senior Vice President and Chief Financial
Officer of First Republic since August 1988. From 1985 to August 1988, he was
Vice President and Controller of Homestead Financial Corporation. He is a
graduate of Dartmouth College, B.A., 1971 and Stanford University, M.B.A.,
1976. Mr. Newton is a Certified Public Accountant.
 
  Linda G. Moulds is Vice President, Secretary and Controller of First
Republic, serving with the Company since inception. From 1980 to July 1985,
Ms. Moulds was Secretary and Controller of San Francisco Bancorp and a
director of First United. She is a graduate of Temple University B.S., 1971.
 
  Edward J. Dobranski joined the company in August 1992 as General Counsel and
was appointed a Vice President in 1993. He also serves as the Company's
Compliance Officer and Community Reinvestment Officer. From 1990 to 1992, Mr.
Dobranski was Of Counsel at Jackson Cole & Black in San Francisco,
specializing in banking, real estate and corporate law, and from 1987 to 1990
he was a partner in the San Francisco office of Rose Wachtell & Gilbert. Mr.
Dobranski is a graduate of Coe College-Iowa, B.A. 1972 and Creighton
University-Nebraska, J.D. 1975.
 
  David B. Lichtman was appointed Vice President, Chief Credit Officer, in
January 1994. Mr. Lichtman served as a loan processor with First Thrift from
1986 to 1990, as a loan officer with First Republic Mortgage Inc. from 1990
through 1991, and as a credit officer with First Thrift from 1992 through
December 1993. Mr. Lichtman is a graduate of Vassar College, B.A. 1985 and the
University of California, Berkeley, M.B.A. 1990.
 
  Krista A. Jacobsen joined the Company in July 1995 as Vice President and
Chief Investment Officer. Previously, from 1987 to 1994, she was Vice
President and Portfolio Manager at Transamerica Investment Services. Ms.
Jacobsen is a graduate of the University of California, Los Angeles, earning a
B.A. and an M.A. in 1985.
 
  Richard M. Cox-Johnson is a director of First Republic serving until 1996.
Mr. Cox-Johnson is a director of Premier Consolidated Oilfields PLC. He is a
graduate of Oxford University 1955.
 
  Kenneth W. Dougherty is a director of First Republic serving until 1996. Mr.
Dougherty is an investor and was previously President of Gill & Duffus
International Inc. and Farr Man & Co. Inc., which are international commodity
trading companies. He was a director of San Francisco Bancorp from 1982 to
1984. Mr. Dougherty is a graduate of the University of Pennsylvania, B.A.
1948.
 
  Frank J. Fahrenkopf, Jr., is a director of First Republic serving until
1996. Mr. Fahrenkopf is the President and CEO of the American Gaming
Association. Previously, he was a partner in the law firm of Hogan & Hartson.
From January 1983 until January 1989, he was Chairman of the Republican
National Committee. Mr. Fahrenkopf is a graduate of the University of Nevada-
Reno, B.A. 1962, and the University of California-Berkeley, L.L.B. 1965.
 
  L. Martin Gibbs is a director of First Republic serving until 1998. Mr.
Gibbs is a partner in the law firm of Rogers & Wells, counsel to the Company.
He is a graduate of Brown University, B.A. 1959 and Columbia University, J.D.
1962.
 
  James F. Joy is a director of First Republic serving until 1997. Mr. Joy is
Director-European Business Development for CVC Capital Partners Europe
Limited, and a non-executive director of Sylvania Lighting International.
Formerly, he was Managing Director of Citicorp Venture Capital and Citicorp
Corporate Finance from 1989 to 1993. He is a graduate of Trinity College, B.S.
1959, B.S.E.E. 1960 and New York University, M.B.A. 1964.
 
                                      33
<PAGE>
 
  John F. Mangan is a director of First Republic serving until 1998. Mr.
Mangan is an investor and was previously President of Prudential-Bache Capital
Partners, Inc. (a wholly owned subsidiary of Prudential-Bache Securities,
Inc.). Prior to that, he was the managing general partner of Rose Investment
Company, a venture capital partnership. Mr. Mangan was a member of the New
York Stock Exchange for over 13 years and was previously vice president and a
partner of Pershing & Co., Inc. He has been a director of Noel Group, Inc.,
New York, N.Y., and the Hutton-Deutsch Collection Ltd., London. Mr. Mangan is
a graduate of the University of Pennsylvania, B.A. 1959.
 
  Barrant V. Merrill is a director of First Republic serving until 1997. Mr.
Merrill has been Managing Partner of Sun Valley Partners, a private investment
company, since July 1982. From 1984 until January 1989, he was a general
partner of Dakota Partners, a private investment partnership. From 1980 to
1984, Mr. Merrill was a director of San Francisco Bancorp. From 1978 until
1982, he was Chairman of Pershing & Co. Inc., a division of Donaldson, Lufkin
& Jenrette. Mr. Merrill is a graduate of Cornell University, B.A. 1953.
 
ITEM 11. EXECUTIVE COMPENSATION
 
  This information is incorporated by reference to the Company's definitive
proxy statement to be filed with the Commission pursuant to Regulation 14A not
later than 120 days after the end of the Company's fiscal year.
 
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
 
  This information is incorporated by reference to the Company's definitive
proxy statement to be filed with the Commission pursuant to Regulation 14A not
later than 120 days after the end of the Company's fiscal year
 
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
 
  This information is incorporated by reference to the Company's definitive
proxy statement under the caption "Executive Compensation" to be filed with
the Commission pursuant to Regulation 14A not later than 120 days after the
end of the Company's fiscal year.
 
                                    PART IV
 
ITEM 14. EXHIBITS, FINANCIAL STATEMENTS SCHEDULES, AND REPORTS ON FORM
 
  (a) Financial Statements and Schedules.
 
  The following financial statements are contained in registrant's 1995 Annual
Report to Stockholders and are incorporated in this Report on Form 10-K by
this reference:
 
<TABLE>
<CAPTION>
                                                                      PAGE OF
                                                                   ANNUAL REPORT
                                                                   -------------
   <S>                                                             <C>
   First Republic Bancorp Inc.
   At December 31, 1995 and 1994:
     Consolidated Balance Sheet...................................       20
   Years ended December 31, 1995, 1994 and 1993:
     Consolidated Statement of Income.............................       22
     Consolidated Statement of Stockholders' Equity...............       23
     Consolidated Statement of Cash Flows.........................       24
   Notes to Consolidated Financial Statements.....................       25
   Report of Independent Auditors.................................       35
</TABLE>
 
  All schedules are omitted as not applicable.
 
  The Company filed a report dated October 20, 1995 on Form 8-K reporting the
Company's earnings for the quarter and nine months ended September 30, 1995.
 
                                      34
<PAGE>
 
  The Company filed a report dated January 25, 1996 on Form 8-K reporting the
Company's earnings for the quarter and year ended December 31, 1995.
 
  (c) Exhibits
 
  NOTE: Exhibits marked with a plus sign (+) are incorporated by reference to
the registrant's Registration Statement on Form S-1 (No. 33-4608); Exhibits
marked with two plus signs (++) are incorporated by reference to the
Registrant's Form 10-Q for the quarter ended September 30, 1987; Exhibits
marked with three plus signs (+++) are incorporated by reference to the
Registrant's Registration Statement on Form S-1 (No. 33-18963); Exhibits
marked with a diamond (.) are incorporated by reference to the Registrant's
Form 10-K for the year ended December 31, 1988; Exhibits marked with two
diamonds (..) are incorporated by reference to the Registrant's Form 10-K for
the year ended December 31, 1989; Exhibits marked with three diamonds (...)
are incorporated by reference to the Registrant's Form 10-K for the year ended
December 31, 1990; Exhibits marked with two asterisks (**) are incorporated by
reference to Registrant's Registration Statement on Form S-2 (No. 33-40182);
Exhibits marked with three asterisks (***) are incorporated by reference to
Registrant's Registration Statement on Form S-2 (No. 33-42426); Exhibits
marked with one pound sign (#) are incorporated by reference to Registrant's
Registration Statement on Form S-2 (No. 33-43858); Exhibits marked with two
pound signs (##) are incorporated by reference to the Registrant's
Registration Statement on Form S-2 (No. 33-45435). Exhibits marked with three
pound signs (###) are incorporated by reference to the Registrant's
Registration Statement on Form S-2 (No. 33-54136). Exhibits marked with four
pound signs (####) are incorporated by reference to Registrant's Form 10-K for
the year ended December 31, 1992. Exhibits marked with one dagger sign (d) are
incorporated by reference to the Registrant's Registration Statement on Form
S-3 (No. 33-60958). Exhibits marked with two dagger signs (dd) are
incorporated by reference to the Registrant's Registration Statement on Form
S-3 (No. 33-66336). Each such Exhibit had the number in parentheses
immediately following the description of the Exhibit herein.
 
<TABLE>
<CAPTION>
    3.1### Certificate of Incorporation, as amended. (3.1)
    <S>    <C>
    3.2+++ By-Laws as currently in effect.
    4.1#   Indenture dated as of September 1, 1991 between First Republic
           Bancorp Inc. and National City Bank of Minneapolis. (10.35)
    4.2##  Supplemental Indenture dated as of November 1, 1991 between First
           Republic Bancorp Inc. and National City Bank of Minneapolis. (10.35)
    4.3### Indenture dated as of December 1, 1992 between First Republic
           Bancorp Inc. and U.S. Trust Company of California, N.A. (4.1)
    4.4d   Indenture dated as of May 15, 1993, between First Republic Bancorp
           Inc. and United States Trust Company of New York. (4.1)
    4.5dd  Indenture dated as of August 4, 1993, between First Republic Bancorp
           Inc. and United States Trust Company of New York. (4.1)
   10.1    Employee Stock Ownership Plan.
   10.2+   Employee Stock Ownership Trust. (10.16)
   10.3**  1985 Stock Option Plan. (10.3)
   10.4+   Employment offers of James H. Herbert, II, Katherine August-deWilde,
           and Linda G. Moulds. (10.22)
   10.5++  Continuing Guarantee dated August 3, 1987 of the Registrant. (19.2)
   10.6++  Pledge Agreement dated September 8, 1987 between Pacific Trust
           Company, as trustee for the First Republic Bancorp Inc. Employee
           Stock Ownership Plan and the Registrant. (19.6(b))
</TABLE>
 
 
                                      35
<PAGE>
 
<TABLE>
   <C>       <S>
   10.7+++   Key man life insurance policy on James H. Herbert, II. (10.33)
   10.8.     Employment offer of Willis H. Newton, Jr. (10.37)
   10.9...   Sublease Agreement dated October 20, 1989 between the Registrant,
             Wells Fargo Bank and 111 Pine Street Associates with related
             master lease and amendments thereto attached. (10.44)
   10.10..   Lease Agreement dated January 5, 1990 between the Registrant and
             Honorway Investment Corporation. (10.45)
   10.11...  Agreement re: Executive Bonuses for 1990 and 1991. (10.51)
   10.12***  Advances and Security Agreement dated as of June 24, 1991 between
             the Federal Home Loan Bank of San Francisco ("FHLB") and First
             Republic Thrift & Loan. (10.29)
   10.13###  Subordinated Capital Notes by First Republic Thrift & Loan to
             First Republic Bancorp Inc. outstanding as of October 30, 1992,
             nos. 1001-1010 and no. 1013. (10.34)
   10.14###  Form of 1992 Performance-Based Contingent Stock Option Agreement.
             (10.35)
   10.15     Form of 1995 Performance-Based Contingent Stock Option Agreement.
   10.16#### Employee Stock Purchase Plan. (10.23)
   11.1      Statement of Computation of Earnings Per Share.
   12.1      Statement of Computation of Ratios of Earnings to Fixed Charges.
   13.1      1995 Annual Report to Stockholders.
   22.1      Subsidiaries of First Republic Bancorp Inc.
   23.1      Consent of KPMG Peat Marwick LLP.
   27        Financial Data Schedule.
</TABLE>
 
                                       36
<PAGE>
 
                                  SIGNATURES
 
  PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED
ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.
 
                                          First Republic Bancorp Inc.
 
                                                 /s/ Willis H. Newton, Jr.
                                          By: _________________________________
                                             WILLIS H. NEWTON, JR. SENIOR VICE
                                               PRESIDENT AND CHIEF FINANCIAL
                                                          OFFICER
 
March 20, 1996
 
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, THIS
REPORT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS ON BEHALF OF THE
REGISTRANT AND IN THE CAPACITIES AND ON THE DATES INDICATED.

<TABLE> 
              SIGNATURE                        TITLE                  DATE
              ---------                        -----                  ---- 
<S>                                    <C>                         <C> 
        /s/ Roger O. Walther           Chairman of the Board       March 20, 1996 
- -------------------------------------                                 
         (ROGER O. WALTHER)
 
      /s/ James H. Herbert, II         President, Chief            March 20, 1996
- -------------------------------------   Executive Officer and         
       (JAMES H. HERBERT, II)           Director
 
    /s/ Katherine August-deWilde       Executive Vice              March 20, 1996
- -------------------------------------   President and
     (KATHERINE AUGUST-DEWILDE)         Director
 
      /s/ Willis H. Newton, Jr.        Senior Vice President       March 20, 1996
- -------------------------------------   and Chief Financial        
       (WILLIS H. NEWTON, JR.)          Officer (Principal
                                        Financial Officer)
 
         /s/ Linda G. Moulds           Vice President,             March 20, 1996
- -------------------------------------   Secretary and              
          (LINDA G. MOULDS)             Controller (Principal
                                        Accounting Officer)
 
     /s/ Richard M. Cox-Johnson        Director                    March 15, 1996
- -------------------------------------
      (RICHARD M. COX-JOHNSON)

</TABLE> 
 
                                      37
<PAGE>

<TABLE>
              SIGNATURE                  TITLE             DATE
              ---------                  -----             ----
<S>                                     <C>                <C> 
      /s/ Kenneth W. Dougherty          Director           March 21, 1996
- -------------------------------------                        
       (KENNETH W. DOUGHERTY)

    /s/ Frank J. Fahrenkopf, Jr.        Director           March 20, 1996
- -------------------------------------
     (FRANK J. FAHRENKOPF, JR.)

         /s/ L. Martin Gibbs            Director           March 14, 1996
- -------------------------------------
          (L. MARTIN GIBBS)

          /s/ James F. Joy              Director           March 14, 1996
- -------------------------------------
           (JAMES F. JOY)

         /s/ John F. Mangan             Director           March 20, 1996
- -------------------------------------
          (JOHN F. MANGAN)

       /s/ Barrant V. Merrill           Director           March 14, 1996
- -------------------------------------
        (BARRANT V. MERRILL)

</TABLE>
 
                                       38
<PAGE>
 
<TABLE>
<CAPTION>
  EXHIBIT NO.                             DESCRIPTION
  -----------                             -----------
<S>             <C>
11.1........... Statement of Computation of Earnings Per Share
12.1........... Statement of Computation of Ratios of Earnings to Fixed Charges
13.1........... 1995 Annual Report to Stockholders
22.1........... Subsidiaries of First Republic Bancorp Inc.
23.1........... Consent of KPMG Peat Marwick LLP
27............. Financial Data Schedule
</TABLE>
 
                                       39

<PAGE>
 
                                                                    EXHIBIT 10.1





                          FIRST REPUBLIC BANCORP INC.
                          ---------------------------

                         EMPLOYEE STOCK OWNERSHIP PLAN
                         -----------------------------


                 As Amended and Restated as of January 1, 1987
                 ---------------------------------------------
<PAGE>
 
                               TABLE OF CONTENTS
                               -----------------

<TABLE>
<CAPTION>
SECTION                                                            PAGE
- -------                                                            ----
<S>                                                                 <C>
 1.  Nature of the Plan.............................................   1
     ------------------                                               
                                                                      
 2.  Definitions....................................................   2
     -----------                                                      
                                                                      
 3.  Eligibility and Participation..................................   7
     -----------------------------                                    
                                                                      
 4.  Employer Contributions.........................................   9
     ----------------------                                           
                                                                      
 5.  Investment of Trust Assets.....................................  10
     --------------------------                                       
                                                                      
 6.  Allocations to Participants' Accounts..........................  13
     -------------------------------------                            
                                                                      
 7.  Allocation Limitations.........................................  18
     ----------------------                                           
                                                                      
 8.  Voting Company Stock...........................................  20
     --------------------                                             
                                                                      
 9.  Disclosure to Participants.....................................  20
     --------------------------                                       
                                                                      
10.  Vesting and Forfeitures........................................  22
     -----------------------                                          
                                                                      
11.  Credited Service and Break in Service..........................  24
     -------------------------------------                            
                                                                      
12.  When Capital Accumulation Will Be Distributed..................  25
     ---------------------------------------------                    
                                                                      
13.  In-Service Distributions.......................................  27
     ------------------------                                         
                                                                      
14.  How Capital Accumulation Will Be Distributed...................  30
     --------------------------------------------                     
                                                                      
15.  Rights, Options and Restrictions on Company Stock..............  32
     -------------------------------------------------                
                                                                      
16.  No Assignment of Benefits......................................  32
     -------------------------                                        
                                                                      
17.  Administration.................................................  33
     --------------                                                   
                                                                      
18.  Claims Procedure...............................................  37
     ----------------                                                 
                                                                      
19.  Limitation on Participants' Rights.............................  38
     ----------------------------------                               
                                                                      
20.  Future of the Plan.............................................  39
     ------------------                                               
                                                                      
21.  "Top-Heavy" Contingency Provisions.............................  40
     ----------------------------------                               
                                                                      
22.  Governing Law..................................................  41
     -------------                                                    
                                                                      
23.  Execution......................................................  42
     ---------
</TABLE>
<PAGE>
 
                          FIRST REPUBLIC BANCORP INC.
                          ---------------------------

                         EMPLOYEE STOCK OWNERSHIP PLAN
                         -----------------------------


                 As Amended and Restated as of January 1, 1987
                 ---------------------------------------------



Section 1.  Nature of the Plan.
            ------------------ 

     The purpose of this Plan is to enable participating Employees to share in
the growth and prosperity of First Republic Bancorp Inc. (the "Company") and to
provide Participants with an opportunity to accumulate capital for their future
economic security.  The Plan is intended to do this without any deductions from
Participants' paychecks and without requiring them to invest their personal
savings.  The primary purpose of the Plan is to enable Participants to acquire
stock ownership interests in the Company.  Therefore, the Trust established
under the Plan is designed to invest primarily in Company Stock.

     The Plan is also designed to be available as a technique of corporate
finance to the Company.  Accordingly, it may be used to accomplish the following
objectives:

     (a)  To meet general financing requirements of the Company, including
          capital growth and transfers in the ownership of Company Stock;

     (b)  To provide Participants with beneficial ownership of Company Stock,
          substantially in proportion to their relative Compensation, without
          requiring any cash outlay, any reduction in pay or other personal
          investment on the part of Participants; and

     (c)  To receive loans (or other extensions of credit) to finance the
          acquisition of Company Stock ("Acquisition Loans"), with such loans to
          be repaid by Employer Contributions to the Trust and dividends
          received on such Company Stock.
<PAGE>
 
     The Plan, originally adopted effective as of January 1, 1985, is hereby
amended and restated as of January 1, 1987.  The Plan is a stock bonus plan
under Section 401(a) of the Internal Revenue Code (the "Code").  The Plan is
also an employee stock ownership plan under Section 4975(e)(7) of the Code.

     All Trust Assets held under the Plan will be administered, distributed,
forfeited and otherwise governed by the provisions of this Plan and the related
Trust Agreement.  The Plan is administered by an Administrative Committee for
the exclusive benefit of Participants (and their Beneficiaries).

Section 2.  Definitions.
            ----------- 

     In this Plan, whenever the context so indicates, the singular or plural
number and the masculine, feminine or neuter gender shall be deemed to include
the other, the terms "he," "his" and "him" shall refer to a Participant, and the
capitalized terms shall have the following meanings:

Account ..................    One of two accounts maintained to record the
                              interest of a Participant under the Plan.  See
                              Section 6.

Acquisition Loan .........    A loan (or other extension of credit) used by the
                              Trust to finance the acquisition of Company Stock,
                              which loan may constitute an extension of credit
                              to the Trust from a party in interest (as defined
                              in ERISA).  See Section 5(b).

Affiliate ................    Any corporation which is a member of a controlled
                              group of corporations (within the meaning of
                              Section 414(b) of the Code) of which the Company
                              is also a member.

                                     - 2 -
<PAGE>
 
Allocation Date ..........    December 31st of each year (the last day of each
                              Plan Year).

Approved Absence .........    A leave of absence (without pay) granted to an
                              Employee by his Employer under its established
                              leave policy.  See Section 3(c).

Beneficiary ..............    The person (or persons) entitled to receive any
                              benefit under the Plan in the event of a
                              Participant's death.  See Section 14(b).

Board of Directors .......    The Board of Directors of the Company.

Break in Service .........    A Plan Year in which an Employee is not credited
                              with more than 500 Hours of Service as a result of
                              his termination of Service.  See Section 11(b).

Capital Accumulation .....    A Participant's vested, nonforfeitable interest
                              in his Accounts under the Plan.  Each
                              Participant's Capital Accumulation shall be 
                              determined in accordance with the provisions of
                              Section 10 and distributed as provided in Sections
                              12, 13 and 14.

Code .....................    The Internal Revenue Code of 1986, as amended.

Committee ................    The Administrative Committee appointed by the
                              Board of Directors to administer the Plan.  See
                              Section 17.

Company ..................    First Republic Bancorp Inc., a Delaware
                              corporation.

Company Stock ............    Shares of voting common stock issued by the
                              Company, which shares are "employer securities"
                              under Section 409(1) of the Code.

Company Stock Account ....    The Account which reflects each Participant's
                              interest in Company Stock held under the Plan.
                              See Section 6.

                                     - 3 -
<PAGE>
 
Compensation .............    The total wages and other compensation paid to an
                              Employee by the Company during the Plan Year and
                              reported on the Employee's Wage and Tax Statement
                              (Form W-2), plus the amounts excludable from the
                              Employee's taxable income under Sections 125 and
                              402(g) of the Code, but excluding merit bonuses
                              and any amount in excess of $200,000 (as adjusted
                              pursuant to Section 401(a)(17) of the Code) or,
                              after 1993, $150,000 (as adjusted pursuant to
                              Section 401(a)(17) of the Code).  For purposes of
                              applying this dollar limit, the Compensation of
                              a 5% owner or of a Highly Compensated Employee who
                              is one of the ten most highly compensated Highly
                              Compensated Employees shall be aggregated with the
                              Compensation of his or her spouse and his or her
                              lineal descendants who are under age 19.

Credited Service .........    The number of Plan Years in which an Employee is
                              credited with at least 1000 Hours of Service, 
                              including Service prior to January 1, 1987. See
                              Section 11(a).

Disability ...............    A physical or mental condition of a total and
                              permanent nature which, in the opinion of a
                              physician approved by the Committee, will 
                              prevent an Employee from engaging in any
                              substantial gainful employment with the Company or
                              an Affiliate. "Disability" shall not include such
                              a condition if it: (1) resulted from or consists
                              of habitual drunkenness or addiction to
                              narcotics, (2) was contracted, suffered or
                              incurred while engaged in a felonious enterprise,
                              (3) was intentionally self-inflicted, (4) arose
                              out of service in the armed forces of any country,
                              or (5) arose while absent on extended leave of
                              absence (other than a vacation) or lay-off or
                              while absent without leave.

                                     - 4 -
<PAGE>
 
Employee .................    Any common-law employee of an Employer.  A leased
                              employee, as described in Section 414(n) of the
                              Code, is not an Employee for purposes of this
                              Plan.

Employer .................    The Company and any Affiliate which is designated
                              as an Employer by the Board of Directors and which
                              adopts the Plan for the benefit of its Employees.

Employer Contributions ...    Payments made to the Trust by an Employer.  See
                              Section 4.

ERISA ....................    The Employee Retirement Income Security Act of
                              1974, as amended.

Financed Shares ..........    Shares of Company Stock acquired by the Trust with
                              the proceeds of an Acquisition Loan.

Forfeiture ...............    Any portion of a Participant's Accounts which does
                              not become a part of his Capital Accumulation and
                              which is forfeited under Section 10(b).

401(k) Plan ..............    The First Republic Bancorp Inc. Cash or Deferred
                              Plan, a profit sharing plan qualified under 
                              Section 401(a) of the Code that includes a cash
                              or deferred arrangement under Section 401(k) of
                              the Code.

Highly Compensated
Employee .................    An Employee who (1) is a 5% owner, (2) has
                              Statutory Compensation in excess of $75,000, (3)
                              has Statutory Compensation in excess of $50,000
                              and is in the top-paid 20% group of Employees, or
                              (4) is an officer of the Company and has Statutory
                              Compensation in excess of 50% of the dollar amount
                              in effect under Section 415(b)(1)(A) of the Code
                              for the Plan Year, as determined in accordance
                              with Section 414(q) of the Code.  The $75,000 and
                              $50,000 amounts shall be adjusted after 1987 for
                              increases in the cost of living

                                     - 5 -
<PAGE>
 
                              pursuant to Section 414(q)(1) of the Code.

Hour of Service ..........    Each hour of Service for which an Employee is
                              credited under the Plan, as described in Section
                              3(d).

Other Investments
Account ..................    The Account which reflects each Participant's
                              interest under the Plan attributable to Trust
                              Assets other than Company Stock.  See Section 6.

Participant ..............    Any Employee or former Employee who has met the
                              applicable eligibility requirements of Section 3
                              and who has not yet received a complete
                              distribution of his Capital Accumulation.

Plan .....................    The First Republic Bancorp Inc. Employee Stock
                              Ownership Plan, which includes this Plan and the
                              Trust Agreement.

Plan Year ................    The 12-month period ending on each Allocation Date
                              and coinciding with each calendar year, which is
                              the taxable year of the Company.

Retirement ...............    Termination of Service on or after the later of
                              (1) attaining age 65 or (2) the fifth anniversary
                              of becoming a Participant.

Service ..................    Employment with the Company or with an Affiliate.

Statutory Compensation ...    The total remuneration paid to an Employee by an
                              Employer during the Plan Year for personal
                              services rendered to the Employer, excluding
                              employer contributions to a plan of deferred
                              compensation, amounts realized in connection with
                              stock options and amounts which receive special
                              tax benefits.  For purposes of the definition of
                              "Highly Compensated Employee," "Statutory
                              Compensation" shall include reductions in salary
                              contributed to the 401(k) Plan for the Plan Year.

                                     - 6 -
<PAGE>
 
Statutory Dollar Amount ..    For any Plan Year, $30,000, as may be increased
                              pursuant to Section 415(c)(1)(A) of the Code.

Trust ....................    The First Republic Bancorp Inc. Employee Stock
                              Ownership Trust, created by the Trust Agreement
                              entered into between the Company and the Trustee.

Trust Agreement ..........    The Agreement between the Company and the Trustee
                              establishing the Trust and specifying the duties
                              of the Trustee.

Trust Assets .............    The Company Stock (and other as sets) held in the
                              Trust for the benefit of Participants.  See 
                              Section 5.

Trustee ...................   The Trustee (and any successor Trustee) appointed
                              by the Board of Directors to hold the Trust
                              Assets.



Section 3.  Eligibility and Participation.
            ----------------------------- 

     (a)  Each full-time Employee shall become a Participant in the Plan on the
first day of the first pay period coinciding with or next following the date on
which he completes six months of Service.  Each part-time Employee shall become
a Participant in the Plan on the first day of the first pay period coinciding
with or next following the date on which he completes 1000 Hours of Service.

     An Employee whose terms of Service are covered by a collective bargaining
agreement shall not be eligible to participate in the Plan unless the terms of
such agreement specifically provide for participation in the Plan.

     (b)  A Participant is entitled to share in the allocation of Employer
Contributions and Forfeitures under Section 6(a) for

                                     - 7 -
<PAGE>
 
each Plan Year in which he is credited with at least 1000 Hours of Service and
in which he is an eligible Employee on the Allocation Date.  A Participant is
also entitled to share in the allocation of Employer Contributions and
Forfeitures for the Plan Year of his Retirement, Disability or death if he is
credited with at least 1000 Hours of Service for that Plan Year (even if he is
not an Employee on the Allocation Date).

     (c)  A former Participant who is reemployed by an Employer shall become a
Participant as of the date of his reemployment.  An Employee who is on an
Approved Absence shall not become a Participant until the end of his Approved
Absence, but a Participant who is on an Approved Absence shall continue as a
Participant during the period of his Approved Absence.

     (d)  Hours of Service - For purposes of determining the Hours of Service to
          ----------------                                                      
be credited to an Employee under the Plan, the following rules shall be applied:

          (1)  Hours of Service shall include each hour of Service for which an
               Employee is paid (or entitled to payment) for the performance of
               duties; each hour of Service for which an Employee is paid (or 
               entitled to payment) for a period during which no duties are
               performed due to vacation, holiday, illness, incapacity
               (including disability), layoff, jury duty, military duty or paid
               leave of absence; and each additional hour of Service for which
               back pay is either awarded or agreed to (irrespective of
               mitigation of damages); provided, however, that not more than 501
               Hours of Service shall be credited for a single continuous period
               during which an Employee does not perform any duties.

          (2)  The crediting of Hours of Service shall be determined in
               accordance with the rules set forth in paragraphs (b) and (c) of
               Section 2530.200b-2 of the regulations prescribed by the
               Department of

                                     - 8 -
<PAGE>
 
               Labor, which rules shall be consistently applied with respect to
               all Employees within the same job classification.

          (3)  Hours of Service shall not be credited to an Employee for a
               period during which no duties are performed if payment is made or
               due under a plan maintained solely for the purpose of complying
               with applicable worker's compensation, unemployment compensation
               or disability insurance laws, and Hours of Service shall not be
               credited on account of any payment made or due an Employee solely
               in reimbursement of medical or medically-related expenses.

          (4)  An Employee compensated on an hourly basis shall be credited for
               each Hour of Service as described above.  A salaried Employee
               shall be credited with 95 Hours of Service for each semi-monthly
               payroll period in which he completes at least one Hour of
               Service.



Section 4.  Employer Contributions.
            ---------------------- 

     (a)  Employer Contributions shall be paid to the Trustee for each Plan Year
in such amounts (or under such formula) as may be determined by the Board of
Directors; provided, however, that Employer Contributions shall not be made for
any Plan Year in amounts which can be allocated to no Participant's Accounts by
reason of the allocation limitation described in Section 7(a) or in amounts
which are not deductible under Section 404(a) of the Code.

     (b)  Employer Contributions for each Plan Year shall be paid to the Trustee
not later than the due date (including extensions) for filing the Company's
Federal income tax return for that Plan Year.  Employer Contributions may be
paid in cash and/or in shares of Company Stock, as determined by the Board of
Directors; provided, however, that the Board of Directors may determine that

                                     - 9 -
<PAGE>
 
Employer Contributions may be paid as provided in Section 5(c) with notice to
the Committee and the Trustee.

     (c)  Any Employer Contributions which are not deductible under Section
404(a) of the Code may be returned to the Employer by the Trustee (upon the
direction of the Committee) within one year after the deduction is disallowed or
after it is determined that the deduction is not available. In the event that
Employer Contributions are paid to the Trust by reason of a mistake of fact,
such Employer Contributions may be returned to the Employer by the Trustee (upon
the direction of the Committee) within one year after the payment to the Trust.

     (d)  No Participant shall be required or permitted to make contributions to
the Trust.


Section 5.  Investment of Trust Assets.
            -------------------------- 

     (a)  In General - Trust Assets will be invested by the Trustee primarily
          ---------- 
(or exclusively) in Company Stock in accordance with directions from the
Committee. Employer Contributions (and other Trust Assets) may be used to
acquire shares of Company Stock from any Company shareholder or from the
Company. The Trustee may also invest Trust Assets in such other prudent 
investments as the Committee deems to be desirable for the Trust, or Trust
Assets may be held temporarily in cash. All purchases of Company Stock by the
Trustee shall be made only as directed by the Committee and only at prices which
do not exceed fair market value. The Committee may direct the Trustee to invest
and hold up to 100% of the Trust Assets in Company Stock.

                                     - 10 -
<PAGE>
 
     (b)  Acquisition Loans - The Committee may direct the Trustee to incur
          -----------------                                                 
Acquisition Loans from time to time to finance the acquisition of Company Stock
(Financed Shares) or to repay a prior Acquisition Loan.  An installment
obligation incurred in connection with the purchase of Company Stock shall be
treated as an Acquisition Loan.  An Acquisition Loan shall be for a specific
term, shall bear a reasonable rate of interest and shall not be payable on
demand except in the event of default.  An Acquisition Loan may be secured by a
pledge of the Financed Shares so acquired (or acquired with the proceeds of a
prior Acquisition Loan which is being refinanced).  No other Trust Assets may be
pledged as collateral for an Acquisition Loan, and no lender shall have recourse
against Trust Assets other than any Financed Shares remaining subject to pledge.
Any pledge of Financed Shares must provide for the release of the shares so
pledged as payments on the Acquisition Loan are made by the Trustee and such
Financed Shares are allocated to Participants' Company Stock Accounts under
Section 6.  If the lender is a party in interest (as defined in ERISA), the
Acquisition Loan must provide for a transfer of Trust Assets to the lender on
default only upon and to the extent of the failure of the Trust to meet the
payment schedule of the Acquisition Loan.

     (c)  Acquisition Loan Payments - Payments of principal and/or interest on
          -------------------------                                           
any Acquisition Loan shall be made by the Trustee (as directed by the Committee)
only from Employer Contributions paid in cash to enable the Trust to repay such
Acquisition Loan, from earnings attributable to such Employer Contribu-

                                     - 11 -
<PAGE>
 
tions and from any cash dividends received by the Trust on the Financed Shares
(whether allocated or unallocated) purchased with the proceeds of such
Acquisition Loan; and the payments made with respect to an Acquisition Loan for
a Plan Year must not exceed the sum of such Employer Contributions, earnings and
dividends for that Plan Year (and prior Plan Years), less the amount of such
payments for prior Plan Years.  If the Company is the lender with respect to an
Acquisition Loan, Employer Contributions may be paid in the form of forgiveness
of indebtedness under the Acquisition Loan.  If the Company is not the lender
with respect to an Acquisition Loan, the Company may elect to make payments on
the Acquisition Loan directly to the lender and to treat such payments as
Employer Contributions.

     (d)  Sales of Company Stock - Subject to the approval of the Board of
          ----------------------                                          
Directors, the Committee may direct the Trustee to sell shares of Company Stock
to any person (including the Company) through open-market or privately
negotiated transactions; provided, that any such sale must be made at a price
not less than fair market value as of the date of the sale; provided, further
that any such sale shall comply with all applicable Federal and state securities
laws.  Notwithstanding the provisions of Section 5(c), the Committee may direct
the Trustee to apply the proceeds from the sale of unallocated Financed Shares
to repay the Acquisition Loan (incurred to finance the purchase of such Financed
Shares) in the event of the sale of the Company or the termination of the Plan
or if the Plan ceases to be an employee stock ownership plan under Section
4975(e)(7) of the Code.  If

                                     - 12 -
<PAGE>
 
the Trustee is unable to make payments of principal and/or interest on an
Acquisition Loan when due, the Committee may direct the Trustee to either sell
(with the approval of the Board of Directors) any Financed Shares that have not
yet been allocated to Participants' Company Stock Accounts or to obtain a new
Acquisition Loan in an amount sufficient to make such payments.  Any decision
by the Committee to direct the Trustee to sell Company Stock under this Section
5(d) must comply with the fiduciary duties applicable under Section 404(a)(1) of
ERISA.


Section 6.  Allocations to Participants' Accounts.
            ------------------------------------- 

     A Company Stock Account and an Other Investments Account shall be
maintained to reflect the interest of each Participant under the Plan.

     Company Stock Account - The Company Stock Account maintained for each
     ---------------------                                                
Participant will be credited annually with his allocable share of Company Stock
(including fractional shares) purchased and paid for by the Trust or contributed
in kind to the Trust as an Employer Contribution, with any Forfeitures of
Company Stock and with any stock dividends on Company Stock allocated to his
Company Stock Account.

     Other Investments Account - The Other Investments Account maintained for
     -------------------------                                               
each Participant will be credited annually with his allocable share of Employer
Contributions that are not in the form of Company Stock, with any Forfeitures
from Other Investments Accounts, with any cash dividends on Company Stock
allocated to his Company Stock Account (other than currently distrib-

                                     - 13 -
<PAGE>
 
uted dividends) and any net income (or loss) of the Trust.  Such Account will be
debited for the Participant's share of any cash payments made by the Trustee for
the acquisition of Company Stock or for the payment of any principal and/or
interest on an Acquisition Loan.

     The allocations to Participants' Accounts for each Plan Year will be made
as follows:

     (a)  Employer Contributions and Forfeitures - Employer Contributions under
          --------------------------------------                                
Section 4(a) and Forfeitures under Section 10(b) for each Plan Year will be
allocated as of the Allocation Date among the Accounts of Participants so
entitled under Section 3(b) in the ratio that the Compensation of each such
Participant bears to the total Compensation of all such Participants, subject to
the allocation limitations described in Section 7.  For this purpose, any
Compensation paid prior to the date an Employee becomes a Participant shall be
disregarded.

     (b)  Financed Shares - Any Financed Shares acquired by the Trust shall
          ---------------                                                  
initially be credited to a "Loan Suspense Account" and will be allocated to the
Company Stock Accounts of Participants only as payments on the Acquisition Loan
are made by the Trustee.  The number of Financed Shares to be released from the
Loan Suspense Account for allocation to Participants' Company Stock Accounts for
each Plan Year shall be determined by the Committee (as of each Allocation Date)
as follows:

          (1)  General Rule - The number of Financed Shares held in the Loan
               ------------                                                 
Suspense Account immediately before the release for

                                     - 14 -
<PAGE>
 
the current Plan Year shall be multiplied by a fraction.  The numerator of the
fraction shall be the amount of principal and/or interest paid on the
Acquisition Loan for that Plan Year.  The denominator of the fraction shall be
the sum of the numerator plus the total payments of principal and interest on
that Acquisition Loan projected to be paid for all future Plan Years.  For this
purpose, the interest to be paid in future years is to be computed by using the
interest rate in effect as of the current Allocation Date.

          (2)  Special Rule - The Committee may elect (as to each Acquisition
               ------------                                                  
Loan) or the provisions of the Acquisition Loan may provide for the release of
Financed Shares from the Loan Suspense Account based solely on the ratio that
the payments of principal for each Plan Year bear to the total principal amount
of the Acquisition Loan. This method may be used only to the extent that: (A)
the Acquisition Loan provides for annual payments of principal and interest at a
cumulative rate that is not less rapid at any time than level annual payments of
such amounts for ten years; (B) interest included in any payment on the
Acquisition Loan is disregarded only to the extent that it would be determined
to be interest under standard loan amortization tables; and (C) the entire
duration of the Acquisition Loan repayment period does not exceed ten years,
even in the event of a renewal, extension or refinancing of the Acquisition
Loan.

     In each Plan Year in which Trust Assets are applied to make payments on an
Acquisition Loan, the Financed Shares released from the Loan Suspense Account in
accordance with the provisions

                                     - 15 -
<PAGE>
 
of this Section 6(b) shall be allocated among the Company Stock Accounts of
Participants in the manner determined by the Committee based upon the source of
funds (Employer Contributions, earnings attributable to such Employer
Contributions and cash dividends on Financed Shares allocated to Participants'
Company Stock Accounts or cash dividends on Financed Shares credited to the Loan
Suspense Account) used to make the payments on the Acquisition Loan.  If cash
dividends on Financed Shares allocated to a Participant's Company Stock Account
are used to make payments on an Acquisition Loan, Financed Shares (representing
that portion of such payments and whose fair market value is at least equal to
the amount of such dividends) released from the Loan Suspense Account shall be
allocated to that Participant's company Stock Account.

     (c)  Net Income (or Loss) of the Trust - The net income (or loss) of the
          ---------------------------------                                  
Trust for each Plan Year will be determined as of the Allocation Date.  Prior to
the allocation of Employer Contributions and Forfeitures for the Plan Year,
each Participant's share of any net income (or loss) will be allocated to his
Other Investments Account in the ratio that the total balances of both his
Accounts on the preceding Allocation Date (reduced by any distribution of
Capital Accumulation during the Plan Year) bears to the sum of such Account
balances for all Participants as of that date.  The net income (or loss) of the
Trust includes the increase (or decrease) in the fair market value of Trust
Assets (other than Company Stock), interest income, dividends and other income
and gains (or losses) attributable to Trust Assets (other

                                     - 16 -
<PAGE>
 
than any dividends on allocated Company Stock) since the preceding Allocation
Date, reduced by any expenses charged to the Trust Assets for that Plan Year.
The determination of the net income (or loss) of the Trust shall not take into
account any interest paid by the Trust under an Acquisition Loan.

     (d)  Dividends on Company Stock - Any cash dividends received on shares of
          --------------------------                                            
Company Stock allocated to Participants' Company Stock Accounts will be
allocated to the respective Other Investments Accounts of such Participants.
Any cash dividends received on unallocated shares of Company Stock (including
any Financed Shares credited to the Loan Suspense Account) shall be included in
the computation of the net income (or loss) of the Trust.  Any stock dividends
received on Company Stock shall be credited to the Accounts (including the Loan
Suspense Account) to which such Company Stock was allocated.  Any cash dividends
which are currently distributed to Participants (or their Beneficiaries) under
Section 13(a) shall not be credited to their Other Investments Accounts.

     (e)  Accounting for Allocations - The Committee shall establish accounting
          --------------------------                                            
procedures for the purpose of making the allocations to Participants' Accounts
provided for in this Section 6.  The Committee shall maintain adequate records
of the aggregate cost basis of Company Stock allocated to each Participant's
Company Stock Account.  The Committee shall also keep separate records of
Financed Shares and of Employer Contributions (and any earnings thereon) made
for the purpose of enabling the Trust to repay any Acquisition Loan.  From time
to time, the Committee may

                                     - 17 -
<PAGE>
 
modify the accounting procedures for the purposes of achieving equitable and
nondiscriminatory allocations among the Accounts of Participants in accordance
with the general concepts of the Plan, the provisions of this Section 6 and the
requirements of the Code and ERISA.


Section 7.  Allocation Limitations.
            ---------------------- 

     (a)  Limitation on Annual Additions - The Annual Additions for each Plan
          ------------------------------                                     
Year with respect to any Participant may not exceed the lesser of:

          (1)  25% of his Statutory Compensation; or

          (2)  the Statutory Dollar Amount.

For this purpose, "Annual Additions" shall be the total of the Employer
Contributions and Forfeitures (including any income attributable to Forfeitures)
allocated to the Accounts of a Participant for the Plan Year, except as provided
in Section 7(c), plus the sum of (i) the reductions in salary contributed on
his behalf to the 401(k) Plan for the Plan Year; (ii) any employer contributions
allocated to him under the 401(k) Plan for the Plan Year; and (iii) any
voluntary after-tax contributions made by him to the 401(k) Plan for the Plan
Year.  In determining such Annual Additions, Forfeitures of Company Stock shall
be included at the fair market value as of the Allocation Date.

     If the aggregate amount that would be allocated to the Accounts of a
Participant in the absence of this limitation would exceed the amount set forth
in this limitation, his Annual Addi-

                                     - 18 -
<PAGE>
 
tions under the 401(k) Plan shall be reduced in accordance with the terms
thereof, prior to any reduction in the amounts allocated to his Accounts under
this Plan.  Any Forfeitures which can be allocated to no Participant's Accounts
by reason of this limitation shall be credited to a "Forfeiture Suspense
Account" and allocated as Forfeitures under Section 6(a) for the next succeeding
Plan Year (prior to the allocation of Employer Contributions for such
succeeding Plan Year).

     (b)  Special Acquisition Loan Rules - Any Employer Contributions which are
          ------------------------------                                        
used by the Trust (not later than the due date, including extensions, for filing
the Company's Federal income tax return for that Plan Year) to pay interest on
an Acquisition Loan, and any Financed Shares which are allocated as Forfeitures,
shall not be included as Annual Additions under Section 7(a); provided, however,
that the provisions of this Section 7(c) shall be applicable only if not more
than one-third of the Employer Contributions applied to pay principal and/or
interest on an Acquisition Loan are allocated to Participants who are Highly
Compensated Employees; and the Committee shall reallocate such Employer
Contributions to the extent it deems it to be appropriate to satisfy this
special rule.

     The Annual Additions under Section 7(a) with respect to Financed Shares
released from the Loan Suspense Account (by reason of Employer Contributions
used for payments on an Acquisition Loan) and allocated to Participants'
Company Stock Accounts shall be the lesser of (A) the amount of such Employer
Contributions (as determined after application of the preceding para-

                                     - 19 -
<PAGE>
 
graph); or (B) the fair market value of Company Stock as of the Allocation Date.
Annual Additions shall not include any allocation attributable to any proceeds
from the sale of Financed Shares by the Trust or to appreciation (realized or
unrealized) in the fair market value of Company Stock.


Section 8.  Voting Company Stock.
            -------------------- 

     Shares of Company Stock in the Trust shall be voted by the Trustee in
accordance with the provisions of this Section 8.  Each Participant (or
Beneficiary) will be entitled to direct the Trustee as to the manner in which
shares of Company Stock then allocated to his Company Stock Account will be
voted.  Each Participant (or Beneficiary) who is so entitled shall be provided
with the proxy statement and other materials provided to Company shareholders in
connection with each shareholder meeting, together with a form upon which
voting directions may be given to the Trustee.  Any allocated Company Stock with
respect to which voting directions are not given shall not be voted, and shares
of Company Stock held by the Trust which are not then allocated to Participants'
Company Stock Accounts shall be voted in the manner determined by the Committee.

Section 9.  Disclosure to Participants.
            -------------------------- 

     (a)  Summary Plan Description - Each Participant shall be furnished with
          ------------------------   
the summary plan description of the Plan required by Sections 102(a)(1) and
104(b)(1) of ERISA. Such summary plan

                                     - 20 -
<PAGE>
 
description shall be updated from time to time as required under ERISA and
Department of Labor regulations thereunder.

     (b)  Summary Annual Report - Within nine months after each Allocation Date,
          ---------------------                                                 
each Participant shall be furnished with the summary annual report of the Plan
required by Section 104(b)(3) of ERISA, in the form prescribed in regulations of
the Department of Labor.

     (c)  Annual Statement - Following each Allocation Date, each Participant
          ----------------                                                   
shall be furnished with a statement reflecting the following information:

          (1)  The balances (if any) in his Accounts as of the beginning of the
               Plan Year.

          (2)  The amount of Employer Contributions and Forfeitures allocated
               to his Accounts for that Plan Year.

          (3)  The adjustments to his Accounts to reflect his share of dividends
               (if any) on Company Stock and any net income (or loss) of the
               Trust for that Plan Year.

          (4)  The new balances in his Accounts, including the number of shares
               of Company Stock allocated to his Company Stock Account and the
               fair market value as of that Allocation Date.

          (5)  His number of years of Credited Service and his vested percentage
               in his Account balances (under Sections 10 and 11) as of that
               Allocation Date.

     (d)  Additional Disclosure - The Company shall make available for
          ---------------------                                        
examination by any Participant copies of the Plan, the Trust Agreement and the
latest annual report of the Plan filed (on Form 5500) with the Internal Revenue
Service.  Upon written request of any Participant, the Company shall furnish
copies of

                                     - 21 -
<PAGE>
 
such documents and may make a reasonable charge to cover the cost of furnishing
such copies, as provided in regulations of the Department of Labor.


Section 10.  Vesting and Forfeitures.
             ----------------------- 

     (a)  Vesting -
          -------  

          (1)  A Participant's interest in his Accounts shall become 100% vested
and nonforfeitable without regard to his Credited Service if he (A) is employed
by the Company or an Affiliate on or after the later of his 65th birthday or the
fifth anniversary of the date he became a Participant, (I) attainment of age 65,
or (II) his fifth anniversary of Plan participation, (B) incurs a Disability
while employed by the Company or an Affiliate, or (C) dies while employed by the
Company or an Affiliate.

          (2)  Except as otherwise provided in Section 10(a)(1), the interest of
each Participant in his Accounts shall become vested and nonforfeitable in
accordance with the following schedule:

<TABLE> 
<CAPTION> 
          Credited Service                 Nonforfeitable
          Under Section 11                   Percentage
          ----------------                 --------------
          <S>                              <C> 
          Less than One Year                    0%

          One Year                             20%

          Two Years                            40%

          Three Years                          60%

          Four Years                           80%

          Five Years or More                  100%
</TABLE> 

                                     - 22 -
<PAGE>
 
     (b)  Forfeitures - Any portion of the final balances in a Participant's
          -----------                                                       
Accounts which is not vested (and does not become part of his Capital
Accumulation) will become a Forfeiture as of the Allocation Date coinciding with
or next following his termination of Service.  Forfeitures shall first be
charged against a Participant's Other Investments Account, with any balance
charged against his Company Stock Account (at fair market value).  Financed
Shares shall be forfeited only after other shares of Company Stock have been
forfeited.  All Forfeitures will be reallocated to the Accounts of remaining
Participants, as provided in Section 6(a), as of the Allocation Date coinciding
with or next following the Participant's termination of Service.

     (c)  Restoration of Forfeited Amounts - If a Participant is reemployed
          --------------------------------
prior to the occurrence of a five-consecutive-year Break in Service, the portion
of his Accounts (attributable to the prior period of Service) that was forfeited
shall be restored as if there had been no Forfeiture. Such restoration shall be
made out of Forfeitures occurring in the Plan Year of reemployment (prior to
allocation under Section 6(a)). To the extent such Forfeitures are not
sufficient, the Employer shall make a special contribution to the Participant's
restored Accounts. Any amount so restored to a Participant shall not constitute
an Annual Addition under Section 7(a).

     (d)  Vesting Upon Reemployment - If a Participant who is not 100% vested
          -------------------------                                          
receives a distribution of his Capital Accumulation prior to the occurrence of a
five-consecutive-year Break in Service and he is reemployed prior to the
occurrence of such a Break

                                     - 23 -
<PAGE>
 
in Service, the portion of his Accounts which was not vested (including any
restored Accounts) shall be maintained separately until he becomes 100% vested.
His vested and nonforfeitable percentage in such separate Accounts upon his
subsequent termination of Service shall be equal to:

                                      X-Y
                                    ------
                                    100%-Y

For purposes of applying this formula, X is the vested percentage at the time of
the subsequent termination, and Y is the vested percentage at the time of the
prior termination.


Section 11.  Credited Service and Break in Service.
             ------------------------------------- 

     (a)  Credited Service - An Employee's Credited Service shall be the number
          ----------------                                                     
of Plan Years in which he is credited with at least 1000 Hours of Service.
Credited Service shall include such Service prior to January 1, 1987, and such
Service with the Company or any Affiliate (but only while the Affiliate is an
Affiliate).

     (b)  Break in Service - A one-year Break in Service shall occur in a Plan
          ----------------                                                    
Year in which an Employee is not credited with more than 500 Hours of Service as
a result of his termination of Service.  A five-consecutive-year Break in
Service shall be five consecutive one-year Breaks in Service.  An Approved
Absence shall not constitute a Break in Service.

     For purposes of determining whether a Break in Service has occurred, if an
Employee begins a maternity/paternity absence

                                     - 24 -
<PAGE>
 
described in Section 411(a)(6)(E)(i) of the Code, or an unpaid leave under the
Family and Medical Leave Act of 1993, the computation of his Hours of Service
shall include the Hours of Service that would have been credited if he had not
been so absent (or eight Hours of Service for each normal work day of such
absence if the actual Hours of Service cannot be determined).  An Employee
shall be credited for such Hours of Service (up to a maximum of 501 Hours of
Service) in the Plan Year in which such absence begins (if such crediting will
prevent him from incurring a Break in Service in such Plan Year) or in the next
following Plan Year.


Section 12.  When Capital Accumulation Will Be Distributed.
             --------------------------------------------- 

     (a)  Except as otherwise provided in Sections 12(c) and 13(b) and (c), a
Participant's Capital Accumulation will be distributed in a single lump sum
following his termination of Service, but only at the time and in the manner
determined by the Committee.  A Participant's Capital Accumulation will normally
be distributed as soon as practicable following his termination of Service.  If
the value of a Participant's Capital Accumulation exceeds (or has ever exceeded)
$3,500, his Capital Accumulation may not be distributed to him before he attains
age 65 without his consent.

     (b)  In the event of a Participant's Retirement, Disability or death,
distribution of his Capital Accumulation shall occur no later than the
Allocation Date of the Plan Year following the Plan Year in which his
Retirement, Disability or death occurs.  If a Participant's Service terminates
for any other reason,

                                     - 25 -
<PAGE>
 
distribution of his Capital Accumulation shall occur no later than the
Allocation Date of the sixth Plan Year following the Plan Year in which his
Service terminates.

     (c)  Distribution of a Participant's Capital Accumulation shall occur not
later than 60 days after the Allocation Date coinciding with or next following
his 65th birthday (or his termination of Service, if later).  The distribution
of the Capital Accumulation of any Participant who attains age 70 1/2 in a Plan
Year must occur not later than April 1st of the next Plan Year (even if he has
not terminated Service) and must be made in accordance with the regulations
under Section 401(a)(9) of the Code, including Section 1.401(a)(9)-2; provided,
however, that for years prior to 1989, such distribution need be made only if
the Participant is a "5% owner" of Company Stock (as defined in Section
416(i)(1)(B)(i) of the Code).  If the amount of a Participant's Capital
Accumulation cannot be determined (by the Committee) by the date on which a
distribution is to occur, or if the Participant cannot be located, distribution
of his Capital Accumulation shall occur within 60 days after the date on which
his Capital Accumulation can be determined or after the date on which the
Committee locates the Participant.

     (d)  If any part of a Participant's Capital Accumulation is retained in the
Trust after his Service ends, his Accounts will continue to be treated as
described in Section 6.  However, except as otherwise provided in Section 3(b),
such Accounts shall not be credited with any additional Employer Contributions
and Forfeitures.

                                     - 26 -
<PAGE>
 
 Section 13.  In-Service Distributions.
              ------------------------ 

     (a)  Cash Dividends - If so determined by the Board of Directors, any cash
          --------------                                                       
dividends received by the Trustee on Company Stock allocated to the Company
Stock Accounts of Participants may be paid currently (or within 90 days after
the end of the Plan Year in which the dividends are paid to the Trust) in cash
by the Trustee to such Participants (or their Beneficiaries) on a non-
discriminatory basis, or the Company may pay such dividends directly to
Participants (or Beneficiaries).  Such distribution (if any) of cash dividends
may be limited to Participants who are still Employees, may be limited to
dividends on shares of Company Stock which are then vested or may be applicable
to cash dividends on all shares allocated to Participants' Company Stock
Accounts.

     (b)  Withdrawals After Normal Retirement - If a Participant remains an
          -----------------------------------                              
Employee after the later of his 65th birthday or the tenth anniversary of the
date he became a Participant, he may elect to have his entire Capital
Accumulation distributed to him in a single lump sum in accordance with rules
and procedures established by the Committee.

     (c)  Withdrawals Prior to Normal Retirement - Effective as of January 1,
          --------------------------------------                             
1996, a Participant who has attained age 55 and completed at least ten Years of
Participation in the Plan shall be entitled to elect to "diversify" a portion of
his Company Stock Account.  An election to "diversify" must be made on the
prescribed form and filed with the Committee within the 90-day period
immediately following the close of a Plan Year in the

                                     - 27 -
<PAGE>
 
Election Period.  For purposes of this Section 13(c), "Years of Participation"
includes only those Plan Years in which the Participant is entitled to receive
an allocation of Employer Contributions or Forfeitures under Section 3(b), and
the "Election Period" means the period of six consecutive Plan Years beginning
with the Plan Year in which the Participant first becomes eligible to make an
election.

     For each of the first five Plan Years in the Election Period, the
Participant may elect to withdraw an amount which does not exceed 25% of the
number of shares of Company Stock allocated to his Company Stock Account since
the inception of the Plan, less all shares with respect to which amounts have
previously been withdrawn under this Section 13(c).  In the case of the sixth
Plan Year in the Election Period, the Participant may elect to withdraw an
amount which does not exceed 50% of the number of shares of Company Stock
allocated to his Company Stock Account since the inception of the Plan, less all
shares with respect to which amounts have previously been withdrawn under this
Section 13(c).  No withdrawal election shall be permitted if the balance in a
Participant's Company Stock Account as of the Allocation Date of the first Plan
Year in the Election Period has a fair market value of $500 or less, unless and
until the balance in his Company Stock Account as of a subsequent Allocation
Date in the election Period exceeds $500.  Any distribution under this Section
13(c) shall occur within 90 days after the 90-day period in which the election
may be made and shall be subject to the provisions of Section 14(c).

                                     - 28 -
<PAGE>
 
     (d)  Other In-Service Withdrawals - At any time after a Participant
          ----------------------------                                   
completes 60 months of participation in the Plan, he may elect to have all or
any portion of the Company Stock in his Company Stock Account (determined as of
the prior Allocation Date) distributed to him.  If an Employee has been a
Participant for less than 60 months, he may elect to have all or any portion of
the Company Stock in his Company Stock Account which has been allocated to his
Company Stock Account for at least three years distributed to him; and the
Company Stock which has been allocated to his Company Stock Account for less
than three years may be distributed to him if he has incurred a financial
hardship.

     The Committee shall determine whether a Participant has incurred a
financial hardship, and a hardship distribution shall be limited to amounts
needed to pay those expenses set forth in Section 11(b)(1)-(4) of the 401(k)
Plan.  A Participant who requests a hardship distribution must withdraw the
shares available under this Section 13(d) prior to receiving a hardship
distribution under the 401(k) Plan.

     All distributions under this Section 13(d) shall be limited to the vested
portion of the Participant's Company Stock Account.  A Participant may request
such a distribution no more than twice in any Plan Year; and all requests must
be made in writing on forms prescribed by the Committee.  Distributions shall be
made only in whole shares of Company Stock, and any distribution shall be deemed
to consist first of shares of Company Stock that have been allocated to the
Participant's Account for more than six

                                     - 29 -
<PAGE>
 
months.  All distributions shall be subject to such administrative rules and
procedures as may be established by the Committee.


Section 14.  How Capital Accumulation Will Be Distributed.
             -------------------------------------------- 

     (a)  The Trustee will make distributions from the Trust only as directed by
the Committee.  Distribution of a Participant's Capital Accumulation will be
made in whole shares of Company Stock (with the value of any fractional share
paid in cash).

     (b)  Distribution of a Participant's Capital Accumulation will be made to
the Participant if living, and if not, to his Beneficiary.  In the event of a
Participant's death, his Beneficiary shall be his surviving spouse, or if none,
his estate.  A Participant (with the notarized written consent of his spouse, if
any, acknowledging the effect of the consent) may designate a different
Beneficiary or Beneficiaries from time to time by filing a written designation
with the Committee.  A deceased Participant's entire Capital Accumulation shall
be distributed to his Beneficiary within five years after his death.

     (c)  The Company shall furnish the recipient of a distribution with the
tax consequences explanation required by Section 402(f) of the Code and shall
comply with the withholding requirements of Section 3405 of the Code and of any
applicable state law with respect to distributions from the Trust (other than
any dividend distributions under Section 13(a)).  If the Committee so elects for
a Plan Year, distributions to Participants may commence less than 30 days after
the notice required under Section 1.411(a)-11(c) of the regulations under the
Code is

                                     - 30 -
<PAGE>
 
given; provided that no such distribution to a Participant shall be made unless
(1) the Participant is informed that he has the right for a period of at least
30 days after receiving the notice to consider whether or not to consent to a
distribution (or a particular distribution option), and (2) the Participant
affirmatively elects to receive a distribution after receiving the notice.

     (d)  If a distribution of a Participant's Accounts occurs after December
31, 1992, and is neither one of a series of annual installments over a period of
ten years (or more) nor the minimum amount required to be distributed pursuant
to the second sentence of Section 12(c) (an "eligible rollover distribution"),
the Committee shall notify the Participant (or any spouse or former spouse who
is his alternate payee under a "qualified domestic relations order" (as defined
in Section 414(p) of the Code)) of his right to elect to have the "eligible
rollover distribution" paid directly to an "eligible retirement plan" (within
the meaning of Section 401(a)(31) of the Code) that is an individual retirement
account described in Section 408(a) of the Code or an individual retirement
annuity described in Section 408(b) of the Code, a qualified trust described in
Section 401(a) of the Code or a qualified annuity plan described in Section
403(a) of the Code that accepts "eligible rollover distributions." If such an
"eligible rollover distribution" is to be made to the Participant's surviving
spouse, the Committee shall notify the surviving spouse of his right to elect to
have the distribution paid directly to an "eligible retirement plan" that is an
individual

                                     - 31 -
<PAGE>
 
retirement account described in Section 408(a) of the Code or an individual
retirement annuity described in Section 408(b) of the Code.  Any election under
this Section 14(d) shall be made and effected in accordance with such rules and
procedures as may be established from time to time by the Committee in order to
comply with Section 401(a)(31) of the Code.


Section 15.  Rights, Options and Restrictions on Company Stock.
             ------------------------------------------------- 

     It is expected that all shares of Company Stock distributed by the Trustee
will be readily tradable on an established market; provided, however, that
shares of Company Stock held or distributed by the Trustee to an "affiliate"
(under Federal securities laws) may include such legend restrictions on
transferability as the Company may reasonably require in order to assure
compliance with applicable Federal and state securities laws.  Except as
otherwise provided in this Section 15, no shares of Company Stock held or
distributed by the Trustee may be subject to a put, call or other option, or
buy-sell or similar arrangement. The provisions of this Section 15 shall
continue to be applicable to Company Stock even if the Plan ceases to be an
employee stock ownership plan under Section 4975(e)(7) of the Code.

Section 16.  No Assignment of Benefits.
             ------------------------- 

     A Participant's Capital Accumulation may not be anticipated, assigned
(either at law or in equity), alienated or subject to attachment, garnishment,
levy, execution or other legal or equit-

                                     - 32 -
<PAGE>
 
able process, except in accordance with a "qualified domestic relations order"
(as defined in Section 414(p) of the Code).


Section 17.  Administration.
             -------------- 

     (a)  Administrative Committee - The Plan will be administered by an
          ------------------------                                       
Administrative Committee composed of one or more individuals appointed by the
Board of Directors to serve at its pleasure and without compensation.  The
members of the Committee shall be the named fiduciaries with authority to
control and manage the operation and administration of the Plan.  Members of the
Committee need not be Employees or Participants.  Any Committee member may
resign by giving notice, in writing, to the Board of Directors.

     (b)  Committee Action - Committee action will be by vote of a majority of
          ----------------                                                    
the members at a meeting or in writing without a meeting.  A Committee member
who is a Participant shall not vote on any question relating specifically to
himself unless he is the sole member of the Committee.

     The Committee shall choose from its members a Chairman and a Secretary.
The Chairman or the Secretary of the Committee shall be authorized to execute
any certificate or other written direction on behalf of the Committee.  The
Secretary shall keep a record of the Committee's proceedings and of all dates,
records and documents pertaining to the administration of the Plan.

     (c)  Powers and Duties of the Committee - The Committee shall have all
          ----------------------------------                               
powers necessary to enable it to administer the

                                     - 33 -
<PAGE>
 
Plan and the Trust Agreement in accordance with their provisions, including

without limitation the following:

          (1)  resolving all questions relating to the eligibility of Employees
               to become Participants;

          (2)  determining the appropriate allocations to Participants'
               Accounts pursuant to Section 6;

          (3)  determining the amount of benefits payable to a Participant (or
               Beneficiary), and the time and manner in which such benefits are
               to be paid;

          (4)  authorizing and directing all disbursements of Trust Assets by
               the Trustee;

          (5)  establishing procedures in accordance with Section 414(p) of the
               Code to determine the qualified status of domestic relations
               orders and to administer distributions under such qualified
               orders;

          (6)  engaging any administrative, legal, accounting, clerical or other
               services that it may deem appropriate;

          (7)  construing and interpreting the Plan and the Trust Agreement and
               adopting rules for administration of the Plan that are consistent
               with the terms of the Plan documents and of ERISA and the Code;

          (8)  compiling and maintaining all records it determines to be
               necessary, appropriate or convenient in connection with the
               administration of the Plan; and

          (9)  reviewing the performance of the Trustee with respect to the
               Trustee's administrative duties, responsibilities and obligations
               under the Plan and Trust Agreement.

     The Committee shall be responsible for directing the Trustee as to the

investment of Trust Assets.  The Committee may delegate to the Trustee the

responsibility for investing Trust Assets other than Company Stock.  The

Committee shall establish a funding policy and method for directing the Trustee

to acquire Compa-

                                     - 34 -
<PAGE>
 
ny Stock (and for otherwise investing the Trust Assets) in a manner that is
consistent with the objectives of the Plan and the requirements of ERISA.

     The Committee shall perform its duties under the Plan and the Trust
Agreement solely in the interests of the Participants (and their Beneficiaries).
Any discretion granted to the Committee under any of the provisions of the Plan
or the Trust Agreement shall be exercised only in accordance with rules and
policies established by the Committee which shall be applicable on a
nondiscriminatory basis.  The Committee shall have sole and exclusive
discretionary authority to construe and interpret the terms of the Plan and
Trust.  All decisions and interpretations of the Committee under this Section 17
shall be conclusive and binding upon all persons with an interest in the Plan
and shall be given the greatest deference permitted by law.

     (d)  Expenses - All expenses of administering the Plan and Trust shall be
          --------                                                            
charged to and paid out of the Trust Assets.  The Company may, however, pay all
or any portion of such expenses directly, and payment of expenses by the Company
shall not be deemed to be Employer Contributions.

     (e)  Information to be Submitted to the Committee - To enable the Committee
          --------------------------------------------                          
to perform its functions, the Company shall supply full and timely information
to the Committee on all matters as the Committee may require, and shall
maintain such other records as the Committee may determine are necessary or
appropriate in order to determine the benefits due or which may become due to
Participants (or Beneficiaries) under the Plan.

                                     - 35 -
<PAGE>
 
     (f)  Delegation of Fiduciary Responsibility - The Committee from time to
          --------------------------------------                             
time may allocate to one or more of its members and/or may delegate to any other
persons or organizations any of its rights, powers, duties and responsibilities
with respect to the operation and administration of the Plan that are permitted
to be so delegated under ERISA; provided, however, that responsibility for
investment of the Trust Assets may not be allocated or delegated other than as
provided in Section 17(c).  Any such allocation or delegation shall be made in
writing, shall be reviewed periodically by the Committee and shall be terminable
upon such notice as the Committee in its discretion deems reasonable and proper
under the circumstances.

     (g)  Bonding, Insurance and Indemnity - To the extent required under
          --------------------------------                                
Section 412 of ERISA, the Company shall secure fidelity bonding for the
fiduciaries of the Plan.

     The Company (in its discretion) or the Trustee (as directed by the
Committee) may obtain a policy or policies of insurance for the Committee (and
other fiduciaries of the Plan) to cover liability or loss occurring by reason of
the act or omission of a fiduciary.  If such insurance is purchased with Trust
Assets, the policy must permit recourse by the insurer against the fiduciary in
the case of a breach of a fiduciary obligation by such fiduciary.  The Company
shall indemnify each member of the Committee (to the extent permitted by law)
against any personal liability or expense resulting from his service on the
Committee, except such liability or expense as may result from his own willful
misconduct.

                                     - 36 -
<PAGE>
 
     (h)  Notices, Statements and Reports - The Company shall be the "Plan
          -------------------------------                                 
Administrator" (as defined in Section 3(16)(A) of ERISA and Section 414(g) of
the Code) for purposes of the reporting and disclosure requirements of ERISA and
the Code.  The Committee shall assist the Company, as requested, in complying
with such reporting and disclosure requirements.  The Committee shall be the
designated agent of the Plan for the service of legal process.


Section 18.  Claims Procedure.
             ---------------- 

     A Participant (or Beneficiary) who does not receive a distribution of
benefits to which he believes he is entitled may present a claim to the
Committee.  The claim for benefits must be in writing and addressed to the
Committee or to the Company.  If the claim for benefits is denied, the Committee
shall notify the Participant (or Beneficiary) in writing within 90 days after
the Committee initially received the benefit claim.  Any notice of a denial of
benefits shall advise the Participant (or Beneficiary) of the basis for the
denial, any additional material or information necessary for the Participant
(or Beneficiary) to perfect his claim and the steps which the Participant (or
Beneficiary) must take to have his claim for benefits reviewed.

     Each Participant (or Beneficiary) whose claim for benefits has been denied
may file a written request for a review of his claim by the Committee.  The
request for review must be filed by the Participant (or Beneficiary) within 60
days after he receives the written notice denying his claim.  The decision of
the Com-

                                     - 37 -
<PAGE>
 
mittee will be made within 60 days after receipt of a request for review and
shall be communicated in writing to the claimant.  Such written notice shall set
forth the basis for the Committee's decision. If there are special circumstances
(such as the need to hold a hearing) which require an extension of time for 
completing the review, the Committee's decision shall be rendered not later
than 120 days after receipt of a request for review.

     All decisions and interpretations of the Committee under this Section 18
shall be conclusive and binding upon all persons with an interest in the Plan
and shall be given the greatest deference permitted by law.


Section 19.  Limitation on Participants' Rights.
             ---------------------------------- 

     A Participant's Capital Accumulation will be based only on his vested
interest in his Accounts and will be paid only from the Trust Assets.  An
Employer, the Committee or the Trustee shall not have any duty or liability to
furnish the Trust with any funds, securities or other assets, except as
expressly provided in the Plan.

     The adoption and maintenance of the Plan shall not be deemed to constitute
a contract of employment or otherwise between an Employer and any Employee, or
to be a consideration for, or an inducement or condition of, any employment.
Nothing contained in this Plan shall be deemed to give an Employee the right to
be retained in the Service of an Employer or to interfere with the right of an
Employer to discharge, with or without cause, any Employee at any time.

                                     - 38 -
<PAGE>
 
 Section 20.  Future of the Plan.
              ------------------ 

     The Company reserves the right to amend or terminate the Plan (in whole or
in part) and the Trust Agreement at any time, by action of the Board of
Directors.  Neither amendment nor termination of the Plan shall retroactively
reduce the vested rights of Participants or permit any part of the Trust Assets
to be diverted to or used for any purpose other than for the exclusive benefit
of the Participants (and their Beneficiaries).

     The Company specifically reserves the right to amend the Plan and the Trust
Agreement retroactively in order to satisfy any applicable requirements of the
Code and ERISA.

     The Company further reserves the right to terminate the Plan in the event
of a determination by the Internal Revenue Service (after a timely Application
for Determination is filed by the Company) that the Plan initially fails to
satisfy the applicable requirements of Sections 401(a) and 4975(e)(7) of the
Code.  In that event, all Trust Assets shall (upon written direction of the
Company) be returned to the Employers, and the Plan shall terminate.

     If the Plan is terminated (or partially terminated), participation of
Participants affected by the termination will end.  If Employer Contributions
are not replaced by contributions to a comparable plan which meets the
requirements of Section 401(a) of the Code, the Accounts of Employees affected
by the termination will become nonforfeitable as of the date of termination.  A
complete discontinuance of Employer Contributions shall be deemed to be a
termination of the Plan for this purpose.  After termination

                                     - 39 -
<PAGE>
 
of the Plan, the Trust will be maintained until the Capital Accumulations of
all Participants have been distributed.  Capital Accumulations may be
distributed following termination of the Plan or distributions may be deferred
as provided in Section 12, as the Company shall determine.

     In the event of the merger or consolidation of this Plan with another plan,
or the transfer of Trust Assets (or liabilities) to another plan, the Account
balances of each Participant immediately after such merger, consolidation or
transfer must be at least as great as immediately before such merger, 
consolidation or transfer (as if the Plan had then terminated).


Section 21.  "Top-Heavy" Contingency Provisions.
             ---------------------------------- 

     (a)  The provisions of this Section 21 are included in the Plan pursuant to
Section 401(a) (10)(B)(ii) of the Code and shall become applicable only if the
Plan becomes a "top-heavy plan" under Section 416(g) of the Code for any Plan
Year.

     (b)  The determination as to whether the Plan becomes "top-heavy" for any
Plan Year shall be made as of the Allocation Date of the immediately preceding
Plan Year by considering the Plan together with the 401(k) Plan.  The Plan (and
the 401(k) Plan) shall be "top-heavy" only if the total of the account balances
under the Plan and the 401(k) Plan for "key employees" as of the determination
date exceeds 60% of the total of the account balances for all Participants.
For such purpose, account balances shall be computed and adjusted pursuant to
Section 416(g) of the Code.  "Key employees" shall be certain Participants (who
are

                                     - 40 -
<PAGE>
 
officers or shareholders of an Employer) and Beneficiaries described in Section
416(i)(1) or (5) of the Code; and in determining "key employees," the term
"annual compensation" in Section 416(i)(l)(A) of the Code shall mean Statutory
Compensation.

     (c)  For any Plan Year in which the Plan is "top-heavy," each Participant
who is an Employee on the Allocation Date (and who is not a "key employee")
shall receive a minimum allocation of Employer Contributions and Forfeitures
which is equal to the lesser of:

          (1)  3% of his Statutory Compensation; or

          (2)  the same percentage of his Statutory Compensation as the
               allocation to the "key employee" for whom the percentage is the
               highest for that Plan Year.  For this purpose, the allocation to
               the "key employee" shall include the reductions in salary
               contributed on his behalf to the 401(k) Plan for that Plan Year
               and any employer contributions allocated to him under the 401(k)
               Plan for that Plan Year.

     (d)  For any Plan Year in which the Plan is "top-heavy," Statutory
Compensation of each Employee for purposes of the Plan shall not take into
account any amount in excess of $200,000 (as adjusted pursuant to Section
401(a)(17) of the Code) or, after 1993, $150,000 (as adjusted pursuant to
Section 401(a)(17) of the Code).

Section 22.  Governing Law.
             ------------- 

     The provisions of this Plan and the Trust Agreement shall be construed,
administered and enforced in accordance with the laws

                                     - 41 -
<PAGE>
 
of the State of California, to the extent such laws are not superseded by ERISA.


Section 23.  Execution.
             --------- 

     To record the adoption of this amendment and restatement of the Plan, the
Company has caused this document to be executed on this 18th day of October,
                                                        ----        -------
1995.
   -

                                               FIRST REPUBLIC BANCORP INC.
                               
                               
                               
                                               By /s/ James H. Herbert, II
                                                 -------------------------------
                                                             President
                               
                               
                               
                                               By /s/ Willis H. Newton, Jr.
                                                 -------------------------------
                                                 Senior V.P. and Asst. Secretary

                                     - 42 -

<PAGE>
 
                                                                   EXHIBIT 10.15

                                                 OPTION NO._____________________
________________________________________________________________________________
                                                                 
          THIS OPTION AND THE SECURITIES ISSUABLE UPON EXERCISE HEREOF AND ANY
INTEREST OR PARTICIPATION HEREIN OR THEREIN ARE NOT REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), THE CALIFORNIA
CORPORATE SECURITIES LAW OF 1968, AS AMENDED, OR THE SECURITIES LAWS OF ANY
JURISDICTION, BY REASON OF SPECIFIC EXEMPTIONS THEREIN RELATING TO THE LIMITED
AVAILABILITY OF THE OFFERING AND MAY ONLY BE SOLD OR OFFERED FOR SALE BY AN
INVESTOR IF SUBSEQUENTLY REGISTERED UNDER THE SECURITIES ACT AND THE CALIFORNIA
CORPORATE SECURITIES LAW OR OTHER APPLICABLE STATE SECURITIES LAWS OR IF
REGISTRATION OR QUALIFICATION UNDER SUCH ACTS IS NOT REQUIRED.

          THE HOLDER OF THIS OPTION AND THE SECURITIES ISSUABLE UPON EXERCISE
HEREOF ARE SUBJECT TO THE RESTRICTIONS HEREIN SET FORTH.

          VOID AFTER 5:00 PM, SAN FRANCISCO TIME, ON DECEMBER 31, 2005.
________________________________________________________________________________

                           FORM OF CONTINGENT OPTION

                                      to

                          SUBSCRIBE FOR AND PURCHASE

                                 COMMON STOCK

                                      of

                          FIRST REPUBLIC BANCORP INC.

                           ________________________

                         FIRST REPUBLIC BANCORP INC.,
                    a Delaware corporation (the "Company")
                                HEREBY GRANTS,
subject to the provisions and upon the terms and conditions herein set forth
including without limitation the vesting and other contingencies set forth in
Section 1 hereof, to

                                     Name
                             ---------------------
(the "Optionholder") the right to subscribe for the purchase from the Company,
at the price of
                              $13.125 PER SHARE,
                              -------
as such price may be adjusted from time to time as provided herein (the
"Exercise Price"), from and after 9:00 AM San Francisco time on December 31,
1995 and to and including the earlier of (i) 5:00 PM San Francisco, California
time on December 31, 2005 or (ii) the occurrence of any of the events set forth
in Section 8 hereof (the "Expiration Time"), up to
                           Number of Shares   SHARES
                           ----------------
of the Company's Common Stock, par value $0.01 per share (the "Common Stock"),
as such number of shares may be adjusted from time to time (the "Option
Shares").
<PAGE>
 
1.   Exercise Right Contingent Upon Vesting of Options and Limit on Aggregate
     ------------------------------------------------------------------------
     Issuances.
     ---------

     (a)  The Optionholder's right to subscribe for the purchase of the Option
Shares from the Company at any particular time shall be limited to the number of
Option Shares as to which the Optionholder's Option has vested in accordance
with the provisions of this Section 1 at that time. The Optionholder shall have
no right to subscribe for the purchase from the Company of any of the Option
Shares as to which the Optionholder's Option has not yet been vested in
accordance with the provisions of this Section 1 unless and until such time as
the Optionholder's Option as to such Option Shares shall have vested.

          The Optionholder's Option shall vest as to a number of the Option
Shares calculated in accordance with the following formula:

 (i)      Upon the date of grant of this Option -- this Option shall vest as to
          20.0% of the total number of Option Shares set forth on the cover page
          of this Option;

 (ii)     If the tangible book value of the Company at December 31, 1996 is less
          than $16.384 per share, no additional Option Shares shall vest except
          as provided in Section 1(a)(iii) and (iv) and Section 1(b) below. On
          February 15, 1997, if the tangible book value of the Company at
          December 31, 1996 was equal to or more than $16.384 per share -- this
          Option shall vest as to a percentage of the total number of Option
          Shares set forth on the cover page of this Option obtained as follows:

                                       2
<PAGE>
 
          .    subtract $14.760 from the Company's tangible book value per share
               at December 31, 1996;

          .    divide the remainder by $5.426 to achieve the "1996 percentage";

          .    multiply the result by 0.8.

 (iii)    If the tangible book value of the Company at December 31, 1997 is less
          than $18.186 per share, no additional Option Shares shall vest except
          as provided in Section 1(a)(iv) and Section 1(b) below. On February
          15, 1998, if the tangible book value of the Company at December 31,
          1997 was equal to or more than $18.186 per share -- this Option shall
          vest as to a percentage of the total number of Option Shares set forth
          on the cover page of this Option obtained as follows:

          .    subtract $14.760 from the Company's tangible book value per share
               at December 31, 1997;

          .    divide the remainder by $5.426 to achieve the "1997 percentage";

          .    subtract from the resulting percentage the "1996 percentage" used
               to calculate the number of Option Shares, if any, previously
               vested pursuant to clause (ii) above.

          .    multiply the result by 0.8.

 (iv)     If the tangible book value of the Company at December 31, 1998 is less
          than $20.186 per share, no additional Option Shares shall vest except
          as provided in Section 1(b) below. On February 15, 1999, if the
          tangible book value 

                                       3
<PAGE>
 
          of the Company at December 31, 1998 was equal to or more than $20.186
          per share -- this Option shall vest as to a percentage of the total
          number of Option Shares set forth on the cover page of this Option
          obtained as follows:

          .    subtract $14.76 from the Company's tangible book value per share
               at December 31, 1998;

          .    divide the remainder by $5.426 to achieve the "1998 percentage";

          .    subtract from the resulting percentage the sum of "1996 and/or
               1997 percentage" used to calculate the number of Option Shares,
               if any, previously vested pursuant to clauses (ii) and (iii)
               above.

          .    multiply the result by 0.8.

     For purposes of illustration, examples of the foregoing calculations are
set forth on Annex A hereto. The maximum number of Option Shares that may vest
hereunder shall not exceed the number set forth on the cover page of this
Option.

          Notwithstanding the foregoing, no Option Shares shall vest on a
February 15 vesting date or thereafter if the Optionholder's employment with the
Company terminated during the immediately preceding calendar year (A) due to
death or disability (as defined in Section 8(b)), unless the Optionholder was an
employee of the Company for at least six months of such calendar year in which
case Option Shares shall vest in accordance with the foregoing provisions of
this Section 1 or (B) due to termination for cause (as defined in Section 8(c))
or voluntary resignation.

                                       4
<PAGE>
 
          For purposes of this Option, tangible book value per share shall be
equal to the Company's Total Stockholders' Equity as set forth on the Company's
audited financial statements at December 31 minus goodwill as defined in
                                            -----
accordance with generally accepted accounting principles divided by the sum of
                                                         ----------
the number of the Company's shares of common stock outstanding at December 31.
In the event that at any December 31 for which a calculation of tangible book
value per share is being made the Company has issued and outstanding shares of
any equity security having a liquidation preference that is senior to the
Company's common stock, then in making such calculation the aggregate
liquidation preference amount of all shares of such equity securities
outstanding at that December 31 date shall be deducted from the Company's Total
Stockholders' Equity.

          At December 31, 1995, the date of grant for the Option Shares, the
Company has issued and outstanding $34,500,000 of convertible subordinated
debentures (the "Convertible Issue"). The Convertible Issue pays interest at
7.25%, carries a conversion price of approximately $13.67 and is convertible
into 2,524,210 shares of common stock. The conversion of the Convertible Issue
will dilute, or reduce the Company's tangible book value per share. If the
Convertible Issue is converted prior to December 31, 1998, then the annual
minimum objective or target amounts for tangible book value per share related to
the Option Shares will be adjusted to eliminate the effect of such conversion.

          At December 31, 1995, the proforma dilutive effect of the Convertible
Issue on tangible book value per share is approximately 

                                       5
<PAGE>
 
$0.46, resulting in an adjusted, proforma tangible book value per share of
$14.30 as if the Convertible Issue were converted. In this example, the annual
targeted amounts for the Option Shares, reflecting an 11% growth rate, would be
$15.873 at December 31, 1996, $17.619 at December 31, 1997 and $19.557 at
December 31, 1998.

     (b)  Notwithstanding the provisions of Section 1(a) hereof, at any time
during the term of this Option all of the remaining unvested Option Shares set
forth on the cover page of this Option shall automatically vest upon the
happening of any of the following events:

       (i)     the earlier of the date that the Board of Directors of the
               Company approves a plan or agreement of merger or consolidation
               providing for the merger of the Company with or into any other
               corporation or the date that the Company enters into a binding
               agreement of merger or consolidation with any other corporation;

      (ii)     the earlier of the date that the Board of Directors of the
               Company approves, or the date that the Company enters into a
               binding agreement providing for, the sale, lease, exchange,
               pledge, or other disposition of all or substantially all of the
               assets of the Company;

     (iii)     the date that the Board of Directors of the Company adopts any
               plan or proposal for the liquidation or dissolution of the
               Company; or

                                       6
<PAGE>
 
      (iv)     the earlier of the date on which any person or group acquires 25%
               or more of the Company's issued and outstanding common stock or
               the date upon which any person or group commences, or announces
               an intention to commence, an offer for 25% or more of the
               Company's issued and outstanding common stock.

     (c)  Notwithstanding any provisions of this Option to the contrary, the
rights represented by this Option may not be exercised, and the Company shall
not be obligated to issue shares hereunder, if (and to the extent that) the
aggregate number of shares of common stock issued by the Company during that
calendar year pursuant to the exercise of stock options granted to officers,
directors or key employees of the Company under plans or arrangements adopted
without stockholders' approval, when added to the number of shares that the
Optionholder has requested be issued hereunder, would represent 5% or more of
the Company's then issued and outstanding common stock (including the shares
that the Optionholder has requested be issued pursuant to exercise of this
Option); provided, however, that nothing in this Section 1(c) shall prohibit the
         --------  ------- 
exercise of this Option subsequently in the same calendar year or in subsequent
calendar years if at the time of exercise the 5% limit would not be exceeded;
and provided, further, that nothing in this Section 1(c) shall prohibit the
    --------  ------- 
exercise of this Option if the foregoing provision ceases to be necessary in
order to comply with the rules and regulations of the national securities
exchange on which the Company's common stock is then listed and traded.

                                       7
<PAGE>
 
2.   Duration and Exercise of Option; Issuance of Option Shares. 
     ----------------------------------------------------------

          The rights represented by this Option may be exercised by the
Optionholder of record, in whole, or from time to time in part, during normal
business hours on any day, other than a Saturday or Sunday, on which national
banks are authorized to do business in the City of San Francisco but not later
than the Expiration Time by (i) presentation of this Option, (ii) delivery of an
exercise form substantially in the form annexed hereto (the "Exercise Form")
duly executed by the Optionholder of record and specifying the number of Option
Shares to be purchased, to the Company at the principal office of the Company
(or such other office or agency of the Company as it may designate by notice to
the Optionholder at the address of such Optionholder appearing on the books of
the Company); or (iii) delivery of payment to the Company in cash or by
certified or official bank check, of the Exercise Price for the number of Option
Shares specified in the Exercise Form. Such Option Shares shall be deemed by the
Company to be issued to the Optionholder as the record holder of such Option
Shares as of the close of business on the date on which this Option shall have
been surrendered and payment made for the Option Shares as aforesaid.

          All Option Shares which are issued upon the exercise of the rights
represented by this Option shall, upon issuance, be validly issued, fully paid
and nonassessable and free from all taxes, liens, security interests, charges
and other encumbrances with respect to the issue thereof other than taxes in
respect of any transfer occurring contemporaneously with such issue.

                                       8
<PAGE>
 
          Certificates for the Option Shares specified in the Exercise Form
shall be delivered to the Optionholder as promptly as practicable, and in any
event within 10 business days, thereafter. The Company shall deliver to the
Optionholder one stock certificate representing the number of Option Shares
specified in the Exercise Form or such other number of stock certificates as may
reasonably be specified by the Optionholder and shall be issued in the name of
the Optionholder.

          No adjustments or payments shall be made on or in respect of Option
Shares issuable on the exercise of this Option for any cash dividends paid or
payable to holders of record of Common Stock prior to the date as of which the
Optionholder shall be deemed to be the record holder of such Option Shares. If
this Option is not exercised prior to the Expiration Time, this Option shall
cease to be exercisable and shall become void without the need for any notice or
action on the part of the Company or any other person.

3.   Payment of Taxes.
     ----------------

     (a)  The issuance of certificates for Option Shares shall be made without
charge to the Optionholder for any stock transfer or other issuance tax in
respect thereto; provided, however, that the Optionholder shall be required to
                 --------  -------
pay any and all taxes which may be payable in respect to any transfer involved
in the issuance and delivery of any certificates for Option Shares in a name
other than that of the then Optionholder as reflected upon the books of the
Company.

     (b)  Following any exercise of the Option granted hereunder, the Company
shall pay to the Optionholder an amount equal to the 

                                       9
<PAGE>
 
tax benefit available to the Company as a result of the tax deduction allowed to
the Company pursuant to Section 83(h) or 162 of the Internal Revenue Code of
1986, as amended, (the "Code"). The Company shall make such payment if and when
the Company becomes entitled to such tax deduction. For purposes of this Section
3, the tax benefit available to the Company shall be computed using the highest
marginal tax rate under the Code and under the applicable State tax law then in
effect for general business corporations, regardless of the actual tax rate then
in effect for the Company. The Company may withhold from the amount due to the
Optionholder an appropriate amount of Federal, State and local taxes.

4.   Adjustment of Exercise Price and Number of Option Shares.
     --------------------------------------------------------

          Adjustments may be made in the number and kind of Option Shares
issuable upon the exercise of this Option, in the "target amounts" for tangible
book value for the Company per share set forth herein and in the Exercise Price
of this Option in the event of a reorganization, recapitalization, stock split,
stock dividend, combination of shares, merger, consolidation, rights offering or
any other change in the corporate structure or shares of the Company and, in the
event of any such change, the aggregate number and kind of Option Shares shall
be appropriately adjusted. Adjustments under this Section 4 shall be made by the
Board of Directors of the Company, whose determination as to the adjustments to
be made, and the extent thereof, shall be final, binding and conclusive. No
fractional shares of Common Stock shall be issued pursuant to this Option on
account of any such adjustment. The 

                                       10
<PAGE>
 
Company shall, from time to time, take all such action as may be required to
assure that the par value per share of the Option Shares is at all times equal
to or less than the then effective Exercise Price.

          If an adjustment in the number of Option Shares creates fractional
shares, upon any exercise hereof, the Company shall pay to the Optionholder an
amount in cash equal to such fraction multiplied by the Current Market Price for
a day that includes the day upon which the exercise is made. For the purposes of
this section, "Current Market Price" shall mean (i) the closing market price of
Common Stock on the last preceding day, if such Common Stock is listed on a
national securities exchange; (ii) the average of the bid and asked prices on
the last preceding day, if such Common Stock is traded over-the-counter; or
(iii) if not so listed or traded, such per share price as the Board of Directors
shall determine, but in no event less than the book value per share of the
Company on the last preceding month end.

5.   Transfer Restriction and Legend.
     -------------------------------

          This Option, (i) shall not be assignable or subject to any
encumbrance, pledge or charge of any nature, whether by operation of law or
otherwise, (ii) shall not be subject to execution, attachment or similar process
and (iii) shall not be transferable, other than by will or the laws of descent
and distribution, and this Option and all rights under this Option shall be
exercisable during the Optionholder's lifetime only by him/her or by his/her
guardian or legal representative.

                                       11
<PAGE>
 
          Neither this Option nor securities issued upon the exercise thereof
may be in any manner transferred or disposed of, in whole or in part, except in
compliance with applicable United States federal and state securities laws.

          This Option and any interest or participation therein are granted
solely for the account of the Optionholder for investment and may not be held
with a view to or for sale or distribution of the Option or any interest or
participation therein on any portion thereof and not with any intention of
selling, offering to sell, or otherwise disposing of or distributing this Option
or any interest or participation therein or any portion thereof.

6.   Reservation and Listing of Shares, Etc.
     --------------------------------------
     
          During the period within which this Option may be exercised, the
Company shall at all times have authorized and reserved, and keep available free
from preemptive rights, a sufficient number of shares of Common Stock to provide
for the exercise of this Option, and shall at its expense use its best efforts
to procure such listing thereof (subject to official notice of issuance) as then
may be required on all stock exchanges on which the Common Stock is then listed.

7.   Ownership of Option; Maintenance of Record of Exercise; Loss or Destruction
     ---------------------------------------------------------------------------
     of Option.
     ---------

          (a)  The Company may deem and treat the person in whose name this
Option is registered on the books of the Company designated for such registry as
the holder and owner hereof (notwithstanding any notations of ownership or
writing hereon) for 

                                       12
<PAGE>
 
all purposes and shall not be affected by any notice to the contrary.

          (b)  The Company shall maintain a record of all prior exercises, the
number of shares acquired upon all prior exercises, the number of shares vested
in the Optionholder pursuant to the provisions hereof and a balance of the
number of Option Shares covered by this Option. The Optionholder shall have the
right, during normal business hours of the Company and upon delivery of at least
five (5) days' prior notice to the Company, to review such record.

          (c)  Upon receipt by the Company of evidence satisfactory to it of the
loss, theft, destruction or mutilation of this Option, and, in the case of loss,
theft or destruction, of such bond or indemnification as the Company may
reasonably require, and, in case of such mutilation, upon surrender and
cancellation of this Option, the Company will execute and deliver a new Option
of like tenor.

8.   Termination of Option.
     ---------------------

          This Option shall terminate on the earlier of 5:00 PM San Francisco,
California time on December 31, 2005 or

          (a)  If the Optionholder shall die while an employee of the Company,
or within six (6) months after termination of such service, this Option may be
exercised by his/her executor or administrator or the person or persons to whom
his/her rights under the Option are transferred by will or by the laws of
descent and distribution within, but only within, the period of twelve months
next succeeding the date of his/her death and then only as and to 

                                       13
<PAGE>
 
the extent that the Optionholder was entitled to exercise the Option on the day
next succeeding the day he/she died, or

          (b)  If an Optionholder's service as an employee to the Company
terminates by reason of Disability, the Optionholder may exercise this Option
on, or any time within the twelve months next succeeding, the date of such
termination by Disability and then only as and to the extent that the
Optionholder was entitled to exercise the Option on the day he/she terminated
his/her service as an employee of the Company by reason of Disability.
Disability shall mean inability of an individual to perform the services
normally rendered by such individual due to any physical or mental impairment
that can be expected either to persist for a continuous period of twelve months
or more or to result in death, as determined by the Board of Directors of the
Company on the basis of appropriate medical advice, or

          (c)  If an Optionholder is terminated as an employee for cause, this
Option shall automatically expire on the date 20 business days following the
date of termination for cause. For this purpose, an Optionholder shall be
considered terminated upon receipt of written notice of termination. If an
Optionholder is not available for service of notice, then an Optionholder shall
be considered terminated upon posting by registered mail of such notice. For
purposes of this Option, termination for cause shall be determined by the Board
of Directors of the Company in its sole discretion and shall include termination
for malfeasance or gross malfeasance in the performance of duties or conviction
for illegal activity in connection therewith or any conduct significantly

                                       14
<PAGE>
 
detrimental to the interests of the Company, and in any event, a determination
of the Board of Directors of the Company with respect thereto shall be final,
binding and conclusive, or

          (d)  If the Optionholder voluntarily resigns as an employee of the
Company, this Option shall automatically expire six months after the date of
such termination. For this purpose, the date of termination shall be considered
the date written notice of resignation is given by the Optionholder to the
Company.

9.   Survival of Option.
     ------------------

          This Option shall survive the death of the Optionholder only to the
extent provided in Section 8(a) herein. During the time this Option is held by
the Optionholder's estate, the Option may be registered in the name of such
estate or of the executor of such estate for the benefit of the estate.

10.  Binding Effects; Benefits.
     -------------------------

          So long as this Option is outstanding and exercisable, this Option
shall inure to the benefit of and shall be binding upon the Company, its
successors and assigns. Nothing in this Option, expressed or implied, is
intended to or shall confer on any person other than the Company, any rights,
obligations or liabilities under or by reason of this Option. The Optionholder
shall have no rights with respect to this Option or the Option Shares except as
expressly set forth in this Option. These rights can be enforced by the
Optionholders and holders of Option Shares, or their respective heirs or legal
representatives. The Optionholder shall not, solely by virtue of this Option, be
entitled to any rights of a stockholder of the Company, either at law or in
equity.

                                       15
<PAGE>
 
11.  Amendments and Waivers.
     ----------------------

          This Option may be modified or amended by the Board of Directors of
the Company; provided that, no modification or amendment shall adversely affect
the rights of the Optionholder. The waiver of any nonperformance or
noncompliance with this Option shall only apply to the particular nonperformance
or noncompliance and shall constitute a modification of this Option.

12.  Section and Other Headings.
     --------------------------

          The section and other headings contained in this Option are for
reference purposes only and shall not be deemed to be a part of this Option or
to affect the meaning or interpretation of this Option.

13.  Notices.
     -------

          All demands, requests, notices and other communications required or
permitted to be given under this Option shall be in writing and shall be deemed
to have been duly given, except as provided in Section 1, if delivered
personally or three days after having been mailed by United States certified or
registered first class mail, postage prepaid, to the parties hereto at the
following addresses or at such other address as any party hereto shall hereafter
specify by notice to the other party hereto:

          (a)  if to the Company, addressed to:

               President
               First Republic Bancorp Inc.
               388 Market Street
               San Francisco, CA  94111

          (b)  if to any Optionholder, at that person's address as
               it appears on the books of the Company.

                                       16
<PAGE>
 
14.  Governing Law.
     -------------

          This Option shall be governed by and construed in accordance with the
laws of the State of California applicable to instruments made and obligations
to be performed in such state.

          IN WITNESS WHEREOF, the Company has caused this Option to be signed by
its duly authorized officer.


                                          FIRST REPUBLIC BANCORP INC.
                                          
                                          
                                          By: __________________________________
                                                  President
                                          
                                          
                                          
                                          Date: ________________________________

                                       17
<PAGE>
 
                                 EXERCISE FORM
                 (To be executed upon exercise of this Option)



          The undersigned, the record holder of this Option, hereby irrevocably
elects to exercise the right, represented by this Option, to purchase _________
____________ of the Option Shares and herewith tenders payment for such Option
Shares to the order of FIRST REPUBLIC BANCORP INC. in the amount of $ __________
in accordance with the terms of this Option. The undersigned represents and
warrants that, if the Option Shares have not been registered under the
Securities Act of 1933, as amended, the Option Shares are being purchased solely
for the undersigned's own account for investment and not with a view to or for
sale or distribution of the Option Shares or any portion thereof and not with
any present intention of selling, offering to sell or otherwise disposing of or
distributing the Option Shares or any portion thereof. The undersigned also
represents and warrants that, if the Option Shares have not been registered
under the Securities Act of 1933, as amended, the entire legal and beneficial
interest of the Option Shares purchased hereby are being purchased for and will
be held for the account of the undersigned and neither in whole or in part for
any other person.

          The undersigned acknowledges that each certificate for Option Shares
initially issued upon exercise of this Option, unless at the time of exercise
such Option Shares are registered under the Securities Act of 1933, as amended
(the "Securities Act"), shall bear the following legend:

                                       18
<PAGE>
 
          THE SECURITIES REPRESENTED BY THIS CERTIFICATE ARE
          NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
          AMENDED (THE "SECURITIES ACT"), THE CALIFORNIA
          CORPORATE SECURITIES LAW OF 1968, AS AMENDED, OR
          THE SECURITIES LAWS OF ANY JURISDICTION, BY REASON
          OF SPECIFIC EXEMPTIONS THEREIN RELATING TO THE
          LIMITED AVAILABILITY OF THE OFFERING AND MAY ONLY
          BE SOLD OR OFFERED FOR SALE BY AN INVESTOR IF
          SUBSEQUENTLY REGISTERED UNDER THE SECURITIES ACT
          AND THE CALIFORNIA CORPORATE SECURITIES LAW OR
          OTHER APPLICABLE STATE SECURITIES LAWS OR IF
          REGISTRATION OR QUALIFICATION UNDER SUCH ACTS IS
          NOT REQUIRED.

or such other legend as required by the Board of Directors.

          Any certificate issued at any time in exchange or substitution for any
certificate bearing such legend (except a new certificate issued upon completion
of a public distribution pursuant to a registration statement under the
Securities Act of the securities represented thereby) shall also bear the above
legend unless legal counsel as shall be reasonably approved by the Company
renders a written legal opinion to the Company that the securities represented
thereby need no longer be subject to such restrictions.

          The undersigned also acknowledges that the Company may place a "stop
transfer" notification on the stock records of the Company.

          The undersigned warrants that, upon the reasonable request of the
Company, the undersigned will deliver such certificates, instruments and
documents as may be required by the Company.


                                           _____________________________________
                                                        Optionholder

                                       19
<PAGE>

                                                                     Page 1 of 3
                                    ANNEX A
                                    -------

                          SAMPLE VESTING CALCULATIONS
                               AT TARGET AMOUNTS
                          ---------------------------

            The following sample vesting calculations are presented
              for purposes of illustration, based upon the actual
           December 31, 1995 tangible book value per share of $14.76
<TABLE> 
<CAPTION> 
                                     Aggregate 
                                     Increase in
                                     Tangible Book        Increase in Tangible
                                     Value as a           Book Value From Prior                             Number of
                     Aggregate       Percentage of        Year as a Percentage                              Option Shares
                     Increase in     the Total Three-     of the Total Three-                               Vested Per
Tangible Book        Tangible Book   Year Targeted        Year Targeted             Percentage of Option    1,000 Option
Value Per Share      Value           Increase             Increase                  Shares Vested           Shares Granted
- --------------------------------------------------------------------------------------------------------------------------
<S>                  <C>             <C>                  <C>                       <C>                     <C> 
Actual at 12/31/95                                                                    (Vested at date of
            $14.76                                                                     grant)         20.0%            200
                                                                                 
   Target 12/31/96                                                               
           $16.384            1.624              29.9%                     29.9%        29.9% x 0.8 = 23.9%            239 
                                                                                 
                                                                                 
   Target 12/31/97                                                               
           $18.186            1.802              63.1%       63.1 - 29.9 = 33.2%        33.2% x 0.8 = 26.6%            266
                                                                                 
   Target 12/31/98                                                               
           $20.186            2.000              100.0%      100% - 63.1 = 36.9%        36.9% x 0.8 = 29.5%            295
                              -----                                        -----                                       ---
                                                                                 
Total                        $5.426                                         100%                       100%          1,000
                             ======                                         ====                       ====          =====
</TABLE> 
- -----------------
Percentages are rounded.
<PAGE>
 
                                                                     Page 2 of 3

                                    ANNEX A

                          SAMPLE VESTING CALCULATIONS
                                TARGETS MISSED
                          ---------------------------
<TABLE> 
<CAPTION> 
                Target        Actual                                           Percentage     Number of Option
                Tangible      Tangible Book                                    of Option      Shares Vested
                Book Value    Value Per                                        Shares         Per 1,000 Option
                Per Share     Share                Calculation                 Vested         Shares Granted
- -----------------------------------------------------------------------------------------------------------------
<S>             <C>           <C>              <C>                             <C>            <C> 
                                                                                    20.0%*               200
12/31/96            16.384           16.500    16.500 - 14.760 x 0.8 = 25.6%        25.6%                256
                                               ---------------                              
                                                   5.426                                    
12/31/97            18.186           18.000                 N/A                        0%                  0
12/31/98            20.186           20.000                 N/A                        0%                  0
                                                                                    -----                ---
                                                                                            
                                                                       Total        45.6%                456
                                                                                    =====                ===
</TABLE> 
- ---------------------
* 20% vested at date of grant.
<PAGE>
 
                                                                 Page 3 of 3
                                    ANNEX A
                                    -------

                          SAMPLE VESTING CALCULATIONS
                               TARGETS EXCEEDED
                          ---------------------------

<TABLE> 
<CAPTION> 


                         Target            Actual                                                                Number of Option
                         Tangible          Tangible Book                                       Percentage of     Shares Vested
                         Book Value        Value Per                                           Option Shares     Per 1,000 Option
                         Per Share         Share                       Calculation             Vested            Shares Granted
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>               <C>                  <C>                            <C>               <C> 
                                                                                                          20.0%*              200

12/31/96                      16.384               16.80        16.80 - 14.76 x 0.8 = 30.0%               30.0%               300
                                                                -------------
                                                                     5.426

12/31/97                      18.186               20.00        20.00 - 14.76 x 0.8 = 77.3%        
                                                                -------------
                                                                     5.426

                                                                             77.3 - 30.0 =                47.3%               473
                                                                                                          -----               ---

                                                                                     Subtotal             97.3%               973


12/31/98                      20.186               23.00                 (All remaining shares)            2.7%                27

                                                                                          Total            100%             1,000
                                                                                                           ====             =====
</TABLE> 

<PAGE>
 
                                                                  EXHIBIT 11.1

                          FIRST REPUBLIC BANCORP INC.

                STATEMENT OF COMPUTATION OF EARNINGS PER SHARE

<TABLE>
<CAPTION>
                                                                                   Year Ended December 31,
                                                          ----------------------------------------------------------------------
                                                             1995           1994           1993           1992           1991
                                                          ----------     ----------     ----------     ----------     ----------
<S>                                                       <C>            <C>            <C>            <C>            <C>
Primary:                                                                                                           
 Net Income............................................   $1,170,000     $7,303,000     $12,439,000    $11,762,000    $7,505,000
 Less:  Dividends on Series B Preferred Stock(1).......            -              -               -              -     (340,000)
                                                          ----------     ----------     -----------    -----------    ----------
 Net income available to common stock..................    1,170,000      7,303,000      12,439,000     11,762,000     7,165,000
 Effect of convertible subordinated               
  debentures, net of taxes(2)..........................    1,594,000      1,597,000       1,599,000         94,000             -
                                                          ----------     ----------     -----------    -----------    ----------
 Adjusted net income for fully-diluted calculation.....   $2,764,000     $8,900,000     $14,038,000    $11,856,000    $7,505,000
                                                          ==========     ==========     ===========    ===========    ==========
 Wtd. avg. shares outstanding, excluding          
  treasury shares......................................    7,797,100      7,743,965       7,716,086      7,340,523     3,998,403
 Wtd. avg. shares issuable from Preferred         
  Stock, Series A......................................            -              -               -              -       260,725
 Wtd. avg. shares issuable from Preferred         
  Stock, Series C......................................            -              -               -              -        32,854
 Effect of stock options exercised during period.......        6,051         15,275           7,472         33,667         7,718
 Wtd. avg. shares of dilutive stock options using 
  average stock price under treasury stock method......      225,923        298,340         284,512        284,017       169,676
 Wtd. avg. shares of stock purchased by employees......        4,986          5,624           2,746              -             -
 Wtd. avg. shares of treasury stock....................     (444,835)       (92,371            (141)             -             -
                                                          ----------     ----------      ----------    -----------    ----------
 Adjusted shares outstanding-primary...................    7,589,225      7,970,833       8,010,675      7,691,061     4,466,932
                                                          ==========     ==========      ==========    ===========    ==========
 Net income per share-primary..........................        $0.15          $0.92           $1.55          $1.53         $1.60
                                                               =====          =====           =====          =====         =====
Fully-Diluted:                                                                                                     
 Adjusted shares-primary, from above...................    7,589,225      7,970,833       8,010,675     7,691,061      4,466,932
 Wtd. avg. shares issuable upon conversion of     
  convertible subordinated debentures(2)...............    2,524,210      2,524,210       2,524,210       134,637              -
 Additional wtd. avg. shares of dilutive stock    
  options using end of period stock price under   
  the treasury stock method............................       12,661          4,904          32,915        67,864          8,296
 Additional wtd. avg. shares issuable from conversion 
  of Preferred Stock, Series B(1)......................            -              -               -             -        562,703
                                                          ----------     ----------      ----------    ----------     ----------
 Adjusted shares outstanding-fully-diluted.............   10,126,096     10,499,947      10,567,800     7,832,484      5,077,931
                                                          ==========     ==========      ==========    ==========     ==========
 Net income per share-fully-diluted....................     $0.15(3)          $0.85           $1.33         $1.51          $1.48
                                                            =====             =====           =====         =====          =====
</TABLE> 
- -----------
     Per share amounts and numbers of shares have been adjusted to reflect the 
effect of two 3% stock dividends declared by the Company's Board of Directors to
stockholders of record on February 25, 1993 and February 18, 1994.
(1)  Not applicable after 1991.  The Series B Preferred Stock was outstanding 
     from May 30, 1990 to November 13, 1991.
(2)  Due to the issuance of convertible subordinated debentures in December
     1992, the fully-diluted calculation includes the number of shares which
     would be outstanding if all such debentures were converted and adjusts
     reported net income for the effect of interest expense on the debentures,
     net of taxes.
(3)  For 1995, the convertible subordinated debentures are antidilutive and,
     accordingly, the results of the primary EPS calculation is reported for
     fully diluted EPS.

<PAGE>
 
                                                                  EXHIBIT 12.1

                          FIRST REPUBLIC BANCORP INC.

                      RATIO OF EARNINGS TO FIXED CHARGES

<TABLE>
<CAPTION>

                                                                           Year Ended December 31.
                                        -------------------------------------------------------------------------------------------
                                           1995                 1994                 1993                 1992              1991
                                        ----------           ----------           -----------          -----------       ----------
                                                                     ($ in thousands)
<S>                                     <C>                  <C>                  <C>                  <C>               <C>
Income before income taxes............    $1,856               $12,238              $21,399              $19,805           $12,546
                                        ==========           ==========           ===========          ===========       ==========

Add fixed charges, excluding
 interest on thrift accounts:

     Total interest on debentures
      and other borrowings............   $42,780               $30,411              $21,599              $19,340           $13,156
                                        ==========           ==========           ===========          ===========       ==========

Ratio of earnings to fixed charges
 excluding interest on thrift
 accounts.............................      1.04                  1.40                 1.99                 2.02              1.95

Including interest on thrift accounts:
     Interest on thrift accounts......    62,133                41,024               35,318               39,636            42,681
                                        ----------           ----------           -----------          -----------       ----------
     Total fixed charges including
      interest on thrift accounts.....  $104,913               $71,435              $56,917              $58,976           $55,837
                                        ==========           ==========           ===========          ===========       ==========

Ratio of earnings to fixed charges
 including interest on thrift
 accounts.............................      1.02                  1.17                 1.38                 1.34              1.23
</TABLE>

<PAGE>
 
                                                          FIRST REPUBLIC BANCORP




                    [LOGO OF FIRST REPUBLIC BANCORP, INC.]



    1995 
Annual Report

                                       1
<PAGE>
 
FINANCIAL HIGHLIGHTS 
(in thousands, except per share amounts)

<TABLE>
<CAPTION>
At Year End                                 1995          1994          1993         1992        1991 
                                     -----------   -----------   -----------  -----------  ----------
<S>                                  <C>           <C>           <C>          <C>          <C>
Total Assets                         $ 1,904,253   $ 1,707,319   $ 1,417,193  $ 1,232,517  $  932,065
Cash and Investments                     202,352       190,773       146,513      158,306      62,107
Loans, Net                             1,659,815     1,477,492     1,233,995    1,042,478     848,404
Customer Deposits                      1,140,441       948,833       751,671      698,772     605,765
FHLB Advances                            570,530       570,530       468,530      373,530     214,970
Subordinated Debentures                   64,053        64,177        60,957       55,050      33,322
Stockholders' Equity                     108,260       107,286       104,946       92,125      59,312
Loans Serviced for Others                804,856       843,144       814,453      781,564     794,893
Tangible Book Value Per Share             $14.76        $14.40        $13.58       $11.94       $9.59
 
<CAPTION> 
For the Year                                1995          1994          1993         1992        1991 
                                     -----------   -----------   -----------  -----------  ----------
<S>                                  <C>           <C>           <C>          <C>          <C>
Total Interest Income                $   139,594   $   109,365   $    98,347  $    95,563  $   82,583
Net Interest Income                       34,681        37,930        41,430       36,587      26,746
Net Income                           $     1,170   $     7,303   $    12,439  $    11,762  $    7,505
Average Fully Diluted
 Shares Outstanding                       10,126        10,500        10,568        7,832       5,078
Fully Diluted Earnings Per Share           $0.15         $0.85         $1.33        $1.51       $1.48
</TABLE>

        NET INCOME               TOTAL ASSETS            TOTAL CAPITAL
   (dollars in millions)    (dollars in millions)    (dollars in millions)

       1991 -  7.5               1991 -   932             1991 - 104
       1992 - 11.8               1992 - 1,233             1992 - 160
       1993 - 12.4               1993 - 1,417             1993 - 179
       1994 -  7.3               1994 - 1,707             1994 - 186
       1995 -  1.2               1995 - 1,904             1995 - 190


- --------------------------------------------------------------------------------
A TEN YEAR PERSPECTIVE

IN THE PAST DECADE, FIRST REPUBLIC HAS ACHIEVED MANY MILESTONE'S SOME OF OUR 
HIGHLIGHTS AND ACCOMPLISHMENTS ARE LISTED INSIDE.
- --------------------------------------------------------------------------------
<PAGE>
 
                First Republic Bancorp: A TEN YEAR PERSPECTIVE

1985

Initial Capital $8.4 million

 . First Republic opens in San Francisco, specializing in real estate lending,
  with a focus on larger home loans
 . Approved as "seller servicer" with Fannie Mae
 . Purchases San Diego-based El Camino Thrift & Loan
 . Achieves profitability in first year of operation 
 . Loans serviced-$30 million 
 . Ending assets-$64 million

- --------------------------------------------------------------------------------
1986

 . Completes initial public offering of common stock
 . Begins trading on Nasdaq
 . 1986 Tax Reform Act is passed; home financing is favored by continued
  interest deductions for personal residences
 . Deposits are insured by the FDIC
 . Approved as seller servicer with Freddie Mac, the Federal Housing
  Administration and additional private investors


- --------------------------------------------------------------------------------
1987

 . Achieves recognition as premier large home lender in San Francisco Bay area
 . Begins lending in Los Angeles area
 . Increases total capital by 50% through sale of common stock and subordinated
  debentures


- --------------------------------------------------------------------------------
1988

 . Opens first deposit branch in Los Angeles
 . Exceeds all applicable, newly adopted risk-based capital adequacy standards
 . Stock listed on the American and Pacific Stock Exchanges 


- --------------------------------------------------------------------------------
1989

 . Introduces two new products: FirstLineTM - an equity line of credit up to
  $2,000,000 and the Customer Choice Loan
 . Northern california earth-quake causes some loan portfolio damage. Company
  office relocated quickly
 . Cited by customer focus groups as provider of Top quality loan and
  deposit services


- --------------------------------------------------------------------------------
1990

 . Accepted as the first voluntary member of the Federal Home Loan Bank of San
  Francisco
 . Begins lending in Las Vegas, Nevada; 15,800 housing units are constructed or
  financed in this market by the end of 1995
 . Moves into new headquarters at 388 Market Street, San Francisco


- --------------------------------------------------------------------------------
1991

 . Merges its two subsidiaries into a single, efficient entity; First Republic
  Thrift & Loan becomes California's largest
 . Completes three successful public equity and debt offerings to finance future
  growth
 . Total employees exceed 100; Average assets per employee are $8.3 million


- --------------------------------------------------------------------------------
1992

 . listed on the New York Stock Exchange
 . Opens new lending and savings branch in Beverly Hills
 . Converts to new data processing system to enhance customer service and handle
  future growth


- --------------------------------------------------------------------------------
1993

 . Loan originations exceed $945 million
 . Net income reaches $12.4 million, or $1.33 per fully diluted share
 . Opens two new urban branches in the Richmond and Chinatown districts to serve
  San Francisco neighborhoods


- --------------------------------------------------------------------------------
1994

 . First Republic Savings Bank opens to provide full lending and FDIC-insured
  savings in the Las Vegas area
 . Introduces Saturday hours at several branches and check writing money
  market accounts for added customer convenience
 . Northridge earthquake strikes Los Angeles area, on January 17th, causing
  property damage and having a significant adverse impact on the Company's
  multifamily loan portfolio
 . Video teleconferencing installed for internal purposes; expands to realtor
  network


- --------------------------------------------------------------------------------
1995

 . Repeat and referred customers represent 75% of loan originations
 . Opens branches in San Rafael and on Irving Street in San Francisco to further
  expand deposit franchise
 . Introduces ATM services
 . Develops and launches the Prestige Home Index,TM which tracks high-end home
  values Quarterly in San Francisco, Los Angeles, and San Diego markets
 . Loans serviced-$805 million 
 . Assets per employee-$12.6 million 
 . Current capital-$190 million 
 . Ending assets-$1.9 billion


- --------------------------------------------------------------------------------
<PAGE>
 
                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

CORPORATE PROFILE 

First Republic is a leading banking and mortgage banking institution with
growing operations in four major urban markets--San Francisco, Los Angeles and
San Diego, California and Las Vegas, Nevada. We are financially strong, customer
service-oriented and narrowly focused on our core lending and savings
businesses. We continue to believe that the critical measure of our success is
the high number of satisfied, repeat customers whom we are privileged to serve.
First Republic's customers benefit substantially from:

 . A strong capital position of 15% risk-based capital, which is 188% of
  regulatory guidelines.

 . Professional, personal customer service with expanding products and locations.

 . Experienced, high quality, long-term personnel. 

 . Specialized and flexible product lines. 

 . Competitive terms and rates. 

 . Operating efficiencies.

                           [FDIC LOGO APPEARS HERE]
                  [NEW YORK STOCK EXCHANGE LOGO APPEARS HERE]
                  [FEDERAL HOME LOAN BANK LOGO APPEARS HERE]

                                                                               1
<PAGE>
 
First Republic Bancorp
- --------------------------------------------------------------------------------

To Our Shareholders

[PHOTO APPEARS HERE]
James H. Herbert, II (left) and Roger O. Walther 

This past year was the most difficult in First Republic's history.  The
continuing recession in California, the lingering effects of the 1994
Northridge earthquake on our multifamily loan portfolio in Los Angeles,
and the delayed effects of rapidly rising interest rates provided us
with many challenges in 1995. Despite this difficult environment, First
Republic was profitable for the year, with net income of $1.2 million.
Our FDIC-insured subsidiary, First Republic Thrift and Loan,
California's largest thrift and loan, achieved its 29th consecutive
year of profitability.

        We begin 1996 hopeful that most of the impact of the earthquake is
behind us and are encouraged by the recent decline in interest rates, which has
resulted in improving margins. The California recession appears to be over and a
potentially significant recovery has begun.

1995 OPERATING RESULTS    In a difficult operating environment, First Republic's
results in 1995 reflect our continuing commitment to conservative financial
management and careful growth. The following are among the highlights of the
past year:

 . Total assets increased 12% to $1.9 billion.

 . Deposits grew by 20% in 1995 to total $1.14 billion, reflecting the strong and
  steady growth of our consumer savings franchise.

 . Tangible book value per share rose to $14.76 at year-end. This represents a
  compounded growth rate of 13.9% after taxes per year over the past five years,
  which compares well with the 13.3% per annum pre-tax return of the S&P 500
  Index over the same period.

 . Assets per full-time employee at year-end 1995 were $12.6 million, a 6%
  improvement in this measure of our efficiency over 1994.

2
<PAGE>
 
                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

                                      "SINGLE FAMILY HOME LOANS, PRIMARILY
                                       ADJUSTABLE RATE, HAVE GROWN TO 60% OF
                                       TOTAL LOANS, UP FROM 31% FOUR YEARS AGO."


 . Our FDIC-insured Nevada subsidiary, First Republic Savings Bank, continued to
  be highly successful and profitable.

 . Two new deposit branches were opened successfully: in San Rafael, Marin
  County, and in San Francisco at 19th Avenue and Irving Street.

 . General and administrative expenses as a percentage of average assets declined
  over 16% to 1.07% in 1995. Our operating efficiency ratio was 49%.

 . Single family residential loans have grown to 60% of total loans, up from 31%
  four years ago.

CAPITAL STRENGTH     We continue to believe that being well-capitalized is 
essential to the long-term success of our enterprise. This was proven to be true
again in 1995. At December 31, 1995, our total capital was a solid 15.0% of risk
- -adjusted assets, or 188% of regulatory requirements. Because of this strong
capital position, we have remained profitable, even through adversity, and have
been able to continue to pursue new opportunities.

CONTINUING IMPACT OF NORTHRIDGE EARTHQUAKE    During 1995, First Republic
continued to feel the effects of the 1994 Northridge earthquake in Los
Angeles--the worst natural disaster in U.S. history--with direct costs to the
Company of nearly $7.7 million for the year. Without these losses, and adding a
conservative rate of interest on affected loans, 1995 net income would have been
approximately $7.3 million.

        Similar to 1994, 100% of our earthquake-related losses were on loans
secured by apartment buildings in low-to-moderate income census tracts in Los
Angeles County. Of these losses, more than 72% involved already seismically
reinforced masonry buildings. It is worth noting that the Company has incurred
no earthquake-related losses in our portfolio of single family or commercial
property loans in the Los Angeles area.

                                                                               3
<PAGE>
 
First Republic Bancorp
- --------------------------------------------------------------------------------

"WE CONTINUED TO EXPAND OUR DEPOSIT FRAN-
 CHISE DURING 1995, OPENING NEW BRANCHES
 AND INCREASING OVERALL DEPOSITS BY 20%."


For 1996, we believe that the Northridge earthquake will have only a modest
negative impact on our results.


ASSET QUALITY AND RESERVES    During the past year, we worked hard to maintain
a low level of nonearning assets in the face of the difficulties in Los Angeles.
As a result, nonaccruing loans and real estate owned equaled a relatively modest
2.46% of total assets at year-end. In the fourth quarter, $19 million of these
nonearning assets made payments at an annualized rate of 7.30%. During 1995, we
successfully sold 20 buildings that we had foreclosed upon at prices that,
overall, exceeded their carrying basis by 6%.

        Our balance sheet continues to be increasingly conservative. Single
family home loans have grown from 31% of our loan portfolio at December 31, 1991
to over 60% at December 31, 1995. Over 85% of our loan growth during 1995 was
represented by single family home loans and we expect this trend to continue.

GROWING DEPOSIT FRANCHISE We continued to expand our deposit franchise during
1995, opening two new branches and increasing overall deposits by 20%. Today we
have eleven retail branches in four dynamic and diverse metropolitan areas--San
Francisco, Los Angeles, San Diego and Las Vegas. Typically, First Republic
branches are modest in size (approximately 1,200 square feet), extremely well
located, and staffed by two professionals. Most of our new retail branches
maintain Saturday hours and provide personal, face-to-face, private banking-
style customer service. Excluding branches that have been open for less than one
year, we had an average of $124 million of deposits per branch at year-end.

        During 1995, we focused on increasing deposits in passbook and money
market checking accounts. The amount of these accounts increased by 30%, to
15.8% of all deposit accounts at the end of 1995. In 1996, we intend to build
upon this trend and to add at least two more retail branches. 

4
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
FHLB ADVANCES     The Company uses longer term, adjustable rate borrowings from 
the Federal Home Loan Bank for the purpose of match funding its treasury-based
ARM loans and a modest amount of interim fixed rate loans. At December 31, 1995,
these borrowings had a weighted average remaining maturity of ten years, an
average interest rate of 6.16%, and an average repricing term of ten months.

LOOKING FORWARD We are cautiously optimistic about 1996 and believe it may be a
significantly better year than 1995. Having experienced an increase in single
family loan volume in the second half of 1995, we entered the new year with a
relatively strong loan backlog. We believe this reflects the strengthening
California economy--particularly in Northern California--and declining interest
rates, which stimulate both home purchases and refinancing activity. An improved
California economy coupled with moderated interest rates should result in lower
delinquencies throughout the year.

        In last year's annual report, we noted that we expected 1995 to be a
difficult year and listed as our objectives to strengthen our consumer
franchise, improve our branch network and enhance the profitability of our Las
Vegas-based First Republic Savings Bank operation. It was a difficult year, but
we achieved our goals.

        We have established the following priorities for 1996: 1) to regain our
positive earnings momentum; 2) to expand our deposit franchise and reduce our
cost of funds; 3) to reduce our expense ratio to 1% of average assets or lower
for the year; and 4) under new interstate banking legislation, to merge our two
thrift and loan subsidiaries.

             We appreciate the continuing confidence and support of our
customers, stockholders, and the entire First Republic family.


/s/ Roger O. Walther                         /s/ James H. Herbert, II

Roger O. Walther                             James H. Herbert, II
Chairman                                     President and Chief Executive
                                              Officer

February 19, 1996

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

                                TOTAL DEPOSITS
                             (dollars in millions)

                                 1991 -   606
                                 1992 -   699
                                 1993 -   752
                                 1994 -   949
                                 1995 - 1,140


                         TANGIBLE BOOK VALUE PER SHARE
                                 (in dollars)

                                 1991 -  9.59
                                 1992 - 11.94
                                 1993 - 13.58
                                 1994 - 14.40
                                 1995 - 14.76

           A 13.9% per annum rate of growth for the past five years.

                                                                               5
<PAGE>
 
                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
                            STRENGTH & RELIABILITY



[PHOTO OF MALE AND FEMALE CUSTOMERS AT LOS ANGELES MEMORIAL COLISEUM APPEARS
HERE]

6
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
"FOR MORE THAN FIVE YEARS, WE'VE DEPENDED ON
 FIRST REPUBLIC FOR FRIENDLY SERVICE,
 STABILITY AND COMPETITIVE RATES. WE'VE EVEN
 RECOMMENDED THEM TO OTHER MEMBERS OF OUR
 FAMILY WHO NOW BANK WITH THEM AS WELL."

   /s/ Fred Arnold    /s/ Madeleine Arnold
Fred and Madeleine Arnold, Savings Customers

[PHOTO OF CHECK AND PEN]

Fred and Madeleine Arnold are Certified Master U.S.A. Track and Field Officials.
They are pictured at the site of the 1984 Olympics in Los Angeles, where Mr.
Arnold served as Head Pole Vault Official.

                           [FDIC LOGO APPEARS HERE]
                         RISK-ADJUSTED CAPITAL RATIOS

                         Required               -  8%
                         First Republic Bancorp - 15%

When it comes to savings, First Republic provides what serious savers want 
most--capital security and peace of mind. We safeguard our customers' assets
with a strong capital foundation and prudent financial management.

        Today, First Republic has $1.9 billion in assets, total capital and
reserves of over $190 million, and a ratio of capital to risk-adjusted assets of
15.0%--nearly double the required level. This ratio is an important barometer of
our financial stability and our primary subsidiary is ranked among California's
strongest financial institutions.

        Our savings customers have also come to expect our customer-friendly
service, consistently competitive rates and growing branch network. On this
foundation of security and proven performance, we are continuing to build long-
term customer relationships.

                                                                               7
<PAGE>

FIRST REPUBLIC BANCORP
- --------------------------------------------------------------------------------

                             SERVICE & CONVENIENCE

                                      "GIVING HELPFUL SERVICE AND ADVICE IN AN
                                       UNHURRIED MANNER IS AS MUCH A PART OF OUR
     [PHOTO OF BRANCH MANAGER          JOB AS PROVIDING COMPETITIVE RATES.
      AND CUSTOMER APPEARS HERE]       KNOWING OUR CUSTOMERS BY NAME IS A POINT
                                       OF PRIDE FOR US."

                                       Susan Hart (left), Branch Manager, San
                                       Rafael, with Customer Mary Stone

In 1995, we opened two branches to serve our growing savings customer base in
San Francisco and Marin Counties.


"OUR BRANCHES BRING US CLOSER TO OUR
 CUSTOMERS. WE GET TO KNOW THEM AND THE
 NEIGHBORHOODS WE SERVE, AND WE WORK
 HARD TO BECOME PART OF THE COMMUNITY."           [PHOTO OF EXTERIOR OF
                                                   19TH AND IRVING STREET
 Deborah Strother, Branch Manager, 19th            BRANCH APPEARS HERE]
 and Irving Street, san francisco

8
<PAGE>
                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
[LOGO FIRST REPUBLIC - CALIFORNIA'S LARGEST]     [PHOTO OF CUSTOMERS AND 
                                                  EMPLOYEE APPEARS HERE]

 First Republic customers are more to us
 than just names or numbers --they're   
 recognizable faces. Ron and Geraldine 
 Evans are pictured here "face to face"    "FLEXIBLE, RELIABLE AND PERSONAL-- 
 with Las Vegas savings account officer     THAT DESCRIBES OUR SERVICE FROM 
 Kathleen Clark.                            FIRST REPUBLIC. FOR BOTH LOANS ON 
                                            HOMES WE BUILD AND CD'S FOR OUR 
                                            PERSONAL SAVINGS, FIRST REPUBLIC HAS
                                            CONSISTENTLY PERFORMED FOR US."

                                            /s/ Ron Evans
                                            /s/ Geraldine Evans

                                            Ron and Geraldine Evans,  
                                            President and Vice President of 
                                            Pacific Southwest Development

At First Republic, "thanks a billion" is far more than a slogan that marked our
exceeding $1 billion dollars in deposits--it captures the customer-first
attitude that we strive to deliver in every customer contact.

    As we've grown, we've worked hard to maintain the highly personal approach
to banking that sets First Republic apart from other institutions. At the same
time, we've kept pace with the evolving needs of our customers by introducing
new products and services. Last year, we introduced an ATM card that enables our
Advantage Account holders to access cash anytime, anywhere. Internet users can
access our Home Page on the World Wide Web(http://www.firstrepublic.com). It's
all part of our ongoing effort to make banking with us as easy as possible.

    We've also continued to expand our savings branch network, bringing the
personal service and convenience of First Republic closer to more existing and
prospective customers. In 1995, we opened two new offices and now have eleven
branches in our metropolitan markets.

                                                                               9
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
HOME LENDING:

OUR CORE BUSINESS


                             [PHOTO OF LOAN CUSTOMERS TRACY AUSTIN AND 
                              SCOTT HOLT OUTSIDE THEIR HOME APPEARS HERE]

10
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

"THE BANKERS AT FIRST REPUBLIC KEPT THEIR EYES ON
 THE BALL. THEY TOOK CARE OF ALL THE DETAILS, WERE
 ATTENTIVE TO OUR NEEDS, AND PRODUCED QUICKLY AND
 ON TIME. THAT'S MY DEFINITION OF REAL
 PROFESSIONALS."

 /s/ Tracy Austin

 Professional Tennis Champion Tracy Austin  
 with her husband Scott Holt at their home

[PHOTO OF HOUSE KEYS AND KEY HOLDER APPEARS HERE]


Our goal at First Republic is to make sure that
getting a home mortgage is an easy and efficient
process.

                                                     [LOGO EQUAL HOUSING LENDER]

Our core business today--as it was at the time of our founding--is making home
loans. While we offer a broad array of loan products, including flexible loans
for first time home buyers, we are best known for our expertise in financing
larger properties. By carefully concentrating these lending activities in the
California metropolitan areas of San Francisco, Los Angeles and San Diego, First
Republic has established a position of leadership and a reputation for
outstanding service.

        We offer a wide range of fixed and adjustable rate loans, in all
interest rate environments. Reflecting our commitment to meeting borrowers'
needs, we also offer custom-tailored products, such as bridge loans, blended
mortgages and our FirstLine (TM) home equity line of credit up to $2 million.

        We combine this breadth of product with an experienced, professional
team that has an average tenure of more than twelve years in the home lending
business. The result is in-depth expertise, quick decisions, and attentive,
personalized service.

                                                                              11
<PAGE>
 
First Republic Bancorp
- --------------------------------------------------------------------------------

SERVING OUR CUSTOMERS


                                      "IN OUR BUSINESS, THERE IS NO SUBSTITUTE
                                       FOR A FACE-TO-FACE MEETING. WITH VIDEO
                                       TELECONFERENCING, FIRST REPUBLIC HAS MADE
[PHOTO OF REALTOR SHIRLEY BAILEY       MEETING EASY, WHETHER IT'S MIDWEEK OR
 AND CUSTOMER ON VIDEO CONFERENCE      SATURDAY MORNING."
 WITH FIRST REPUBLIC LOAN OFFICER
 (SHOWN ON COMPUTER SCREEN)            /s/ Shirley Bailey
 APPEARS HERE]
                                       Shirley Bailey, Realtor,
                                       Seville Properties


With our new teleconferencing system, Shirley Bailey (left) and her client meet
on-line with First Republic senior loan officer, Susan Mulvey (pictured on
screen).


"QUALITY BORROWERS NEED QUALITY LENDERS. I
 HAVE SOPHISTICATED CLIENTS WHO DEPEND ON ME
 TO REFER THEM TO A LENDER WHO CAN PROVIDE A        [PHOTO OF REALTOR OUTSIDE
 FULL LOAN COMMITMENT QUICKLY, EFFICIENTLY           PRESTIGE HOME APPEARS HERE]
 AND DISCREETLY; FIRST REPUBLIC QUALIFIES."

 /s/ Valerie Fitzgerald

 Valerie Fitzgerald, Realtor, 
 Jon Douglas Properties

12
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

At First Republic, we strive to make the home loan process as smooth and worry-
free as possible. We work closely with both borrowers and their realtors, who
play a vital role in every real estate transaction.

          To deliver superior service to real estate professionals, we are
available where and when they need us. For example, our video
teleconferencing system connects realtors directly to First Republic,
enabling customers to meet face-to-face with our loan officers and loan
approval executives in their offices or their homes. The result is
personalized, efficient service and the responsive decision-making that
both borrowers and  realtors demand.

          Serving our customers also means being flexible, responding when other
lenders sometimes won't--such as financing home renovations, seismic
upgrades or new construction.

                               LOANS ORIGINATED
                             (dollar in millions)

                                 1991 -  445
                                 1992 -  626
                                 1993 -  945
                                 1994 -  784
                                 1995 -  584

                   Reviewing construction plans are (from
                   left to right) Jane Bryk, First Republic
                   construction loan officer, Dean Dovolis,
                   Architect, and Steven Stroub, President,
                   Stroub Construction.


                                      "WITH AN ALL-IN-ONE RESIDENTIAL
                                       CONSTRUCTION AND PERMANENT LOAN FROM
                                       FIRST REPUBLIC, MY CLIENTS WERE ABLE TO
[PHOTO OF HOME UNDER                   FOCUS THEIR ATTENTION ON THE DESIGN AND
 CONSTRUCTION APPEARS HERE]            BUILDING OF THEIR NEW HOME." 

                                       /s/ DEAN DOVOLIS
                                       Dean Dovolis, Architect, 
                                       Dovolis Johnson & Ruggieri, Inc.

                                                                              13
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
KNOWING HOME VALUES


                                       Our Prestige Home Index (TM) tracks the
                                       values of homes worth $1 million and up
                                       in the San Francisco and Los Angeles
                                       markets, and $750,000 and up in the San
[PHOTO OF SAN FRANCISCO                Diego market. This quarterly analysis of
VICTORIAN HOMES APPEARS HERE]          the changing values of a portfolio of
                                       homes, carefully selected by First
                                       Republic, is produced by Case Shiller
                                       Weiss, Inc. and is available to First
                                       Republic customers.


FIRST REPUBLIC              FIRST REPUBLIC              FIRST REPUBLIC
PRESTIGE HOME INDEX(TM)     PRESTIGE HOME INDEX(TM)     PRESTIGE HOME INDEX(TM)
LOS ANGELES AREA            SAN FRANCISCO BAY           SAN DIEGO AREA

 [GRAPH APPEARS HERE]        [GRAPH APPEARS HERE]        [GRAPH APPEARS HERE] 

NOTE:  A copy of these three graphs on the First Republic Prestige Home Index 
may be obtained by writing the company.


14.
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

                                       Home loan customers, such as Robert Jones
                                       of Hillsborough, rely on First Republic's
[PHOTO OF LOAN CUSTOMER                knowledge, experience and professionalism
 ROBERT JONES WITH STUFFED             to get the job done.
 ANIMALS WHICH HE MAKES APPEARS HERE]


"IT'S HARD TO TAKE LIFE TOO SERIOUSLY
 AFTER SELLING TEDDY BEARS FOR 25 YEARS.
 BUT WHEN I NEEDED TO GET SERIOUS ABOUT
 A MORTGAGE, I TURNED TO FIRST REPUBLIC."

 /s/ Robert Jones

 Robert Jones, President,  
 Plush Sales, Inc.
 

A cornerstone of First Republic's approach to home lending is knowing
the markets we serve, including local economic conditions, home values
and other key trends. Over more than a decade, we have developed a
knowledge base that enables our loan officers to accurately assess
property values and contributes to the rapid decision-making for which
we are known.

     To better serve high-end home owners and buyers, we have created the
First Republic Prestige Home Index (TM),  which tracks the value of a
selected group of homes from 1985 to the present. The Index provides a
useful benchmark for home buyers, sellers, borrowers and realtors. As
the only statistical model customized to measure changes in luxury home
values in our urban markets, the Prestige Home Index (TM) underscores our
position as a leading residential expert and lender.

                                                                              15
<PAGE>
 
First Republic Bancorp
- --------------------------------------------------------------------------------
 
FINANCING A WIDE 
RANGE OF HOMES

                                     "MY LOFT IS MORE THAN A HOME TO ME; IT'S
                                      WHERE I MAKE MY LIVING. FIRST REPUBLIC'S
[PHOTO OF MUSICIAN AND LOAN           FINANCIAL SUPPORT HELPED ME CREATE ONE OF
 CUSTOMER JAMES GARDINER IN           THE FINEST DIGITAL RECORDING STUDIOS IN
 HIS LOFT APPEARS HERE]               THE BAY AREA."

                                      /s/ James Gardiner

                                      James Gardiner, President, 
                                      Pajama recording studio


"I'M EXTREMELY GRATEFUL TO FIRST
 REPUBLIC FOR BELIEVING IN ME. BECAUSE
 OF THEIR TRUST, I WAS ABLE TO BUY MY            [PHOTO OF LOAN CUSTOMER AND 
 SMALL CONDOMINIUM, EVEN THOUGH THE               PASTRY CHEF LORRIANN RAJI SOME
 BUILDING HAD LOW OWNER OCCUPANCY."               WITH OF HER CREATIONS APPEARS 
                                                  HERE]

  /s/ Lorriann Raji

 Lorriann Raji, Head Pastry Chef, 
 Mark Hopkins Hotel

16
<PAGE>

                                                         First Republic Bancorp
- ------------------------------------------------------------------------------- 
Whether a first home, a dream home or a retirement home, First Republic
helps make home ownership a reality for a broad spectrum of customers.
We have established a strong track record in financing low-to-moderate
income housing, a source of pride for all of us at First Republic.

        To best serve this market, we recognize the uniqueness of urban lending.
With condominiums, cooperatives, live/work spaces, lofts and other
configurations becoming as common as more traditional housing, city homes are
often different from homes elsewhere. Within our lending standards, we are
flexible and innovative in meeting what are often the special needs of our
customers to serve the broadest spectrum of potential home buyers.

                           RESIDENTIAL LOAN PROFILE
                              (by housing units)

                  Low to moderate income census tracts - 51%
                  All other census tracts - 49%


                                     "MONTHS OF SEARCHING FOR OUR FIRST HOME
                                      GAVE US THE TIME TO BUILD GOOD RAPPORT
                                      WITH FIRST REPUBLIC. THIS TURNED OUT TO BE
                                      INVALUABLE WHEN WE FINALLY FOUND THE RIGHT
                                      HOME AND WANTED A QUICK CLOSE."

[PHOTO OF JENSEN FAMILY, LOAN           /s/ Courtney Jensen
 CUSTOMERS, IN FRONT OF NEW HOME        /s/ Stephen Jensen
 ON MOVE-IN DAY APPEARS HERE]
                                      Courtney and Stephen Jensen  
                                      with their one year-old son Jacob

                                      With First Republic's home loan expertise
                                      and service, moving day arrives more
                                      quickly and with fewer uncertainties.

                                                                              17
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
OUR COMMUNITY FOCUS


                                       At the Thoreau Center during construction
                                       are from left to right: Valerie Merlone,
[PHOTO OF THOREAU CENTER DURING        First Republic Senior Loan Officer;
 CONSTRUCTION APPEARS HERE]            Robert Chandler, General Manager of the
                                       Presidio Project, National Park Service;
                                       Tom Sargent, Partner, Equity Community
                                       Builders; and Drummond Pike, President,
                                       The Tides Foundation.



"WE ARE GRATEFUL TO FIRST REPUBLIC FOR
 THEIR CREATIVE ROLE IN MAKING OUR
 PRESIDIO PROJECT A MODEL FOR                   [THIS FOLLOWING LETTER 
 PARTNERSHIPS BETWEEN THE PUBLIC AND             APPEARS HERE]
 PRIVATE SECTORS."

 /s/ TOM SARGENT
 Tom Sargent, partner,  
 Equity Community Builders

                   United States Department of the Interior

                             NATIONAL PARK SERVICE
                     Golden Gate National Recreation Area
                  Fort Mason, San Francisco, California 94123

IN REPLY REFER TO:

January 16, 1996



Mr. James H. Herbert, II, President
First Republic Thrift & Loan
388 Market Street
San Francisco, CA 94111

Dear Mr. Herbert:

On behalf of the National Park Service, let me be one of the first to 
congratulate you and Fist Republic for your crucial role in launching the Tides 
Foundation Thoreau Center for Sustainability at the Presidio of San Francisco.

With the leadership of First Republic, the Thoreau Center is a milestone in the 
evolution of the Presidio into a working model of historic preservation, 
sustainable development, and fiscal responsibility, while providing exciting 
opportunities for visitors and organizations to explore many of the important 
issues of the day.

The Park Service has always placed a high priority on encouraging private-sector
investment to help protect park resources.  The financial involvement of First 
Republic is an important first step which demonstrates that the Park Service and
visionary tenants such as the Tides Foundation can work in partnership with 
lending institutions to help reduce the burden on the federal treasury by 
privately financing capital improvements, maintaining park buildings to high 
standards, and contributing programs which support park purposes.

I look forward to seeing you at the grand opening in a few months.

Sincerely,



/s/ Robert S. Chandler
Robert S. Chandler
General Manager, Presidio Project

<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
                                      Pictured here (left to right) are: James
                                      H. Herbert, II, First Republic President
                                      and CEO; Jaynell Grayson, Babson College
[PHOTO OF PERSONS DESCRIBED           student; Joseph Mahoney, Director,
 AT RIGHT APPEARS HERE]               Babson/NFTE Partnership; and Duane Moyer,
                                      Northern California Divisional Director of
                                      the National Foundation for Teaching
                                      Entrepreneurship.


"WITH ITS EXCEPTIONAL ENTREPRENEURSHIP
 PROGRAM, BABSON WAS MY NUMBER ONE
 CHOICE FOR COLLEGE. THANKS TO FIRST
 REPUBLIC, I WILL GET THE EDUCATION I
 NEED TO PURSUE MY GOALS." 

 /s/ Jaynell Grayson

 Jaynell Grayson, Founder 
 "Food From The Hood,"
 Los Angeles, Ca., Babson 
 College Student And First 
 Republic Scholar

Giving back to our communities is a central part of our mission. Our commitment
to civic responsibility takes many forms: financing primary schools, providing
scholarships and supporting organizations that help others.

        One recent example is First Republic's pioneering role in the transition
of the Presidio of San Francisco from a military base to a self-sustaining
national park. Specifically, we created the mechanism to provide a $3.2 million
construction and permanent loan to renovate four landmark buildings in the
Presidio. The rehabilitated complex, the Thoreau Center, will become a showcase
for energy conservation and provide offices for several non-profit organizations
and foundations.

        We are also extremely proud of our First Republic Scholars Program,
which provides scholarships to outstanding young people in our markets. As part
of this program, Jaynell Grayson is a freshman at Babson College. An excellent
student and successful entrepreneur, Ms. Grayson founded the award-winning food
products company, "Food from the Hood" while still at Crenshaw High School in
South Central Los Angeles.

                                                                              19
<PAGE>
 
First Republic Bancorp
- --------------------------------------------------------------------------------

CONSOLIDATED BALANCE SHEET

<TABLE> 
<CAPTION> 
December 31,                                                                 1995              1994
                                                                   --------------    --------------
<S>                                                                <C>               <C>
ASSETS
Cash                                                               $   15,918,000    $   16,920,000
Federal funds sold and short-term investments                          15,000,000        15,500,000
Interest bearing deposits at other financial institutions                 200,000           198,000
Investment securities (Note 2):
  At fair value                                                       106,939,000        11,750,000
  At cost (estimated fair value $33,455,000 and $115,448,000 at
    December 31, 1995 and 1994, respectively)                          33,974,000       117,878,000
                                                                   --------------    --------------
                                                                      140,913,000       129,628,000
Federal Home Loan Bank stock, at cost                                  30,321,000        28,527,000
                                                                   --------------    --------------
                                                                      202,352,000       190,773,000
Loans (Note 3):
  Single family (1-4 units) mortgages                                 977,220,000       815,010,000
  Multifamily (5+ units) mortgages                                    350,507,000       367,750,000
  Commercial real estate mortgages                                    286,824,000       249,119,000
  Commercial business loans                                             3,663,000         5,621,000
  Multifamily/commercial construction                                   9,013,000        10,658,000
  Single family construction                                           19,349,000        14,227,000
  Equity lines of credit                                               26,572,000        28,137,000
  Leases, contracts and other                                             933,000           975,000
  Loans held for sale                                                   8,182,000         7,166,000
                                                                   --------------    --------------
                                                                    1,682,263,000     1,498,663,000
Less:
  Unearned loan fee income                                             (4,380,000)       (6,816,000)
  Reserve for possible losses                                         (18,068,000)      (14,355,000)
                                                                   --------------    --------------
    Net loans                                                       1,659,815,000     1,477,492,000

Interest receivable                                                    12,582,000        10,172,000
Prepaid expenses and other assets (Note 4)                             15,126,000        16,282,000
Other real estate owned                                                10,198,000         8,500,000
Premises, equipment and leasehold improvements, net of
  accumulated depreciation of $6,033,000 and $5,009,000
  at December 31, 1995 and 1994, respectively                           4,180,000         4,100,000
                                                                   --------------    --------------
Total Assets                                                       $1,904,253,000    $1,707,319,000
                                                                   ==============    ==============
</TABLE> 
 
See accompanying notes.

20
<PAGE>

FIRST REPUBLIC BANCORP
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
December 31,                                                                 1995              1994
                                                                   --------------    --------------
<S>                                                                <C>               <C>
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
Customer deposits (Note 5):
  Passbook and MMA accounts                                        $  180,205,000    $  138,726,000
  Investment certificates                                             960,236,000       810,107,000
                                                                   --------------    --------------
    Total customer deposits                                         1,140,441,000       948,833,000

Interest payable                                                       14,813,000        12,332,000
Custodial receipts on loans serviced for others                         1,086,000            96,000
Other liabilities                                                       5,070,000         3,415,000
Federal Home Loan Bank advances (Notes 3 and 6)                       570,530,000       570,530,000
Other borrowings (Note 7)                                                      -            650,000
                                                                   --------------    --------------
 
    Total senior liabilities                                        1,731,940,000     1,535,856,000

Senior subordinated debentures (Note 8)                                 9,974,000         9,978,000
Subordinated debentures (Note 9)                                       19,579,000        19,699,000
Convertible subordinated debentures (Note 10)                          34,500,000        34,500,000
                                                                   --------------    --------------
    Total liabilities                                               1,795,993,000     1,600,033,000
 
Commitments (Note 14)
Stockholders' equity (Note 13 and 15):
  Common stock, $.01 par value; 20,000,000 shares authorized,
    7,816,400 and 7,797,100 shares issued, and 7,330,400 and 7,444,703
    outstanding at December 31, 1995 and 1994, respectively                78,000            78,000
  Capital in excess of par value                                       74,919,000        74,745,000
  Retained earnings                                                    40,608,000        39,438,000
  Deferred compensation - ESOP                                                  -          (650,000)
  Treasury stock, at cost; 486,000 shares and 352,397 shares at
    December 31, 1995 and 1994, respectively                           (5,763,000)       (4,315,000)
  Net unrealized loss on available for sale securities (Note 2)        (1,582,000)       (2,010,000)
                                                                   --------------    --------------
    Total stockholders' equity                                        108,260,000       107,286,000
                                                                   --------------    --------------
Total Liabilities and Stockholders' Equity                         $1,904,253,000    $1,707,319,000
                                                                   ==============    ==============
</TABLE> 

                                                                              21
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------

CONSOLIDATED STATEMENT OF INCOME

<TABLE>
<CAPTION>
Year Ended December 31,                                                    1995                1994               1993
                                                                   ------------        ------------        -----------
<S>                                                                <C>                 <C>                 <C> 
Interest income:
  Interest on real estate and other loans                          $127,341,000        $100,816,000        $93,212,000
  Interest on investments                                            12,253,000           8,549,000          5,135,000
                                                                   ------------        ------------        -----------
    Total interest income                                           139,594,000         109,365,000         98,347,000
                                                                   ------------        ------------        -----------
Interest expense:
  Interest on customer deposits                                      62,133,000          41,024,000         35,318,000
  Interest on FHLB advances and borrowings                           37,003,000          24,736,000         16,362,000
  Interest on debentures                                              5,777,000           5,675,000          5,237,000
                                                                   ------------        ------------        -----------
    Total interest expense                                          104,913,000          71,435,000         56,917,000
                                                                   ------------        ------------        -----------
Net interest income                                                  34,681,000          37,930,000         41,430,000
Provision for losses                                                 14,765,000           9,720,000          4,806,000
                                                                   ------------        ------------        -----------
Net interest income after provision for losses                       19,916,000          28,210,000         36,624,000
                                                                   ------------        ------------        -----------
Non-interest income:
  Servicing fees, net                                                 2,675,000           2,330,000          1,233,000
  Loan and related fees                                               1,289,000           1,915,000          1,937,000
  Gain (loss) on sale of loans                                          (67,000)            430,000          2,250,000
  Gain on sale of investment securities                                 130,000                   -                  -
  Other income                                                          272,000             458,000              2,000
                                                                   ------------        ------------        -----------
    Total non-interest income                                         4,299,000           5,133,000          5,422,000
                                                                   ------------        ------------        -----------
Non-interest expense:
  Salaries and related benefits                                       7,542,000           7,175,000          5,393,000
  Occupancy                                                           2,749,000           2,501,000          1,872,000
  Advertising                                                         1,500,000           1,863,000          1,340,000
  Professional fees                                                     613,000             542,000            542,000
  FDIC insurance premiums                                             1,264,000           1,809,000          1,816,000
  REO costs and losses                                                3,163,000           1,202,000          3,477,000
  Other general and administrative                                    5,528,000           6,013,000          6,207,000
                                                                   ------------        ------------        -----------
    Total non-interest expense                                       22,359,000          21,105,000         20,647,000
                                                                   ------------        ------------        -----------
Income before income taxes                                            1,856,000          12,238,000         21,399,000
Provision for income taxes (Note 12)                                    686,000           4,935,000          8,960,000
                                                                   ------------        ------------        -----------
Net income                                                         $  1,170,000        $  7,303,000        $12,439,000
                                                                   ============        ============        ===========
Primary earnings per share                                         $       0.15        $       0.92        $      1.55
                                                                   ============        ============        ===========
Fully diluted earnings per share                                   $       0.15        $       0.85        $      1.33
                                                                   ============        ============        ===========
Weighted average fully-diluted shares outstanding                    10,126,096          10,499,947         10,567,800
                                                                   ============        ============        ===========
</TABLE> 
 
See accompanying notes.

22
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
 
<TABLE> 
<CAPTION> 
                                                                                                    Net
                                                                                             unrealized
                                                                                  Deferred      loss on                      Total
                                                   Capital in                      compen-    available                      stock-
Years Ended December 31,                Common      excess of      Retained        sation-     for sale     Treasury       holders'
1993, 1994 and 1995                      stock      par value      earnings           ESOP   securities        stock         equity
                                       -------   ------------   -----------   -----------   -----------  -----------   ------------
<S>                                    <C>       <C>            <C>           <C>           <C>          <C>           <C> 
Balance at January 1, 1993             $78,000   $ 67,919,000   $25,803,000   $(1,675,000)  $         -  $         -   $ 92,125,000
Deferred compensation--ESOP                                                       475,000                                   475,000
Effect of stock dividend                            2,946,000    (2,946,000)                                                      -
Exercise of options on 21,028                                                                                          
  shares of common stock                              177,000                                                               177,000
Issuance of 6,856 shares                                                                                               
  of common stock                                      81,000                                                                81,000
Purchase of 25,750 shares                                                                                              
  of treasury stock                                                                                         (351,000)      (351,000)

Net income                                                       12,439,000                                              12,439,000
                                       -------   ------------   -----------   -----------   -----------  -----------   ------------
Balance at December 31, 1993            78,000     71,123,000    35,296,000    (1,200,000)            -     (351,000)   104,946,000
Deferred compensation--ESOP                                                       550,000                                   550,000
Unrealized loss on securities                                                                                          
  in available for sale category                                                             (2,010,000)                 (2,010,000)

Effect of stock dividend                            3,159,000    (3,161,000)                                                 (2,000)

Exercise of options on 40,378                                                                                          
  shares of common stock                              321,000                                                               321,000
Issuance of 12,181 shares                                                                                              
  of common stock                                     142,000                                                               142,000
Purchase of 326,647 shares                                                                                             
  of treasury stock                                                                                       (3,964,000)    (3,964,000)

Net income                                                        7,303,000                                               7,303,000
                                       -------   ------------   -----------   -----------   -----------  -----------   ------------
Balance at December 31, 1994            78,000     74,745,000    39,438,000      (650,000)   (2,010,000)  (4,315,000)   107,286,000
Deferred compensation--ESOP                                                       650,000                                   650,000
Net unrealized gain on securities                                                                                      
  in available for sale category                                                                338,000                     338,000
Net unrealized gain on securities                                                                                      
  transferred to available for sale                                                                                    
  category                                                                                       90,000                      90,000
Exercise of options on 11,452                                                                                          
  shares of common stock                               93,000                                                                93,000
Issuance of 7,843 shares                                                                                               
  of common stock                                      81,000                                                                81,000
Purchase of 133,603 shares                                                                                             
  of treasury stock                                                                                       (1,448,000)    (1,448,000)

Net income                                                        1,170,000                                               1,170,000
                                       -------   ------------   -----------   -----------   -----------  -----------   ------------
Balance at December 31, 1995           $78,000   $ 74,919,000   $40,608,000    $        -   $(1,582,000) $(5,763,000)  $108,260,000
                                       =======   ============   ===========   ===========   ===========  ===========   ============
</TABLE>

See accompanying notes.

                                                                              23
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------

CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE> 
<CAPTION> 
Year Ended December 31,                                                   1995            1994             1993
                                                                 -------------    ------------    ------------- 
<S>                                                              <C>              <C>             <C> 
Operating Activities
  Net Income                                                     $   1,170,000    $  7,303,000    $  12,439,000
  Adjustments to reconcile net income to net cash
    provided (used) by operating activities:
  Provision for losses                                              14,765,000       9,720,000        4,806,000
  Provision for depreciation and amortization                        4,085,000       2,687,000        1,892,000
  Amortization of loan fees                                         (3,791,000)     (4,371,000)      (4,688,000)
  Amortization of loan servicing rights                                358,000         687,000        1,753,000
  Amortization of investment securities discounts                      (44,000)        (12,000)          (1,000)
  Amortization of investment securities premiums                       248,000         230,000          125,000
  Loans originated for sale                                       (100,130,000)    (82,173,000)    (361,498,000)
  Loans sold into commitments                                       99,232,000      85,543,000      339,653,000
  (Increase) decrease in deferred taxes                             (3,023,000)      1,338,000          655,000
  Net losses on investment securities                                   11,000               -                -
  Net (gains) losses on sale of loans                                   67,000        (430,000)      (2,250,000)
  Increase in interest receivable                                   (3,869,000)     (3,201,000)        (384,000)
  Increase in interest payable                                       2,481,000       4,227,000          273,000
  (Increase) decrease in other assets                                2,764,000      (2,855,000)      (5,802,000)
  Increase (decrease) in other liabilities                           2,587,000      (7,233,000)       5,216,000
                                                                 -------------    ------------    ------------- 
    Net Cash Provided (Used) By Operating Activities                16,911,000      11,460,000       (7,811,000)

Investing Activities
  Loans originated                                                (484,258,000)   (702,313,000)    (583,298,000)
  Loans purchased                                                   (8,041,000)     (8,208,000)      (5,447,000)
  Other loans sold                                                           -     131,408,000       85,822,000
  Principal payments on loans                                      275,288,000     306,496,000      305,594,000
  Purchase of investment securities                                (21,039,000)    (49,037,000)     (44,230,000)
  Sales of investment securities                                       276,000               -                -
  Repayments of investment securities                               12,772,000      10,176,000        5,814,000
  Net decrease in short-term investments                                10,000         394,000          979,000
  Additions to fixed assets                                         (1,151,000)     (1,359,000)      (1,660,000)
  Net proceeds from sale of REO (Note 1)                            17,520,000       8,116,000       18,629,000
                                                                 -------------    ------------    ------------- 
    Net Cash Used by Investing Activities                         (208,623,000)   (304,327,000)    (217,797,000)

Financing Activities
  Net increase in passbook and MMA accounts                         41,479,000      21,565,000        6,072,000
  Issuance of investment certificates                              416,602,000     395,684,000      308,860,000
  Repayments of investment certificates                           (266,473,000)   (220,087,000)    (262,033,000)
  Increase (decrease) in long-term FHLB advances                    (4,000,000)    112,000,000       85,000,000
  Repayments of long-term borrowings                                  (650,000)       (550,000)        (475,000)
  Net increase (decrease) in short-term borrowings                   4,000,000     (22,380,000)      22,380,000
  Decrease in deferred compensation ESOP                               650,000         550,000          475,000
  Issuance of subordinated debentures                                        -       3,245,000       16,476,000
  Repayment of subordinated debentures                                (124,000)        (25,000)     (10,569,000)
  Sale of common stock                                                  81,000         142,000           81,000
  Proceeds from common stock options exercised                          93,000         321,000          177,000
  Purchase of treasury stock                                        (1,448,000)     (3,964,000)        (351,000)
                                                                 -------------    ------------    ------------- 
    Net Cash Provided by Financing Activities                      190,210,000     286,501,000      166,093,000

Decrease in Cash and Cash Equivalents                               (1,502,000)     (6,366,000)     (59,515,000)

Cash and Cash Equivalents at Beginning of Year                      32,420,000      38,786,000       98,301,000
                                                                 -------------    ------------    ------------- 
Cash and Cash Equivalents at End of Year                         $  30,918,000    $ 32,420,000      $38,786,000
                                                                 =============    ============    ============= 
</TABLE>

See accompanying notes.

24
<PAGE>

                                                         First Republic Bancorp
- --------------------------------------------------------------------------------
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 1995 and 1994

1    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation and organization

The consolidated financial statements of First Republic Bancorp Inc. ("First
Republic") include its subsidiaries, First Republic Thrift & Loan ("First
Thrift") and First Republic Savings Bank. First Republic and its subsidiaries
are collectively referred to as the "Company". All material intercompany
transactions and balances are eliminated in consolidation. Certain
reclassifications have been made to the 1994 and 1993 financial statements in
order for them to conform with the 1995 presentation.

Nature of operations

The Company emphasizes real estate secured lending and mortgage banking
operations that are targeted primarily toward loans secured by single family
residences and, to a lesser extent, by existing multifamily and commercial
properties. The Company primarily retains adjustable rate mortgages ("ARMs") in
its loan portfolio. The Company originates mortgage loans for sale to
institutional investors in the secondary market and also generates fee income by
servicing such mortgage loans. The Company's lending and deposit gathering
activities are conducted in the San Francisco Bay Area, the Los Angeles Area,
and San Diego County, California and in the Las Vegas, Nevada area.

Use of estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Recognition of income on loans

Interest income from real estate and business loans is recognized in the month
earned. Interest income is not recorded on loans when they become more than 90
days delinquent, except for single family loans which are well secured and in
the process of collection, or at such earlier time as management determines that
the collectibility of such interest is unlikely. For nonaccrual and impaired
loans, interest income may be recorded when cash is received, provided that the
Company's recorded investment in such loans is deemed collectible. Substantially
all loan origination fees and direct loan origination costs are deferred and
amortized as a yield adjustment over the expected lives of the loans using the
interest method.

Reserve For Possible Losses

The Company provides for losses by charging current income in such amounts as
are required to establish a reserve for possible losses that can be reasonably
anticipated based upon specific conditions at the time. Management considers a
number of factors, including past loss experience, the Company's underwrit-ing
policies, the results of the Company's ongoing loan grading process, the amount
of past due and nonperforming loans, observations of auditors, legal
requirements, recommendations or requirements of regulatory authorities, current
and expected economic conditions and other factors. The reserve is reviewed and
adjusted quarterly. It is the Company's policy to charge off balances that are
deemed uncollectible.

     As a result of the Northridge earthquake which struck the Los Angeles area
in January 1994, the Company has provided additional reserves during 1994 and
1995, related to the damage or lingering adverse economic impact on properties
securing certain of the Company's loans. Chargeoffs related to such earthquake
impacted loans were $7,590,000 in 1995 and $6,133,000 in 1994.

     Effective January 1,1995, the Company adopted Statement of Financial
Accounting Standards ("SFAS") No. 114, "Accounting by Creditors for Impairment
of a Loan," as amended by SFAS No. 118 (collectively referred to as SFAS No.
114). Under the provisions of SFAS No. 114, a loan is considered impaired when,
based on current information and events, it is probable that a creditor will be
unable to collect all amounts due according to the contractual terms of the loan
agreement. SFAS No. 114 requires creditors to measure impairment of a loan based
on one of the following: (i) the present value of expected future cash flows
discounted at the loan's effective interest rate, (ii) the fair value of the
underlying collateral or (iii) the fair value of the loan. If the measure of the
impaired loan is less than the recorded investment in the loan, a creditor shall
recognize an impairment by recording a chargeoff or creating a valuation
allowance, with a corresponding charge to the provision for losses.

Investment securities

Effective January 1, 1994, the Company adopted SFAS No. 115 "Accounting For
Certain Investments in Debt and Equity Securities" which addresses the
accounting and reporting for investments in equity securities that have readily
determinable fair values and for all investments in debt securities. SFAS No.
115 establishes classification of investments into three categories: (i) debt
securities that the entity has the positive intent and ability to hold to
maturity are classified as "held to maturity" and reported at amortized cost;
(ii) debt securities that are held for current resale are classified as trading
securities and reported at fair value, with unrealized gains and losses included
in operations; and (iii) debt securities not classified as either securities
held to maturity or trading securities and equity securities are classified as
securities available for sale, and reported at fair value, with unrealized gains
and losses excluded from operations and reported as a separate component of
stockholders' equity.

                                                                              25
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
     In November 1995, the Financial Accounting Standards Board ("FASB") issued
a special report on SFAS No. 115 that allowed companies a one-time opportunity
prior to December 31, 1995 to reassess appropriateness of the classifications of
all securities held and to account for any reclassifications at fair value.

     Investment securities classified as held to maturity are recorded at
historical cost, adjusted for amortization of premium and accretion of discount,
where appropriate. Realized and unrealized gains and losses on investment
securities are computed based on the cost basis of securities specifically
identified. At December 31, 1995 and 1994, no trading securities were owned and
during 1995 and 1994 the Company did not buy or sell any trading securities.

Other real estate owned

Real estate acquired through foreclosure is recorded at the lower of cost or
fair value, minus estimated costs to sell. Costs related to holding real estate
are recorded as expenses when incurred. The Company owned real estate of
$10,198,000 at December 31, 1995 and $8,500,000 at December 31, 1994.

     Loans in the amount of $25,707,000 in 1995 and $10,186,000 in 1994 were
transferred to other real estate owned. Additionally, subsequent loans to
facilitate the sale of other real estate owned were $14,926,000 and $7,091,000
in 1995 and 1994, respectively.

Premises, equipment and leasehold improvements

Premises, equipment and leasehold improvements are recorded at cost, less
accumulated depreciation and amortization. Depreciation and amortization are
calculated on a straight-line basis over the estimated useful lives of the
assets which range from three to ten years or the term of the lease, whichever
is shorter.

Mortgage banking activities

The Company sells loans and participating interests in loans on a non-recourse
basis to generate servicing income and to provide funds for additional lending.
Loans sold includes loans originated into investor commitments with the sale
approved prior to origination. Gains and losses are recognized at the time of
sale by comparing sales price with carrying value. A premium results when the
interest rate on the loan, adjusted for a normal service fee, exceeds the pass
through yield to the buyer. Premiums are calculated as the present value of
excess service fees expected to be collected in future periods and are amortized
over the estimated life of the loans, based on market factors.

     Purchased mortgage loan servicing rights represent the cost of acquiring
the rights to service mortgage loans, which cost is amortized over the estimated
life of the loans based on the interest method. The carrying value of purchased
mortgage servicing rights and premium on loans sold is periodically measured
based on actual prepayment experience compared to projected prepayments;
writedowns and adjustments in the amortization rates are made when an impairment
is indicated. Loan servicing fees are recorded as income when received and are
presented net of the cost of amortizing premium on sale of loans or purchased
mortgage loan servicing rights. The amount of loans being serviced for others
was $804,856,000 and $843,144,000 at December 31, 1995 and 1994, respectively.

     Loans are classified as held for sale when the Company is waiting on a
preapproved investor purchase or is negotiating for the sale of specific loans
which meet selected criteria to a specific investor. Loans held for sale are
carried at the lower of cost, including unearned loan fees, or market.

     In May 1995, the FASB issued SFAS No. 122, "Accounting for Mortgage
Servicing Rights, an Amendment of FASB Statement No. 65." SFAS No. 122 requires
that the rights to service mortgage loans for others be recognized as a separate
asset, however those servicing rights are acquired. The total cost of
originating or purchasing mortgage loans should be allocated between the loan
and the servicing rights based on their relative fair values. The statement
also requires the assessment of all capitalized mortgage servicing rights for
impairment to be based on current fair value of those rights. The Company will
implement SFAS No. 122 effective January 1, 1996. The impact of SFAS No. 122 on
the Company's financial position is expected to be immaterial and the impact of
SFAS No. 122 on the Company's results of operations will be to change the timing
of reported earnings.

Derivative financial instruments: interest rate cap
and swap agreements

The Company uses interest rate cap agreements and interest rate swap agreements,
known as derivative financial instruments, for interest rate risk protection or
liability matching. Interest rate cap agreements are purchased primarily to
reduce the Company's exposure to rising interest rates which would increase the
cost of liabilities above the maximum yield which could be earned on certain
adjustable rate mortgages and investments. Costs are amortized to interest
expense using the straight-line method over the life of interest rate cap
agreements, and benefits are recognized when realized. The unamortized cost of
interest rate cap agreements is included in other assets. Interest rate swap
agreements match asset yields with liability costs by converting the cost of
specific Federal Home Loan Bank advances from a fixed rate to a variable rate,
with the term of each swap agreement matched to the maturity of the underlying
advance. The differential to be paid or received is accrued as an adjustment to
interest expense as interest rates change. The related receivable from
counterparties is included in interest receivable. The fair values of interest
rate swap agreements are not recognized in

26
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
the financial statements. The Company is an end-user of derivative financial
instruments and does not conduct trading activities for derivatives.

     The Company follows SFAS No. 119 "Disclosures about Derivative Financial
Instruments and Fair Value on Financial Instruments" and the various required
disclosures regarding derivative activities are in Notes 6 and 11.

Income taxes

First Republic and its subsidiaries file a consolidated federal income
tax return and a combined state tax return.

     The Company accounts for income taxes under SFAS No. 109, "Accounting for
Income Taxes". Deferred tax assets and liabilities are recognized for the future
tax consequences of differences between the financial statement carrying amounts
of existing assets and liabilities and their respective tax bases. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.

     Deferred tax assets are recognized for deductible temporary differences and
operating loss and tax credit carryforwards, and then a valuation allowance is
established to reduce that deferred tax asset if it is "more likely than not"
that the related tax benefits will not be realized.

Statement of cash flows

For the purposes of reporting cash flows, cash and cash equivalents include
cash on hand, amounts due from banks, and short-term investments such as federal
funds sold with original maturity dates of less than ninety days. The Company
paid interest of approximately $102,432,000 in 1995, $67,208,000 in 1994, and
$56,644,000 in 1993. Additionally, the Company paid income taxes of $1,220,000,
$6,620,000, and $8,324,000 for the years ended December 31, 1995, 1994 and 1993,
respectively.

Earnings per share

Primary earnings per share ("EPS") is computed by dividing net income by the
weighted average number of common shares outstanding, plus the effect, when
dilutive, of stock options. Shares repurchased by the Company are deducted from
shares outstanding for EPS calculations.

     The calculation of fully diluted EPS adds back to the Company's reported
net income the effect of interest expense on convertible subordinated
debentures, net of taxes, and increases the number of shares outstanding as if
the debentures were converted into common stock. For the year 1995 and the
second quarter of 1995, such convertible debentures were antidilutive and the
results of the primary EPS calculation for those periods became the fully
diluted EPS amounts.

2   Investment Securities

Under SFAS No. 115, the Company's investment securities, including mortgage
backed securities ("MBS"), are classified as held to maturity or available for
sale at December 31, 1995 and 1994.

<TABLE> 
<CAPTION> 
                                                                 Estimated      Estimated   Estimated
                                                  Amortized     Unrealized     Unrealized        Fair
(In $ thousands)                                       Cost    Gross Gains   Gross Losses       Value
                                                  ---------    -----------   ------------   ---------
<S>                                               <C>          <C>           <C>            <C>  
December 31, 1995
Held to Maturity Securities
  at Cost:
Other MBS                                         $  33,974    $       163   $      (682)   $  33,455
                                                  =========    ===========   ============   =========
Available for Sale Securities
  at Fair Value:
U.S. Government                                   $  24,623    $       596   $      (211)   $  25,008
Agency MBS                                           34,573            527           (64)      35,036
Other MBS                                            35,781            221          (923)      35,079
                                                  ---------    -----------   ------------   ---------
Debt Securities                                      94,977         1,344         (1,198)      95,123

Equity Securities                                    13,487             0         (1,671)      11,816
                                                  ---------    -----------   ------------   ---------
Total                                             $ 108,464    $    1,344    $    (2,869)   $ 106,939
                                                  =========    ===========   ============   =========
December 31, 1994
Held to Maturity Securities
  at Cost:
U.S. Government                                   $  25,431    $      311    $      (249)   $  25,493
Agency MBS                                           26,876             9           (627)      26,258
Other MBS                                            65,404            20         (1,894)      63,530
Other                                                   167             -             -           167
                                                  ---------    -----------   ------------   ---------
Total                                             $ 117,878    $      340    $    (2,770)   $ 115,448
                                                  =========    ===========   ============   =========
Available for Sale Securities
  at Fair Value:
Equity Securities                                 $  13,760    $        -    $    (2,010)   $  11,750
                                                  =========    ===========   ============   =========
</TABLE> 

     In December 1995, the Company transferred certain U.S. Government, Agency
MBS and other MBS debt securities from the held to maturity category to the
available for sale category. The total of debt securities transferred was
$94,977,000 at amortized cost and $95,123,000 at estimated fair value.

     Available for sale equity securities consist of a portfolio of adjustable
rate perpetual preferred stocks, which have no stated maturities and therefore
are classified as available for sale; because such securities are equity
securities and generate capital gains or losses for tax purposes, the amount of
unrealized losses on these securities which is recorded as a reduction in
stockholders' equity has not been reduced for the effect of taxes.

     At December 31, 1995, all of the Company's investment securities carried
interest rates which adjust annually or more frequently; the weighted average
yield earned was 7.29% for held to maturity investments, 7.63% for available for
sale debt securities, and 8.66% for available for sale equity securities, on a
tax equivalent basis. At December 31, 1995, the fair value of Agency MBS
included $25,330,000 of securities converted from Company originated loans.

                                                                              27
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
     Market values are determined by current quotation, or analysis of
estimated future cash flows. The following table summarizes the Company's
carrying value and estimated fair value by maturity of debt securities owned at
December 31, 1995 classified as available for sale and held to maturity.

<TABLE> 
<CAPTION> 
                                                 Carrying     Estimated
                                                    Value    Fair Value
                                             ------------  ------------
<S>                                          <C>           <C> 
Due in one year or less                      $         -   $          -
Due after one year through five years                  -              -
Due after five years through ten years          1,277,000     1,299,000
Due after ten years                            23,346,000    23,709,000
                                             ------------  ------------
                                               24,623,000    25,008,000
MBS - available for sale                       70,354,000    70,115,000
MBS - held to maturity                         33,974,000    33,455,000
                                             ------------  ------------
                                             $128,951,000  $128,578,000
                                             ============  ============
</TABLE>

     During 1995, 1994 and 1993, the Company did not sell any debt securities.
In 1995, proceeds from the sale of equity securities were $276,000, resulting in
gross losses of $11,000, and proceeds collected on a previously written off debt
security resulted in a gain of $141,000.

3    Loans

Real estate loans are secured by real property and mature over periods primarily
ranging up to thirty years. At December 31, 1995, loans of $812,185,000 are
pledged as collateral for FHLB advances.

     The Company restructures loans, generally because of borrower's financial
difficulties, by granting concessions to reduce the interest rate, to waive or
defer payments or, in some cases, to reduce the principal balance of the loan.
Nonaccrual loans and restructured loans, together with the related interest
income information, are summarized as follows:

<TABLE> 
<CAPTION> 
At or for the year ended December 31,          1995           1994
                                        -----------    -----------
<S>                                     <C>            <C> 
Nonaccrual loans:
  Balance at year-end                   $36,550,000    $32,623,000
  Interest foregone                       1,605,000      1,646,000
Restructured loans:
  Balance at year-end                    12,795,000     17,489,000
  (Net of nonaccrual loans)
  Actual interest income recognized         736,000        813,000
  Pro forma interest income under
   original terms                       $ 1,170,000    $ 1,313,000
</TABLE> 

     Loans that are partially charged off and loans that have been modified in
troubled debt restructurings which result in more than four monthly payments
being deferred, capitalized or waived are reported as nonaccrual loans until at
least six consecutive payments are received and the loan meets the Company's
other criteria for returning to accrual or performing restructured status.

     An analysis of the changes in the reserve for possible losses for the past
three years follows:

<TABLE> 
<CAPTION> 
                                              1995          1994          1993
                                       -----------   -----------   -----------
<S>                                    <C>           <C>           <C>  
Balance at beginning of year           $14,355,000   $12,657,000   $12,686,000
Provision charged to
 operations                             14,765,000     9,720,000     4,806,000
Reserve from purchased loans                     -        34,000       200,000
Reserve of First Republic
 Savings Bank at acquisition                     -             -        24,000
Chargeoffs on originated loans:
 Single family                             (14,000)     (210,000)     (209,000)
 Multifamily                            (9,314,000)   (7,177,000)   (3,367,000)
 Commercial real estate                 (2,163,000)     (695,000)   (1,547,000)
 Commercial business loans                 (48,000)      (79,000)      (76,000)
 Construction loans                       (353,000)            -             -
Recoveries on originated loans:
 Single family                               3,000        11,000             -
 Multifamily                               765,000       119,000             -
 Commercial real estate                     30,000             -        92,000
 Commercial business loans                  54,000        15,000        43,000
Acquired loans, net                        (12,000)      (40,000)        5,000
                                       -----------   -----------   -----------
Balance at end of year                 $18,068,000   $14,355,000   $12,657,000
                                       ===========   ===========   ===========
</TABLE>

     Effective January 1, 1995, the Company adopted SFAS No. 114, which
addresses the accounting treatment of certain impaired loans. The Company makes
an assessment of impairment when and while loans are on nonaccrual or when the
loans are restructured. The Company's loans are primarily real estate secured;
therefore the Company primarily bases the measurement of impaired loans on the
fair value of the collateral, reduced by costs to sell. If the measurement of
the impaired loan is less than the recorded investment in the loan, the Company
recognizes impairment by partial loan chargeoff or by creating or adjusting an
existing allocation of the allowance for losses.

     The following table shows the recorded investment in impaired loans and any
related SFAS No. 114 allowance for losses at December 31, 1995. An impaired loan
has a specific amount of the Company's allowance for losses assigned to it
whenever the collateral's fair value, net of selling costs, is less than the
Company's recorded investment in the loan, after amounts charged off to reserves
are deducted. Generally, impaired loans not requiring an allowance under SFAS
No. 114 have already

28
<PAGE>
 
First Republic Bancorp
- --------------------------------------------------------------------------------
been written down or have a net collateral fair value which exceeds the loan
balance.

<TABLE> 
<CAPTION> 
                                                     Related
                                      Recorded  SFAS No. 114
                                 Investment in     Allowance
                                Impaired Loans    for Losses
                                --------------  ------------
<S>                             <C>             <C> 
Impaired loans requiring a
  SFAS No. 114 allowance:
    Single Family                  $         -    $        -
    Multifamily                        931,000       210,000
    Commercial Real Estate           1,161,000       270,000
    Other                              360,000        54,000
                                --------------  ------------
                                   $ 2,452,000    $  534,000
                                --------------  ------------

Impaired loans not requiring a
  SFAS No. 114 allowance:
    Single Family                            -
    Multifamily                     33,312,000
    Commercial Real Estate          13,581,000
                                --------------
                                    46,893,000
                                --------------
Total                              $49,345,000
                                ==============
</TABLE> 

     The loans with a recorded investment of $46,893,000, reported as impaired
loans not requiring a SFAS No. 114 allowance, have been reduced to their
collateral fair value, net of selling costs, by $10,011,000 of specific
chargeoffs to the Company's reserves. At December 31, 1995, the Company has
designated $316,000 of its reserves to protect against contingent liabilities on
certain of these loans, while the ultimate amount of payment, if any, is being
contested.

     Total interest income recognized on loans designated as impaired for the
year ended December 31, 1995 was $1,570,000, all of which was recorded using the
cash received method. The average recorded investment in impaired loans was
approximately $48,000,000 for 1995.

4    PREPAID EXPENSES AND OTHER ASSETS

At December 31, prepaid expenses and other assets consist of the following:


<TABLE>
<CAPTION> 
                                                1995           1994
                                          -----------    -----------
<S>                                       <C>            <C> 
Debt issuance costs, net                  $ 4,720,000    $ 5,301,000
Interest rate cap agreements, net           3,822,000      5,918,000
Prepaid expenses                            1,506,000      1,948,000
Purchased servicing rights and premium
 on loans sold, net                           449,000        793,000
Other assets                                4,629,000      2,322,000
                                          -----------    -----------
                                          $15,126,000    $16,282,000
                                          ===========    ===========
</TABLE> 

     Debt issuance costs are amortized over the life of the issue on a
straight line basis which approximates a level yield method.

5    Customer Deposits

Passbook and money market accounts, which have no contractual maturity, pay
interest at rates ranging from 2.3% to 5.5% per annum and 2.3% to 4.9% per annum
at December 31, 1995 and 1994, respectively, compounded daily. Investment
certificates have maturities primarily ranging from 91 days to 60 months and
bear interest at varying rates based on money market conditions, generally
ranging from 4.3% to 8.3% and from 3.5% to 9.0% at December 31, 1995 and 1994,
respectively.

     First Thrift is subject to the provisions of the California Industrial Loan
Law, which limits the amount of thrift balances which may be raised to twenty
times its shareholder's equity. At December 31, 1995, based on the amount of
thrift certificates outstanding, First Thrift was required to maintain
shareholder's equity of approximately $54,000,000, compared with actual
shareholder's equity of $127,415,000.

     First Thrift and First Republic Savings Bank are members of the FDIC's Bank
Insurance Fund ("BIF") and their thrift accounts are insured by the FDIC up to
$100,000 each per insured depositor. At December 31, 1995, investment
certificates with a balance of $100,000 or more totalled $50,007,000 for First
Thrift and $1,439,000 for First Republic Savings Bank.

6    Federal Home Loan Bank Advances

First Thrift is a voluntary member of the Federal Home Loan Bank of San
Francisco ("FHLB"). First Thrift was approved for $726,000,000 of FHLB advances
at December 31, 1995. First Thrift is required to own FHLB stock equal to 5% of
the FHLB advances outstanding and owned $30,321,000 of FHLB stock at December
31, 1995. FHLB stock is recorded at cost, is redeemable at par and is pledged as
collateral for FHLB advances. FHLB advances are primarily adjustable rate in
nature, including the effect of interest rate swap agreements, and consist of
the following at December 31:

<TABLE> 
<CAPTION> 
                                      1995                  1994
                        ------------------   ------------------- 
Advances maturing in         Amount   Rate         Amount   Rate
                        ------------  ----   ------------   ---- 
<S>                     <C>           <C>    <C>            <C> 
One year or less        $  4,000,000  6.90%  $ 44,000,000   6.68%
1 to 2 years                       -     -              -      -
2 to 5 years                       -     -              -      -
After five years         566,530,000  6.16    526,530,000   5.90
                     
                        $570,530,000  6.17%  $570,530,000   5.96%
</TABLE>

                                                                              29
<PAGE>
 
First Republic Bancorp
- --------------------------------------------------------------------------------

     The stated interest rates include the effect of interest rate swap
agreements with a total notional principal amount of $25,000,000 at December
31,1995 which mature in 2001 and $65,000,000 at December 31, 1994. Under the
Company's interest swap agreements, a fixed rate which is equal to the fixed
rate paid on FHLB advances is received and the Company pays a rate which varies
semiannually with market rates of interest. During 1995, the Company did not
enter into any new interest rate swap agreements, $40,000,000 of interest rate
swap agreements matured, and $1,027,000 under outstanding interest rate swap
agreements was recorded as a reduction in interest expense on borrowings. The
Company is exposed to loss if the swap counterparties fail to perform; however,
the Company does not anticipate such nonperformance. The Company does not obtain
collateral under its interest rate swap agreements but monitors the credit
standing of its swap counterparties; at December 31, 1995, all remaining
interest rate swap agreements were with the FHLB and the Company had not
separately pledged any collateral.


7    OTHER BORROWINGS

At December 31, 1994, other borrowings included borrowings of the Company's
Employee Stock Ownership Plan Trust from an unaffiliated commercial bank
totalling $650,000. These borrowings, which were paid off in 1995, were
guaranteed by First Republic and had interest rates which varied with the prime
rate (see Note 15).
     The Company maintains accounts with certain primary securities dealers and,
since February 1988, has entered into repurchase agreements to borrow short-term
funds with investment securities as collateral. These borrowings bear interest
at rates which vary with market conditions. For 1995, borrowings under
repurchase agreements averaged $2,321,000 and the maximum amount outstanding at
any month-end was $13,522,000. There were no significant borrowings of this type
in 1994.


8    SENIOR SUBORDINATED DEBENTURES

Senior subordinated debentures are due September 30, 2003
and bear interest ranging from 10% to 11% (weighted average rate of
10.6%). The senior subordinated debentures pay interest monthly. The
Company may be required to redeem the senior subordinated debentures
early only upon death of the holder.

9    SUBORDINATED DEBENTURES

The Company's subordinated debentures consist of two issues, with
outstanding amounts as follows at December 31:


                                               1995           1994
                                        -----------    ----------- 
Debentures maturing May 15, 2008, with
  semiannual interest payments at 8.5%  $12,972,000    $12,993,000
Debentures maturing January 15, 2009,
  with quarterly interest payments at:

   --8.0% until maturity                  5,070,000      5,440,000
   --8.0% until reset                     1,537,000      1,266,000
                                        -----------    ----------- 
                                        $19,579,000    $19,699,000
                                        ===========    ===========
 
     The reset debentures pay interest at an initial rate of 8.0% with the
interest rate subject to two adjustments in July 1999 and July 2004, at which
time the rate paid will reset at a rate between 6.0% and 10.0% depending on
market conditions.

10   CONVERTIBLE SUBORDINATED DEBENTURES

In December 1992, the Company issued in a public offering $34,500,000 of
convertible subordinated debentures maturing December 1, 2002. The debentures
pay interest semi-annually at a 71/4% rate, are convertible into 2,524,210
shares of common stock at approximately $13.67 per share, and are redeemable
after December 1, 1995 at a price of 103.5%, with the redemption premium
declining at 0.50% per year ratable to par at maturity.

11   INTEREST RATE CAPS

In connection with its asset and liability management policies, First Thrift
purchases interest rate cap contracts primarily as a protection against interest
rates rising above the maximum rates on its adjustable rate loans. At December
31, 1995, the aggregate notional amount of interest rate cap contracts was
$1,145,000,000, which mature in periods ranging from January 1996 through
September 2000. At December 31, 1994, the notional amount of interest rate cap
contracts owned by First Thrift was $1,260,000,000 and during 1995 there were
purchases of $50,000,000 and maturities of $165,000,000. The terms and amount of
interest rate caps maintained by the Company is based on management's
expectations about future interest rates and the level of maximum interest rates
inherent in the Company's loans. Under the terms of the cap contracts, each

30
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

with an unrelated commercial or investment banking institution, First Thrift
will be reimbursed quarterly for increases in the London Inter-Bank Offer Rate
("LIBOR") for any period during the agreement in which such rate exceeds a rate
ranging from 9.0% to 12.5% as established in each agreement. The Company has no
future financial obligation related to its cap contracts. Additionally,
$37,400,000 of First Thrift's advances with the FHLB contain interest rate caps
of 12% as part of the borrowing agreement. At December 31, 1995 and 1994, First
Republic Savings Bank owned $10,000,000 of 10% LIBOR interest rate caps. The
Company evaluates the credit worthiness of its counterparties under interest
rate cap contracts and has established an approved limit for each institution.
The Company is exposed to market risk to the extent its counterparties are
unable to perform; however, the Company does not expect such nonperformance. The
amortization of interest rate cap costs increased interest expense by $1,688,000
in 1995, $1,210,000 in 1994, and $850,000 in 1993.
     Additionally, at December 31, 1995, First Thrift owned certain shorter-term
interest rate cap contracts purchased in 1994 as protection against increases in
interest rates during 1995 and 1996. Monthly repricing caps in the notional
principal amount of $150,000,000 carry a strike rate which increases from 6.75%
to 8.92% over the period from April 1995 to maturity in July 1996 and
$50,000,000 of interest rate caps carry a strike rate of 8% until maturity in
December 1996.

12   INCOME TAXES

The annual provision for income taxes consists of the following:


                               1995        1994        1993
                         ----------  ----------  ----------
 
Federal taxes:
  Current                $2,957,000  $2,761,000  $6,047,000
  Deferred               (2,383,000)    771,000     456,000
                         ----------  ----------  ---------- 
                            574,000   3,532,000   6,503,000
                         ----------  ----------  ---------- 

State taxes:
  Current                   752,000     836,000   2,258,000
  Deferred                 (640,000)    567,000     199,000
                         ----------  ----------  ----------
                            112,000   1,403,000   2,457,000
                         ----------  ----------  ---------- 
Total                    $  686,000  $4,935,000  $8,960,000
                         ==========  ==========  ========== 

     The effective income tax rate differs from the federal statutory rate due
to the following for the past three years:

                                                 1995      1994      1993
                                                -----     -----     ----- 
Expected statutory rate                         35.0%     35.0%     35.0%
State taxes, net of federal benefits             4.0       7.5       7.5
Change in valuation allowance                     --        --       0.9
Other, net                                      (2.0)     (2.2)     (1.5)
                                                -----     -----     -----  
Effective tax rate                              37.0%     40.3%     41.9%
                                                =====     =====     ===== 

     The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities are presented
below at December 31:

                                                   1995           1994
                                                  -----          -----
Deferred tax assets:
  Bad debt deduction                            $5,693,000     $4,351,000
  Deferred franchise tax                           363,000        445,000
  Deferred income and other                         10,000        279,000
                                                ----------     ---------- 
 
    Total gross deferred tax assets              6,066,000      5,075,000
    Less valuation allowance                      (421,000)      (421,000)
                                                ----------     ---------- 
 
    Deferred tax assets                          5,645,000      4,654,000
                                                ----------     ---------- 
 
Deferred tax liabilities:
  Loan fee income                                2,068,000      3,616,000
  FHLB stock dividend income                       269,000        274,000
  Prepaid FDIC premiums                                 --        456,000
  Depreciation, amortization and other              11,000         34,000
  Tax on net unrealized gain on
    available for sale securities                   57,000             --
                                                ----------     ---------- 
 
    Total gross deferred tax liabilities         2,405,000      4,380,000
                                                ----------     ---------- 
 
    Net deferred tax asset                      $3,240,000     $  274,000
                                                ==========     ========== 

     The net deferred tax asset represents recoverable taxes and is included
in other assets.

13   STOCKHOLDERS' EQUITY

In May 1993, the Company's Board of Directors authorized the repurchase of up to
206,000 shares of the Company's common stock and this authorized level was
increased to 406,000 in October 1994 and subsequently increased to 656,000 in
March 1995. Shares purchased were 25,750 in 1993, 326,647 in 1994 and 133,603 in
1995, bringing the total shares held as treasury stock to 486,000 with a total
cost of $5,763,000 at December 31, 1995.

                                                                              31
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
     The Company maintains stock option plans for employees and directors.
The grant of stock options under these plans can result in accounting as either
compensatory or noncompensatory options.
     Under First Republic's 1985 Stock Option Plan (the "Plan") at December 31,
1995, there were remaining options on 633,577 shares of common stock reserved
for issuance and options on 620,052 shares had been granted, all of which were
exercisable.
     The Company's stock options expire ten years from the date granted and
transactions under the Plan are summarized as follows:
 
 
                                    Number       Price
                                 of Shares     Per Share
                                 ---------     ---------
 
Balance, January 1, 1993          617,584    $6.74 - $15.55
Options Granted                    66,624    12.34 -  14.96
Options Exercised                 (21,028)    6.74 -  12.62
Options Canceled                   (4,423)   11.78 -  14.26
                                  --------  ---------------

Balance, December 31, 1993        658,757    $6.74 - $15.55
Options Granted                    17,800    10.00 -  14.75
Options Exercised                 (40,444)    6.74 -  12.62
Options Canceled                  (15,315)   11.78 -  14.85
                                  --------  --------------- 

Balance, December 31, 1994        620,798    $6.74 - $15.55
Options Granted                    19,580    10.75 -  14.33
Options Exercised                  (6,148)    6.74 -  12.68
Options Canceled                  (14,178)    9.43 -  15.21
                                  --------  ---------------
 
Balance, December 31, 1995        620,052    $6.74 - $15.55
                                  =======   ===============

     Additionally, the outside directors of the Company and its subsidiaries
hold stock options which are not in the Plan for a total of 321,416 shares of
common stock which were issued since August 1989, at prices ranging from $6.74
to $16.02. Executive officers hold additional stock options for 74,262 shares of
common stock granted in October 1991 at $12.73.
     In 1992, the Company's Board of Directors authorized options on 477,405
shares of common stock not in the Plan at an exercise price of $14.84 per share;
20% of such options vested upon grant, with the remainder contingent upon the
achievement of specified annual increases in the tangible book value per share
of the Company's common stock. As of December 31, 1995, shares totalling
366,159, or approximately 77% of such options, were vested and the balance
remains unvested.
     In May 1995, the Company's stockholders approved the grant of options on
350,000 shares of common stock not in the Plan to executive officers and other
employees. On December 31, 1995, 342,500 of the options were granted, at the
closing market price of $13.13. At the date of grant, 20% of such options
vested, with the remainder contingent upon the achievement of specified annual
increases in the tangible book value per share of the Company's common stock.
     A former and a current officer have exercised 83,545 options in exchange
for notes payable to the Company totalling $704,000 and bearing interest at a
7.8% average rate.
     After stockholder approval, the Company established an Employee Stock
Purchase Plan which provides for the purchase of up to 424,360 shares of common
stock by eligible employees. Common stock sold to employees under this plan,
were 7,843 shares in 1995, 12,181 shares in 1994 and 6,856 shares in 1993,
resulting in net proceeds to the Company of $81,000, $142,000 and $81,000,
respectively.
     The Company's ability to pay cash dividends on its common stock is
restricted to approximately $2,886,000 at December 31, 1995 under terms of its
subordinated debentures. No cash dividends may be paid by the Company if, upon
giving effect to such dividend, a default in the payment of interest or
principal on the convertible subordinated debentures shall exist or occur. For
1995, First Republic received or was due dividends of $800,000 from First Thrift
and $258,000 from First Republic Savings Bank. At December 31, 1995 certain
regulatory requirements limit the amount of dividends that First Thrift and
First Republic Savings Bank may pay to First Republic to approximately
$17,400,000 and $1,250,000, respectively.
     In October 1995, the FASB issued SFAS No. 123, "Accounting for Stock-Based
Compensation." SFAS No. 123 applies to all transactions in which an entity
acquires goods or services by issuing equity instruments such as common stock,
except for employee stock ownership plans. SFAS No. 123 establishes a new method
of accounting for stock-based compensation arrangements with employees which is
fair value based. The Statement encourages (but does not require) employers to
adopt the new method in place of the provisions of Accounting Principles Board
Opinion No. 25 (APB 25), Accounting for Stock Issued to Employees. Companies may
continue to apply the accounting provisions of APB 25 in determining net income;
however, they must apply the disclosure requirements of SFAS No. 123. If the
Company were to adopt the fair value based method of SFAS No. 123, a higher
compensation cost would result for fixed stock option plans and a different
compensation cost would result for the Company's contingent or variable stock
option plans. The recognition provisions and disclosure requirements of SFAS No.
123 are effective January 1, 1996. The Company has elected to continue to use
its current practice under APB 25.

32
<PAGE>
                                                           First Republc Bancorp
- ------------------------------------------------------------------------------- 

14   COMMITMENTS

At December 31, 1995, the Company had conditional commitments to originate loans
of $23,631,000 and to disburse additional funds on existing loans and lines of
credit of $75,606,000. The Company's commitments to originate loans are
agreements to lend to a customer as long as there is no violation of any of
several credit or other established conditions. Commitments generally have fixed
expiration dates or other termination clauses and may require payment of a fee.
Since commitments may expire without being drawn upon, the total commitment
amounts do not necessarily represent future cash requirements.
     Future minimum rental payments required under operating leases, including
the Company's office facilities, that have initial or remaining noncancellable
terms in excess of one year at December 31, 1995 are as follows: 1996 -
$1,684,000; 1997 - $1,567,000; 1998 -$1,330,000; 1999 - $1,074,000; 2000 -
$847,000; thereafter $385,000. Rent and related occupancy expense was $1,742,000
in 1995, $1,398,000 in 1994 and $1,132,000 in 1993.

15   EMPLOYEE BENEFIT PLANS

The Company has a deferred compensation plan ("the 401k Plan") under section
401(k) of the Internal Revenue Code under which it matches, with contributions
from net income, up to 5% of each contributing member employee's compensation.
Company contributions to the 401k Plan in 1995, 1994 and 1993 were approximately
$352,000, $324,000 and $280,000, respectively. The Company established an
Employee Stock Ownership Plan ("ESOP") in 1985 which enables eligible employees
to own Common Stock of First Republic. The ESOP Trust has borrowed funds to
purchase shares of Common Stock at the market price at the time of purchase. The
Company has guaranteed these borrowings and makes contributions to the Trust, in
amounts required to make principal and interest payments. As the debt is repaid,
the Common Stock is allocated to the accounts of the ESOP's participants, with
vesting over a period of five years. The Company made contributions of $683,000,
$615,000 and $558,000 to the ESOP in 1995, 1994 and 1993, respectively, of which
$33,000, $65,000 and $83,000 represents interest expense. Compensation expense
is recognized using the shares allocated method. The number of shares allocated
by the ESOP were 67,154 in 1995, 60,549 in 1994, and 53,617 in 1993. At December
31, 1995, the ESOP holds 347,352 shares allocated to participants and there were
no unallocated shares.
     Since inception, the Company has not offered any other employee benefit
plans and, at December 31, 1995, has no requirement to accrue additional
expenses for any pension or other post-employment benefits. Generally, employees
are eligible to participate in the Company's 401k and ESOP plans after six
months of full time employment and in the Employee Stock Purchase Plan after one
year.

16   FAIR VALUE OF FINANCIAL INSTRUMENTS
 
SFAS No 107, Disclosures About Fair Value of Financial Instruments, requires
that the Company disclose the fair value of financial instruments for which it
is practicable to estimate that value. Although management uses its best
judgement in assessing fair value, there are inherent weaknesses in any
estimates that are made at a discrete point in time based on relevant market
data, information about the financial instruments, and other factors. Estimates
of fair value of instruments without quoted market prices are subjective in
nature and involve various assumptions and estimates that are matters of
judgement. Changes in the assumptions used could significantly affect these
estimates. Fair values have not been adjusted to reflect changes in market
conditions subsequent to December 31, 1995 and 1994; therefore estimates
presented herein are not necessarily indicative of amounts which could be
realized in a current transaction.
     The estimated fair values presented neither include nor give effect to the
values associated with the Company's existing customer relationships, lending
and deposit branch networks, or certain tax implications related to the
realization of unrealized gains or losses. Also, under SFAS No. 107, the fair
value of money market and passbook accounts is equal to the carrying amount
because these liabilities have no stated maturity; under such approach, the
benefit that results from the lower cost funding provided by such liabilities,
as compared to alternative sources of funding, is excluded.
     Methods and assumptions used to estimate the fair value of each major
classification of financial instruments were:

Cash, short-term investments and deposits: Current carrying amounts approximate
estimated fair value.

Investment securities: For securities held to maturity and carried at amortized
cost, as well as available for sale securities, current market prices or
quotations were used to determine fair value.

FHLB stock: FHLB stock has no trading market, is required as part of membership,
and is redeemable at par; therefore, its fair value is presented at cost.

Loans receivable: The carrying amount of loans is net of unearned fee income and
the reserve for possible losses. To estimate fair value of the Company's loans,
primarily adjustable rate
                                                                              33
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
real estate secured mortgages, each loan collateral type is segmented into
categories based on fixed or adjustable interest rate terms (index, margin,
current rate and time to next adjustment), maturity, estimated credit risk, and
accrual status.
     The fair value of single family, multifamily and commercial mortgages is
based primarily upon prices of loans with similar terms obtained by or quoted to
the Company, adjusted for differences in loan characteristics and market
conditions. The fair value of other loans is estimated using quoted prices and
by comparing the contractual cash flows and the current interest rates at which
similar loans would be made to borrowers with similar credit ratings.
Assumptions regarding liquidity risk and credit risk are judgmentally determined
using available internal and market information.
     The fair value of nonaccruing loans and certain other loans is further
adjusted with an additional risk factor reflecting the individual
characteristics of the loans, including delinquency status and the results of
the Company's internal loan grading process.

Mortgage servicing rights: The fair value of excess servicing rights related to
loans originated and sold by the Company is based on estimates of current market
values for similar loans with comparable terms, with no value attributed to past
due loans.

Deposit liabilities: The fair value of deposits with a stated maturity is based
on the discounted value of contractual cash flows, using a discount rate based
on rates currently offered for deposits of similar remaining maturities. The
intangible value of long-term relationships with depositors is not taken into
account in estimating the fair values disclosed.

FHLB advances: The Company's FHLB advances consist primarily of long-term
adjustable rate borrowings. Using current terms quoted by the FHLB to the
Company, the estimated fair value is based on the discounted value of
contractual cash flows for the remaining maturity, and includes approximately
$112,000 for the fair value of $37.4 million of interest rate cap agreements
with the FHLB imbedded in these advances.

Debentures: The fair value is based on current market prices for traded
issues.

Commitments to extend credit: The majority of the Company's commitments to
extend credit carry current market interest rates if converted to loans. Because
these commitments are generally unassignable by either the Company or the
borrower, they only have value to the Company and the borrower. The estimated
fair value approximates the recorded deferred fee amounts and is excluded from
the table.

Derivative financial instruments: The fair value of interest rate cap and swap
agreements generally reflects the estimated amounts that the Company would
receive or pay, based upon dealer quotes, to terminate such agreements at the
reporting date.


                          December 31, 1995           December 31, 1994
                          -----------------           -----------------
                         Carrying        Fair         Carrying       Fair
(In $ thousands)           Amount        Value         Amount        Value
                         --------        -----        --------      ------
Assets:
Cash                      $  31,118   $    31,118  $     32,618  $     32,618
Investments                 140,913       140,394       129,628       127,199
FHLB stock                   30,321        30,321        28,527        28,527
Loans, net                1,659,815     1,678,839     1,477,492     1,462,192
Servicing rights                449         7,203           793         8,650
Liabilities:                                                                 
Deposits                  1,140,441     1,144,397       948,833       943,770
Borrowings                  570,530       564,791       571,180       568,956
Subordinated                                                                 
  debentures                 29,553        28,497        29,677        26,504
Convertible                                                                  
  debentures                 34,500        36,398        34,500        32,258
Off-balance sheet:                                                           
Interest rate caps            3,822         1,572         5,918        10,935
Interest rate swaps              --         3,295            --         1,195

17   FIRST REPUBLIC BANCORP INC.
(Parent Company Only)


Condensed Balance Sheet


December 31,                                1995               1994
                                            ----               ----
Assets
Cash and investments                     $  5,706,000      $ 10,240,000
Loans, net                                    335,000         1,669,000
Investment in subsidiaries                145,246,000       140,766,000
Advance to subsidiaries                       374,000           214,000
Other assets                               21,531,000        20,710,000
                                         ------------      ------------
                                         $173,192,000      $173,599,000
                                         ============      ============
Liabilities and Stockholders' Equity
Accounts payable and accrued liabilities $   879,000       $  1,486,000
Other borrowings                                  --            650,000
Subordinated debentures                   29,553,000         29,677,000
Convertible subordinated debentures       34,500,000         34,500,000
                                         -----------       ------------
                                          64,932,000         66,313,000
                                         -----------       ------------
Stockholders' equity                     108,260,000        107,286,000
                                        ------------       ------------
                                        $173,192,000       $173,599,000
                                        ============       ============
34
<PAGE>
                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
Condensed Statement of Income

Year Ended December 31,                  1995         1994          1993
                                         ----         ----          ----
Interest income                     $  474,000     $  286,000   $   758,000
Interest expense                     5,809,000      5,742,000     5,321,000
Dividends from subsidiaries            982,000      2,500,000     1,963,000
Other income                         3,501,000      5,031,000     4,931,000
General and administrative
  expense                            2,031,000      1,979,000     4,278,000
                                    ----------     ----------   -----------
Operating income (loss)             (2,883,000)        96,000    (1,947,000)
Equity in undistributed
  earnings of subsidiaries           4,053,000      7,207,000    14,386,000
                                    ----------     ----------   ----------- 
Net income                          $1,170,000     $7,303,000   $12,439,000
                                    ==========     ==========   =========== 
Condensed Statement of Cash Flows

Year Ended December 31,                1995          1994           1993
                                       ----          ----           ----
Operating Activities:
Net Income                          $1,170,000     $7,303,000   $12,439,000
Adjustments to net cash from
  operating activities:
Provision for losses                        --             --       (33,000)
Gain on sale of servicing                   --       (703,000)           --
Increase in other assets              (820,000)    (1,631,000)   (6,751,000)
Increase (decrease) in
  other liabilities                   (607,000)       575,000       416,000
Equity in undistributed
  earnings of subs.                 (4,053,000)    (7,207,000)  (14,386,000)
                                    ----------     ----------   ----------- 
Net Cash Used                       (4,310,000)    (1,663,000)   (8,315,000)
Investment Activities:
Loans originated                            --     (1,358,000)   (6,303,000)
Loans sold or repaid                 1,334,000      1,640,000    10,616,000
Servicing sold                              --        738,000            --
Capital from (into) subs.                   --      4,413,000    (5,157,000)
Advances to subs., net                (160,000)       816,000      (812,000)
                                    ----------     ----------   ----------- 
Net Cash Provided (Used)             1,174,000      6,249,000    (1,656,000)
Financing Activities:
Net decrease in other
  borrowings                          (650,000)      (550,000)     (475,000)
Net decrease in
  def. Comp.-ESOP                      650,000        550,000       475,000
Issuance of subordinated
  debentures, net                     (124,000)     3,220,000     5,907,000
Sale of stock                          174,000        463,000       258,000
Purchase of treasury stock          (1,448,000)    (3,964,000)     (351,000)
                                    ----------     ----------   ----------- 
Net Cash Provided (Used)            (1,398,000)      (281,000)    5,814,000
Increase (decrease) in Cash         (4,534,000      4,305,000    (4,157,000)
Cash at start of year               10,240,000      5,935,000    10,092,000
                                    ----------     ----------   ----------- 
Cash at end of year                $ 5,706,000    $10,240,000   $ 5,935,000
                                   ===========    ===========   =========== 

INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
First Republic Bancorp Inc.:

We have audited the accompanying consolidated balance sheet of First Republic
Bancorp Inc. and subsidiaries as of December 31, 1995 and 1994 and the related
consolidated statements of income, stockholders' equity and cash flows for each
of the years in the three-year period ended December 31, 1995. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion of these consolidated
financial statements based on our audits.
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of First
Republic Bancorp Inc. and subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally accepted
accounting principles.


/s/ KPMG Peat Marwick LLP

San Francisco, California
January 25, 1996

                                                                              35
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

The Company derives its income from three principal areas of business: (1) net
interest income, which is the difference between the interest income the Company
receives on interest-bearing portfolio loans and investments and the interest
expense it pays on interest-bearing liabilities such as customer deposits and
borrowings; (2) mortgage banking operations involving the origination and sale
of real estate secured loans; and (3) servicing fee income which results from
the ongoing servicing of such loans for investors. The discussion of the
Company's results of operations for the past three fiscal years which follows
should be read in conjunction with the Consolidated Financial Statements and
related notes thereto presented elsewhere and incorporates the charts shown in
this annual report.
     In 1995, First Republic's earnings were adversely impacted by the lingering
effects of the January 1994 Northridge earthquake and the significant increase
in interest rates in the prior year, which resulted in higher provision for
losses, lower net interest income and nonearning assets. Loan origination volume
decreased to $584,388,000 in 1995 compared to $784,486,000 in 1994, primarily
due to lower volume of adjustable rate home loan originations and lower
refinancings of home loans. Total assets increased to $1,904,253,000 at December
31, 1995 from $1,707,319,000 at December 31, 1994, as the Company expanded its
single family mortgage loans to $1,003,792,000, or 60% of the total loan
portfolio. During 1995, total deposits increased $191,608,000, or 20%, in part
due to the result of adding two new deposit locations.

INTEREST INCOME AND EXPENSE

Interest income on loans rose to $127,341,000 in 1995 from $100,816,000 in 1994
and $93,212,000 in 1993, primarily due to increased average loan balances
outstanding for each year. The Company's adjustable rate mortgage loans earn
interest at rates which depend on loan terms and market interest rates. The
Company's loans earned an average rate of 8.00% for 1995 compared to 7.31% in
1994 and 8.07% in 1993. The average yield on the Company's loans was lower in
1994 for a number of reasons, including low market rates and competitive
conditions during the prior year. In 1993, the Company added single family home
loans with low initial introductory rates and other loans were repaid or
repriced downwards, as market rates declined. In 1995, the average yield on
loans gradually increased resulting from periodic interest rate changes which
are generally limited in frequency and amount for mortgages. For 1995, the
average balance on the Company's loans was $1,591,827,000, compared to
$1,379,640,000 and $1,154,680,000 for 1994 and 1993, respectively. Loans
totalled $1,682,263,000 at December 31, 1995.
     Interest income on short-term cash, investment securities and FHLB stock
increased to $12,253,000 in 1995 from $8,549,000 in 1994 and $5,135,000 in 1993,
as a result of increased average balances earning higher rates. The average
rates earned on these assets, adjusted for the effect of tax-exempt securities,
were 6.80% in 1995 compared to 5.39% in 1994 and 4.24% in 1993. During 1995, the
interest rates earned on these assets increased due to asset repricings,
increased earnings on FHLB stock and higher average market rates. At December
31, 1995, the book value of cash, short-term investments, investment securities
and FHLB stock was $202,352,000 compared to $190,773,000 at December 31, 1994.
     Total interest expense increased to $104,913,000 in 1995 compared to
$71,435,000 in 1994 and $56,917,000 in 1993. Total interest expense consists of
three components of interest expense: interest expense on deposits, interest
expense on FHLB advances and other borrowings, and interest expense on
debentures. Interest expense on deposits, comprised of money market and passbook
accounts and investment certificates, was $62,133,000 in 1995 compared to
$41,024,000 in 1994 and $35,318,000 in 1993. The Company's outstanding deposits
have grown to $1,140,441,000 at December 31, 1995 from $948,833,000 at December
31, 1994 and $751,671,000 at December 31, 1993. This deposit growth is
attributable to increased deposit-gathering activities and the opening of
additional branches. The Company's average cost of deposits increased to 5.93%
for 1995 from 4.78% for 1994 and 4.94% in 1993. The general increase in market
interest rates in 1994 contributed to the higher average cost of deposits for
1995. The Company's new branches have allowed additional deposits to be raised
in existing markets at competitive terms, although rapidly rising interest rates
and extensive competition for new deposits affected the cost of incremental
deposit funds from mid 1994 into early 1995. At December 31, 1995, the weighted
average rate paid by the Company on its deposits was 5.88%, compared to 5.16% at
December 31, 1994.
     First Republic Thrift & Loan ("First Thrift") became the first voluntary
member of the San Francisco FHLB in 1990 and began to utilize FHLB advances as a
cost effective alternative source of funds for asset growth. The Company's total
outstanding FHLB advances were $570,530,000 at both December 31, 1995 and 1994.
Until 1994, the average cost of FHLB advances was lower than the total costs of
deposits, in part because market rates of interest were declining and because
such advances require no deposit insurance premiums. Also, operational overhead
costs are less for FHLB advances than those associated with deposits. Throughout
1994 and the first quarter of 1995, the cost of FHLB advances increased more
rapidly than the cost of the Company's deposits, due to rapidly rising short-
term interest rates. The Company's advances have interest rates

36
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

which generally adjust semiannually and to a lesser extent annually, with
repricing points spread throughout the year. Since there are no limitations on
the amount that the interest rate on FHLB advances may increase, at each
repricing point the cost of an FHLB advance fully reflects market rates.
Advances from the FHLB must be collateralized by the pledging of mortgage loans
which are assets of First Thrift and, although First Thrift may substitute other
loans for such pledged loans, First Thrift is restricted in its ability to sell
or otherwise pledge these loans without substituting collateral or prepaying a
portion of the FHLB advances. At December 31, 1995, First Thrift had an approved
borrowing capacity with the FHLB of $726,000,000, approximately 40% of its total
assets. The Company expects that the interest rate paid on FHLB advances will
continue to fluctuate quickly with changes in market rates and will continue to
emphasize retail deposits to fund a significant percentage of future asset
growth.
     Interest expense on FHLB advances and other borrowings was $37,003,000 in
1995 as compared with $24,736,000 in 1994 and $16,362,000 in 1993. The average
cost of these liabilities increased to 6.60% in 1995 and 4.80% in 1994 as
compared to 4.02% in 1993, primarily due to higher average market interest
rates. At December 31, 1995 and 1994, the weighted average rate paid on the
Company's long-term FHLB advances was 6.16% and 5.96%, respectively. Interest
expense on debentures includes interest payments and amortization of debt
issuance costs on the Company's term capital-related subordinated and
convertible subordinated instruments. The average cost of these liabilities was
9.01% in 1995, 9.01% in 1994 and 9.17% in 1993. At December 31, 1995 and 1994,
the weighted average rate paid on outstanding debentures was 8.10% at each date.
     Included in interest expense is the amortization of the cost of interest
rate cap agreements which are purchased to reduce the Company's exposure to
rising interest rates. At December 31, 1995, the Company owned a portfolio of
interest rate cap agreements with a net cost of $3,822,000. The Company
purchases interest rate cap agreements to reduce its exposure to rising interest
rates, as more fully discussed under the caption "Asset and Liability
Management." These costs are amortized over the lives of the agreements,
resulting in expenses of $1,688,000 in 1995, $1,210,000 in 1994 and $850,000 in
1993. These costs added approximately 0.10% to the overall rate paid on
liabilities in 1995, 0.08% in 1994, and 0.07% in 1993.

NET INTEREST INCOME

Net interest income constitutes the principal source of income for the Company.
The Company's net interest income was $34,681,000 in 1995 and $37,930,000 in
1994, a decrease from $41,430,000 in 1993. The decrease in net interest income
for 1995 and 1994 resulted primarily from rapidly increasing market rates of
interest which resulted in the average cost on FHLB advances increasing more
rapidly than the average yield on loans.
     The Company's net interest spread decreased to 1.60% in 1995 and 2.14% in
1994 from 2.88% in 1993. The following table presents the average yields earned
and rates paid on the Company's interest-earning assets and interest-bearing
liabilities for the past three years.

                                    1995       1994        1993
                                    ----       ----        ----
 
Cash and investments                6.80%      5.39%       4.24%
Loans                               8.00%      7.31%       8.07%
                                    -----      -----       -----
All interest-earning assets         7.87%      7.11%       7.71%
                                    -----      -----       ----- 
Deposits                            5.93%      4.78%       4.94%
Borrowings                          6.60%      4.80%       4.02%
Debentures                          9.01%      9.01%       9.17%
                                    -----      -----       ----- 
All interest-bearing liabilities    6.27%      4.97%       4.83%
                                    -----      -----       ----- 
Net interest spread                 1.60%      2.14%       2.88%
                                    =====      =====       ===== 
Net interest margin                 1.97%      2.47%       3.25%
                                    =====      =====       =====
Interest-earning assets as %

  of interest-bearing liabilities   106%       107%        108%
                                    ====       ====        ==== 
PROFILE OF LENDING ACTIVITIES

The Company's current strategy is to emphasize the origination of loans secured
by single family residences and to limit the origination of multifamily and
commercial real estate mortgage loans. At December 31, 1995, 93% of loans on the
Company's balance sheet were adjustable rate or were due within one year. As a
mortgage banker and a portfolio lender, some single family loans, including
substantially all long-term fixed rate loans, are originated for sale in the
secondary market, whereas historically a small percentage of apartment and
commercial loans has been sold. From its inception in 1985 through December 31,
1995, the Company has originated approximately $5.0 billion of loans, of which
approximately $1.8 billion have been sold to investors. The Company's loan
originations totalled $584,388,000 in 1995, $784,486,000 in 1994, and
$944,796,000 in 1993. The level of loan originations in 1993 and early 1994
reflected increased single family lending as a result of the relatively lower
rates of interest available to borrowers. As interest rates increased throughout
1994, refinance activity of home loans into long-term, fixed rate mortgages
declined to a low level for most of 1994 and 1995. With the lower rates and
relatively flat yield curve during the last six months of 1995, single family
ARM lending declined. Management expects that loan origination volume for 1996
may exceed the 1995 level, based on the current level of interest rates.

                                                                              37
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
     The Company focuses on originating a limited number of loans by property
type, location and borrower. The Company's loans are of sufficient average size
to justify executive management's involvement in most transactions.
Approximately 80% of the Company's loans are secured by properties located
within 20 miles of one of the Company's offices.
     The following table shows the Company's loan originations during the past
two years by property type and location:

                                    1995            1994
                                    ----            ----
(In $ millions)                   $        %        $      %
                           --------     ----   ------    ---
Single Family:
  San Francisco            $  291.4       50%  $434.2    56%
  Los Angeles                 105.0       18    155.8    20
  San Diego                    16.1        3      1.4    --
  Las Vegas                     0.5       --      7.7     1
                           --------    -----   ------    ---
                              413.0       71    599.1    77
                           --------    -----   ------    ---
Income Property:
  San Francisco                53.6        9     50.0     6
  Los Angeles                  10.2        2      6.0     1
  Las Vegas                    35.7        6     50.1     6
                           --------    -----   ------    ---
                               99.5       17    106.1    13
                           --------    -----   ------    --- 
Construction                   69.4       12     76.8    10
Other                           2.6       --      2.5    --
                           --------    -----   ------    --- 
Total                        $584.5      100%  $784.5   100%
                           --------    -----   ------    ---

     The Company has approved a limited group of third-party appraisers for
appraising all of the properties on which it makes loans and requires two
appraisals for single family loans in excess of $1,100,000. The Company's policy
is to seldom exceed an 80% loan-to-value ratio on single family loans without
mortgage insurance. Loan-to-value ratios decline as the size of the loan
increases. At origination, the Company generally does not exceed 75% loan-to-
value ratios for multifamily loans and 70% loan-to-value ratios for commercial
real estate loans. The Company's collection policies are highly focused both
with respect to its portfolio loans and loans serviced for others. The Company
has policies requiring rapid notification of delinquency and the prompt
initiation of collection actions.
     At December 31, 1995, 60% of the Company's loans are secured by properties
located in the San Francisco Bay Area, 21% in Los Angeles County, 2% in San
Diego County and 10% in the Las Vegas, Nevada area. By property type, single
family mortgage loans, including home equity lines of credit, aggregated
$1,003,792,000 and accounted for 60% of the Company's total loans, while
multifamily loans were $350,507,000 or 21% and loans secured by commercial real
estate were $286,824,000 or 17%. During 1995, the Company's continued emphasis
on single family mortgage lending resulted in an increase in the dollar amount
and proportion of its loans secured by single family homes. Since December 31,
1993, an amount equal to 100% of all net loan growth is represented by growth in
single family home loans.
     The following table presents an analysis of the Company's loan portfolio at
December 31, 1995 by property type and major geographic location.

                    San       Los
                 Francisco  Angeles Las Vegas,                  Total
(In $ millions)   Bay Area   County Nevada     Other       $          %
                 ---------  ------- ---------  -----   ------    ------
 
Single family       $  646    $238  $  9       $111    $1,004       60%
Multifamily            150      75   105         20       350       21%
Commercial             206      31    37         13       287       17%
Construction             4       2    22         --        28        2%
Other                    5       5    --          3        13       --%
                    ------    ----  ----       ----    ------      ----
Total               $1,011    $351  $173       $147    $1,682      100%
                    ======    ====  ====       ====    ======      ====
Percent by
  location              60%     21%   10%         9%      100%

ASSET QUALITY

The Company places an asset on nonaccrual status when any installment of
principal or interest is more than 90 days past due (except for single family
loans which are well secured and in the process of collection), or when
management determines the ultimate collection of all contractually due principal
or interest to be unlikely. Restructured loans where the Company grants payment
or significant interest rate concessions are placed on nonaccrual status until
collectibility improves and a satisfactory payment history is established,
generally receipt of at least six consecutive payments.
     On January 17, 1994, the Northridge earthquake struck the Los Angeles area,
causing significant damage to the freeway system and real estate throughout the
area. The Company's loans secured by low to moderate income multifamily
properties were primarily affected by this event, either by direct property
damage, loss of tenants, or economic difficulties resulting from lower rental
revenues. First Republic has worked with borrowers to assist them, including
applying for disaster relief funds and modifying the terms of loans. Such loan
modifications generally have deferred the timing of payments, reduced the rate
of interest collected or, in some cases, the Company lowered the principal
balance. During 1994 and continuing throughout 1995, the Company has experienced
increased loan delinquencies, REO foreclosures, and additional loan loss
provisions as a result of the lingering effects of this natural disaster.

38
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

     Also, the Company has experienced an increased level of nonaccrual and
restructured loans during the past three years, due to the effects of the
recessionary conditions in California on a portion of the Company's borrowers.
The recession reduced the ability of some of the Company's income property
borrowers to perform under the terms of their loan agreements and the value of
some of the properties securing the Company's loans. The Company's policy is to
attempt to resolve problem assets quickly, including the aggressive pursuit of
foreclosure or other workout procedures. It has been the Company's general
policy to sell such problem assets when acquired as rapidly as possible at
prices available in the prevailing market. For certain properties acquired as a
result of the Northridge earthquake, the Company has made repairs and engaged
management companies to reach stabilized levels of occupancy prior to asset
disposition.
     The following table presents the dollar amount of nonaccruing loans, REO,
restructured performing loans, and accruing single family loans over 90 days
past due, as well as the ratio to total assets at the end of the last two years.

December 31,                             1995                   1994
                                         ----                   ----
Nonaccruing loans                      $36,550,000          $32,623,000
Real estate owned                       10,198,000            8,500,000
                                       -----------          -----------
Total nonaccruing assets                46,748,000           41,123,000
Restructured performing loans           12,795,000           17,489,000
                                       -----------          -----------
Nonaccruing and restructured assets    $59,543,000          $58,612,000
                                       ===========          ===========
Accruing single family loans
  over 90 days past due                $ 3,747,000          $ 2,587,000
                                       ===========          ===========
Percent of Total Assets:
All nonaccruing assets                        2.46%                2.41%
Nonaccruing and restructured assets           3.13%                3.43%

     At December 31, 1995, nonaccruing loans included $20,431,000 of loans
adversely affected by the earthquake; at such date, nonaccruing loans and REO
had declined 9% from the level at June 30, 1995 as a result of REO sales, loan
workouts, and writedowns. Restructured performing loans are primarily secured by
properties adversely affected by the Northridge earthquake and were paying at a
weighted average rate of 6.1% at December 31, 1995. The future level of
nonaccruing assets depends upon the timing of the sale of existing and future
REO properties and the performance of borrowers under modified loan terms.
     At December 31, 1995, the REO balance of $10,198,000 includes seven
properties, five of which were acquired after September 30, 1995. Since late
1992, the Company has owned an 800 acre parcel of land in the San Francisco Bay
Area and during 1995 the Company reduced the carrying value of this asset by
$1,093,000, which was recorded as an additional REO expense in the income
statement. Single family loans more than 90 days past due are classified as
accruing as long as these assets are well secured and in the process of
collection.

PROVISIONS FOR LOSSES AND RESERVE ACTIVITY

At loan origination, the Company establishes a reserve for the inherent risk of
potential future losses, based upon established criteria, including type of loan
and loan-to-value or cash flow-to-debt service ratios. The Company has
experienced a relatively low level of losses on its single family loans in each
of its geographic market areas. The Company's average annualized net chargeoff
experience for single family loans for the last three years was 0.02%. As of
December 31, 1995, the Company has not experienced any losses on its permanent
loan portfolio secured by real estate located in the Las Vegas market.
Collectively, these two categories represented 68% of the Company's total loans
at December 31, 1995.
     Chargeoffs and losses on loans and REO are related primarily to income
property loans originated by the Company prior to mid-1992 and have increased
above historical levels in 1995 and 1994 due to effects of the Los Angeles
earthquake and the difficult economic conditions in the Company's California
markets in recent years, particularly in the Los Angeles area. Net chargeoffs to
the reserve for losses, were $11,052,000 in 1995, $8,056,000 in 1994, and
$5,059,000 in 1993. During 1995 and 1994, chargeoffs of $7,590,000 and
$6,133,000, or 64% and 75%, respectively, of total chargeoffs for each year,
related to loans adversely affected by the Northridge earthquake. During 1995,
net chargeoffs were $11,000 for single family, $8,549,000 for multifamily,
$2,133,000 for commercial real estate and $353,000 for construction loans.
     The Company's reserve for possible losses is maintained at a level
estimated by management to be adequate to provide for losses that can be
reasonably anticipated based upon specific conditions at the time as determined
by management, including past loss experience, the results of the Company's
ongoing loan grading process, the amount of past due and nonperforming loans,
observations of auditors, legal requirements, recommendations or requirements of
regulatory authorities, current and expected economic conditions and other
factors. Many of these factors are essentially judgmental and may not be reduced
to a mathematical formula.

                                                                              39
<PAGE>

First Republic Bancorp
- ------------------------------------------------------------------------------
 
     As a percentage of the Company's recorded investment in nonaccruing loans
after previous writedowns, the reserve for possible losses was 49% at December
31, 1995 and 44% at December 31, 1994. Management's continuing evaluation of the
loan portfolio, including the level of single family home loans, and assessment
of economic conditions will dictate future reserve levels. The adequacy of the
Company's total reserves is reviewed quarterly. Management closely monitors all
past due and restructured loans in assessing the adequacy of its total reserves.
In addition, the Company follows procedures for reviewing and grading all of the
larger income property loans in its portfolio on a periodic basis. Based
predominately upon that continuous review and grading process, the Company will
determine appropriate levels of total reserves in response to its assessment of
the potential risk of loss inherent in its loan portfolio. Management will
provide additional reserves when the results of its problem loan assessment
methodology or overall reserve adequacy test indicate additional reserves are
required. The review of problem loans is an ongoing process, during which
management may determine that additional chargeoffs are required or additional
loans should be placed on nonaccrual status.
     Although substantially all nonaccrual loans and loans that were adversely
affected by the earthquake have been reduced to their currently estimated
collateral fair value (net of selling costs) at December 31, 1995, there can be
no assurance that additional reserves or chargeoffs will not be required in the
event that the properties securing the Company's existing problem loans fail to
maintain their values or that new problem loans arise.

ASSET AND LIABILITY MANAGEMENT

Management seeks to manage its asset and liability portfolios to help reduce any
adverse impact on its net interest income caused by fluctuating interest rates.
To achieve this objective, the Company emphasizes the origination of adjustable
rate or short-term fixed rate loans and the matching of adjustable rate asset
repricings with short- and intermediate-term investment certificates and
adjustable rate borrowings. At the end of 1993, the Company maintained a
positive 21% one year cumulative gap in anticipation of the possibility of
rising interest rates, which occurred in 1994. The Company continued to seek
opportunities to extend the repricing terms of deposit liabilities during 1994,
even though the yield curve was very steep, and short-term interest rates were
well below rates for 18 months or longer. In 1995, the yield curve flattened and
market rates of interest declined. At December 31, 1995, approximately 94% of
the Company's interest-earning assets and 88% of interest-bearing liabilities
will reprice within the next year and the Company's one-year cumulative GAP was
reduced to positive 11.2%. Despite the Company's positive repricing position
during 1995, the Company's net interest margin decreased in the first and second
quarters of 1995, but has increased gradually in the third and fourth quarters
of 1995. Important factors include the cost of the Company's FHLB advances,
mortgage loan repricings being subject to interim limitations upon repricing,
most restructured loans paying subsidized rates, the Company's strategy to
increase its home loans which carry lower margins, and until recently, marginal
liability costs presently exceeding the yield which can be earned initially on
new home loans. If interest rates remain near the current level and actual loan
repayment rates are similar to projected repayment rates, the Company's most
recent interest rate risk model indicates that further improvement in the
Company's net interest margin is expected for the first quarter of 1996.
     Since 1986, the Company has entered into interest rate cap transactions
primarily as a protection against interest rates rising above the maximum rates
which can be earned on its adjustable rate loans. Under the terms of these
transactions, which have been entered into with nine unrelated commercial or
investment banking institutions, the Company generally will be reimbursed
quarterly for increases in three-month LIBOR for any quarter during the terms of
the applicable transaction in which such rate, known as the strike rate, exceeds
a rate ranging from 9% to 12.5%. The Company monitors the maximum rates, or life
caps, on its loans as the loan portfolio changes due to loan originations and
repayments. Generally, interest rate cap agreements are purchased with original
terms of 3 years to 7 years and have strike rates which are 1% to 2% below the
level of life caps on loans being originated at the time. The amount and terms
of interest rate caps purchased depends on the Company's assessment of future
interest rates, economic conditions and trends, and the general position in the
interest rate cycle, as well as the current and expected composition of the loan
portfolio.

40
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
     At December 31, 1995, the Company held an aggregate notional principal
amount of approximately $1.2 billion as compared to $1.3 billion at December 31,
1994. During 1995, the Company purchased $50 million of 3 year interest rate
caps with a 9% strike rate. During 1994, the company purchased $345 million of
interest rate caps which had strike rates of 9% or 9.5% (weighted average of
9.1%) and original terms of 3 to 5 years and $200 million of shorter term
interest rate caps with lower strike rates.
     The Company has entered into interest rate swap agreements in the notional
principal amount of $25 million related to specific long-term FHLB advances
which bear a fixed rate of interest. The Company receives a fixed rate of
interest under the swap agreements and pays a variable rate of interest to its
swap counterparties, with the net differential paid on a periodic basis. During
1995, the Company did not enter into any new interest rate swap agreements and
$40.0 million of such agreements matured. The Company collected $1,027,000 for
1995, $2,376,000 for 1994, and $2,709,000 for 1993 from its swap counterparties
which was recorded as a reduction of interest expense on borrowings. The
weighted average rates paid for FHLB advances include the effect of interest
rate swaps.
     The Company's asset and liability management policies have a direct effect
on the fair value of its financial instruments, which are presented on pages 33
and 34 of this annual report. Because interest rates generally rose throughout
1994 and declined throughout 1995, current market rates at the end of each year
varied significantly from those in effect at the time the Company took steps to
manage its interest rate risk, match its asset and liability repricings and
establish terms for loan and deposit products. Therefore, the Company's assets
and liabilities have an estimated "fair value" at December 31, 1995 and 1994,
which differs from their carrying amount. At December 31, 1995, the Company's
adjustable rate loans and investments, in general, have a fair value above their
carrying amount due to the decrease in market rates of interest during 1995. As
the interest rates on these adjustable assets reprice, the Company expects that
the fair values of its assets may decrease, relative to their carrying values.
Other factors affecting the Company's estimates of fair value include the
conditions in the secondary market for single family mortgages, and the credit
risk and liquidity risk assumptions used in these calculations.

Summary information regarding the Company's asset and liability repricing at
December 31, 1995 is as follows:

<TABLE> 
<CAPTION> 
                                          0-6          7-12          1-5        Over          Not Rate
(In $ millions)                        Months        Months        Years     5 Years         Sensitive              Total
                                       ------        ------        -----     -------         ---------              -----
<S>                                  <C>           <C>           <C>        <C>            <C>                    <C>  
Cash and investments                  $ 183.7       $ 18.7        $   --     $    --         $    --                 $ 202.4
Loans                                 1,484.8         81.9           55.9       59.7              --                 1,682.3
Other assets                              --            --             --         --            19.6                    19.6
                                      -------       -------       --------   -------        --------               ---------
Total Assets                          1,668.5        100.6           55.9       59.7            19.6                 1,904.3
                                      -------       -------       --------   -------        --------               ---------
Deposits                                643.3        394.7          102.2         .2              --                 1,140.4
FHLB advances and borrowings            482.5         10.0           30.5       47.5              --                   570.5
Debentures                                 --           --            1.6       62.5              --                    64.1
Other                                      --           --             --         --            21.0                    21.0
Equity                                     --           --             --         --           108.3                   108.3
                                      -------       -------       --------   -------        --------               ---------
Total liabilities and equity          1,125.8        404.7          134.3      110.2           129.3                $1,904.3
Effect of interest rate swaps --                                                                                   =========
pay variable rates                       25.0           --             --      (25.0)             --
                                      -------       -------       --------   -------        --------               
Repricing gap-positive (negative)     $ 517.7      $(304.1)        $(78.4)    $(25.5)        $(109.7)
                                      =======       =======       ========   =======        ========               
Cumulative Repricing Gap:
Dollar amount                         $ 517.7      $ 213.6         $135.2     $109.7              --
Percent of total assets                  27.2%        11.2%           7.1%       5.8%             --

</TABLE>

                                                                              41
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------
 
NON-INTEREST INCOME

For 1995, service fee revenue, net of amortization costs on the Company's
premium on sale of loans and purchased mortgage servicing rights, was $2,675,000
compared to $2,330,000 for 1994 and $1,233,000 for 1993. During the first six
months of 1994 and all of 1993, the Company experienced a high level of
repayments on loans in its servicing portfolio and maintained at a high level
its amortization of purchased servicing rights, until such assets were fully
written off, and its premium on sale of loans. In the last six months of 1995,
the Company experienced an increased level of prepayment activity, particularly
with respect to treasury indexed ARM loans.
     Total loans serviced were $804,856,000 at December 31, 1995, with an
average portfolio of $823,965,000 for 1995, $849,652,000 for 1994, and
$789,071,000 for 1993. The percentage of service fees received depends upon the
terms of the loans as originated and conditions in the secondary market when
loans are sold. The Company receives service fees generally ranging from 0.25%
to 0.75% and averaged 0.37% for 1995, 0.36% for 1994 and 0.38% for 1993.
     Loan and related fee income was $1,289,000 in 1995, $1,915,000 in 1994 and
$1,937,000 in 1993. This category includes documentation and processing fees
which vary with loan volume, late charge income which increases as the average
loan and servicing portfolios grow, and prepayment penalty income which varies
with loan activity.
     The Company sells whole loans and loan participations in the secondary
market under several specific programs. Loan sales were $99,232,000 in 1995,
$216,951,000 in 1994, and $425,475,000 in 1993. From mid-1994 and throughout
1995, the level of loan sales has been modest. In 1994, approximately 88% of the
Company's loan sales occurred in the first six months of the year. The level of
loans sold in the first six months of 1994 and 1993 was a result of higher
single family lending volume, lower interest rates which created more customer
demand for fixed rate loans, and the demand for loans in the secondary market.
The focus of the Company's mortgage banking activities is to enter into formal
commitments and informal agreements with institutional investors to originate on
a direct flow basis single family mortgages which are priced and underwritten to
conform to previously agreed upon criteria prior to loan funding and are
delivered to the investor shortly after funding. Loans sold under these
relationships vary with market conditions and represented 100% of the total sold
in 1995, 39% in 1994 and 80% in 1993.
     The Company has also identified secondary market sources which desire
adjustable rate loans of the type the Company originates primarily for its
portfolio. The Company sold $131,408,000 and $85,822,000 of adjustable rate
loans to these investors in 1994 and 1993, respectively, in part to limit the
amount of the Company's annual mortgage loan growth. During 1994, one pool of
adjustable rate mortgage loans was sold from the Company's loan portfolio to
reduce interest rate risk because such loans were unlikely to respond
satisfactorily to an expected increase in interest rates, due to historically
low introductory interest rates and annual interest rate adjustments; a total of
$67,300,000 of loans were sold, resulting in a loss of $471,000.
     The amount of loans which are sold is dependent upon conditions in both the
mortgage origination and secondary loan sales markets and the level of gains or
losses on sale of loans fluctuates with the amount of loans sold and market
conditions. The Company computes a gain or loss at the time of sale by comparing
sales price with carrying value. A premium results when the interest rate on the
loan, adjusted for a normal service fee, exceeds the pass-through yield to the
buyer. The sale of loans resulted in net losses of $67,000 in 1995, compared to
net gains of $430,000 in 1994 and $2,250,000 in 1993. Loan sales volume was
lower in 1995 and 1994 as compared to 1993 and the average price for fixed rate
loans sold decreased from 1993 to a lower level for 1994. The net loss on the
Company's 1995 loan sales included $13,000 of capitalized premium. The Company
did not anticipate that the level of gains on loan sales that were recorded in
1993 and the first half of 1994 would be maintained in 1995.
     Over the past three years, the Company has expanded its investment
portfolio of primarily adjustable rate debt securities. There were no sales of
debt securities in 1995, 1994 or 1993. Purchases over the past three years
related primarily to U.S. Government guaranteed investments which adjust with
the prime rate, agency adjustable rate mortgage backed securities, or other
mortgage backed securities rated "A" or better. As of December 31, 1995, 92% of
the Company's investments were U.S. Government, agency or other mortgage backed
securities and 100% were adjustable, repricing annually or more frequently.

42
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
     During 1994, First Thrift purchased investments in four adjustable rate,
perpetual preferred stocks with an aggregate cost of $13,760,000. Under SFAS No.
115, these investments are equity securities and are classified as available for
sale, with unrealized gains and losses recorded as an adjustment to the
Company's stockholders' equity. The market value of these preferred stocks
declined by $2,010,000 from the date of acquisition until December 31, 1994, and
the Company recorded an unrealized loss of this amount as a reduction in
stockholders' equity. During 1995, $272,000 of these preferred stock were sold
generating a realized loss of $11,000 and price increases resulted in the
unrealized loss being reduced to $1,671,000 at December 31, 1995. Because these
investments receive capital gain and loss treatment under tax rules, the
unrealized loss has not been reduced by the effect of any potential tax
benefits.

NON-INTEREST EXPENSE

Non-interest expense consists of salary, occupancy and other expenses related to
developing and maintaining the operations of the Company. These expenses were
$22,359,000 in 1995, $21,105,000 in 1994 and $20,647,000 in 1993. The Company
has capitalized general and administrative costs related to loan originations
totalling $3,920,000 in 1995, $5,654,000 in 1994, and $6,788,000 in 1993; the
amount of capitalized costs varies directly with the volume of loan originations
and the cost incurred to make new loans. On the Company's balance sheet,
unearned loan fees, net of costs, were $4,380,000 at December 31, 1995,
$6,816,000 at December 31, 1994 and $9,406,000 at December 31, 1993. During 1995
and 1994, the Company originated more single family "no points" loans, resulting
in a decrease in unearned fees net of costs at December 31, 1995 and 1994.
     Salaries and related benefits is the largest component of non-interest
expense and includes the cost of benefit plans, health insurance and payroll
taxes, which have increased in each of the past three years. As a result of
lower loan origination volume in 1995 as compared to 1994 and in 1994 as
compared to 1993, both salary expense and capitalized costs related to loan
origination activity declined. Before capitalized costs, 1995 salary expense
decreased 11% versus 1994, compared to a 1994 salary expense increase of 5% over
1993. In 1995, there was a 12% increase in total assets without a significant
change in average employees. In 1994, there was a 20% increase in total assets
and a 12% increase in average employees.
     Occupancy costs were $2,749,000 in 1995 and $2,501,000 in 1994, compared to
$1,872,000 in 1993. The increase for 1995 and 1994 is related to having five
additional deposit branches in San Francisco and Las Vegas, as well as expanded
facilities in San Francisco and Beverly Hills since mid-1993.
     Advertising expense was $1,500,000 in 1995 compared to $1,863,000 in 1994
and $1,340,000 in 1993. Newspaper ads are placed primarily to support retail
deposit gathering and, in 1994 and 1993, there were increased promotional and
advertising costs associated with the Company's new loan originations. Deposit-
related advertising expense as a percentage of average deposits was 0.07% in
1995, 0.12% in 1994 and 0.08% in 1993. The future amount of these expenses may
increase as the Company emphasizes deposits as a funding source and opens new
deposit branches primarily in its existing market areas.
     Professional fees relate primarily to legal and accounting advice required
to complete transactions, resolve delinquent loans and operate in a regulatory
environment. Such fees were $613,000 for 1995, $542,000 for 1994 and $542,000
for 1993.
     The results of operating REO properties after foreclosure, as well as
changes in the value and the gain or loss upon sale of REO properties held for
more than 90 days, are charged directly to the income statement. In 1994, losses
on certain loans adversely affected by the Northridge earthquake and
subsequently becoming REO were charged to that portion of the Company's reserves
established for this specific natural disaster. As a result of the Company's
resolution of problem assets, costs and losses related to REO, which is
presented as a separate line item in the income statement, were $3,163,000 in
1995, $1,202,000 in 1994, and $3,477,000 in 1993. This expense category included
gains or recoveries on the sale of non-earthquake affected REO of $161,000 in
1994, compared to net writedowns or losses of $785,000 in 1995 and $1,993,000 in
1993; expenses for taxes, insurance, maintenance and other operating expenses,
net of income, of $1,593,000 in 1995, $957,000 in 1994 and $1,255,000 in 1993;
and collection costs of $785,000 in 1995, $406,000 in 1994 and $229,000 in 1993.
The future level of these expenses depends primarily upon the amount of the
Company's nonearning loans that become REO.
     The cost of FDIC insurance varies with the level of deposits as well as the
rates assessed and was $1,264,000 in 1995, com-

                                                                              43
<PAGE>

First Repulbic Bancorp
- ------------------------------------------------------------------------------
 
- -ared to $1,809,000 in 1994 and $1,816,000 in 1993. In 1995 the Company had
higher average deposits; however the insurance premium rate charged to members
of the Bank Insurance Fund ("BIF") was significantly reduced in mid-1995 and
will be lower for all of 1996 under current regulations.
     Other general and administrative expenses were $5,528,000 in 1995 and
$6,013,000 in 1994 compared to $6,207,000 in 1993. These costs include
defeasance costs recorded on the early redemption of the Company's senior
subordinated debentures of $1,132,000 in 1993. Other expenses in this category
were liability insurance costs and expenses resulting from the origination of
single family loans on which processing fees or points were not collected. Also
included in this category is data processing, communications, travel and other
operating costs which vary in proportion with the number of locations,
transaction volume and inflation.
     A financial institution's operating efficiency may be measured by comparing
its ratio of operational expenses to the sum of net interest income and
recurring non-interest income. For 1995, the Company's operating efficiency
ratio was 50%, compared to 47% for 1994 and 38% for 1993, with the increase in
this ratio resulting primarily from the lower level of net interest income in
1995 and 1994. As a measure of its ability to control costs, the Company
computes recurring non-interest expense as a percentage of average total assets.
This ratio declined to 1.07% in 1995 from 1.28% in 1994 and 1.33% in 1993. The
Company believes that it operates at a relatively high level of efficiency by
most measures used for financial institutions.

PROVISION FOR INCOME TAXES

The provision for income taxes varies due to the amount and timing of income for
financial statement and tax purposes, the availability of tax benefits and the
rates charged by federal and state authorities. The 1995 provision for income
taxes of $686,000 represents an effective tax rate of 37.0%, compared to
$4,935,000 or 40.3% for 1994, and $8,960,000 or 41.9% for 1993. The provision
for income taxes in 1995 and 1994 decreased primarily as a result of the
decrease in the Company's income before taxes, as well as the availability of
certain California tax credits and income earned in Nevada which does not assess
state taxes.

LIQUIDITY

Liquidity refers to the ability to maintain a cash flow adequate to fund
operations and to meet present and future financial obligations of the Company
either through the sale or maturity of existing assets or by the acquisition of
funds through liability management. The Company maintains a portion of its
assets in a diversified portfolio of marketable investment securities, including
U.S. Government agency and mortgage-backed instruments, from which funds could
be promptly generated. At December 31, 1995, the investment securities portfolio
of $140,913,000 and cash plus short-term investments of $31,118,000 amounted to
over 9% of total assets. Additionally, the Company had available unused FHLB
advances of approximately $155,000,000. Management believes that the sources of
available liquidity are adequate to meet all reasonably foreseeable short-term
and long-term demands.
     The Company's loan and investment portfolio is repayable in monthly
installments over terms ranging primarily from six months to thirty years;
however, market experience is that many longer-term real estate mortgage loans
and investments are likely to prepay prior to their final maturity. The
Company's deposits generally mature over shorter periods than its assets,
requiring the Company to renew deposits or raise new liabilities at current
interest rates.
     The Company's asset/liability management program attempts to achieve a
matching of the pricing characteristics of variable rate assets with the timing
of liability maturities and pricings. At December 31, 1995, 89% of the Company's
interest-earning assets possess the ability to reprice within six months. As
part

44
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------
 
of a long-term strategy, having assets on which the interest rate adjusts
frequently allows the Company more flexibility in setting rates required to
obtain deposits and other liabilities.
     As shown in the Company's Consolidated Statement of Cash Flows, the source
of funds to finance the $584,388,000 of loans originated in 1995 was diversified
and included loan principal repayments of $275,288,000, the sale of $99,232,000
of loans and a net increase in deposits of $191,608,000. In 1994 and 1993, the
Company's loan origination activities and asset growth were financed by a
similar combination of loan principal repayments, loan sales and deposit
increases, as well as increases in FHLB advances. In each of the past three
years, First Republic has generated funds from the sale of debentures or common
stock. First Republic used funds of $3,964,000 to repurchase 326,647 shares of
common stock on the open market in 1994 and $1,448,000 to repurchase 133,603
shares in 1995.

CAPITAL RESOURCES

At December 31, 1995, the Company's capital, consisting of stockholders' equity,
long-term debentures and reserves, was $190,381,000, or 10% of total assets. At
the present time, First Republic is not a bank holding company and is not
subject to the Federal Reserve Board's bank holding company regulations.
However, if such regulations applied, the Company's minimum required 1995 total
risk-based capital ratio would be 8.0%, as compared to the Company's actual
ratio of 15.0% at December 31, 1995, as calculated by management.
     First Republic has used the proceeds of the issuance of common stock and
debentures to, in part, provide capital to its thrift and loan subsidiaries,
First Thrift and First Republic Savings Bank. First Republic is a legal entity
separate and distinct from its subsidiaries and is dependent upon its own
operations and dividends from its subsidiaries as the source of cash to service
and ultimately repay its outstanding debt. At December 31, 1995, First Republic
has invested $10,000,000 in First Thrift as interest-bearing capital notes, with
interest and principal payments which generally correspond to the payment terms
of First Republic's subordinated debentures. At December 31, 1995, First
Republic had $29,553,000 of long-term subordinated debentures outstanding with
maturities ranging from 2003 to 2009 and $34,500,000 of convertible subordinated
debentures maturing in 2002. First Republic has issued its subordinated
debentures in amounts, and with scheduled maturity dates and early redemption
provisions, that First Republic believes will allow it to repay all of its
subordinated debentures in accordance with their respective terms. At December
31, 1995, First Republic had stockholders' equity of $108,260,000 and its
investment was $136,906,000 in First Thrift and $8,340,000 in First Republic
Savings Bank.
     First Republic received dividends of $800,000 for 1995, $2,500,000 for 1994
and $1,963,000 for 1993 from First Thrift. These dividends represented
approximately 25% in 1995, 26% in 1994 and 12% in 1993 of the earnings of First
Thrift for such periods. Additionally, First Republic received interest payments
from First Thrift of $1,054,000 in 1995, $1,540,000 in 1994 and $1,554,000 in
1993; during 1994, $5,000,000 of capital notes were repaid by First Thrift. For
1995, First Republic Savings Bank declared dividends of $258,000 to First
Republic, which represented 17% of that Company's earnings. The ability of First
Republic to receive future dividends depends upon the operating results of and
government regulations applicable to its subsidiaries. First Republic's ability
to meet its reasonably foreseeable obligations, including the payment of debt
service on its debentures, is dependent upon cash flow from its own operations,
the receipt of interest payments on capital notes issued to First Thrift and the
continued receipt of dividends from First Thrift and First Republic Savings
Bank.

                                                                              45
<PAGE>

First Republic Bancorp
- --------------------------------------------------------------------------------

DIRECTORS AND CORPORATE OFFICERS

                       [PHOTO OF DIRECTORS APPEARS HERE]

         The Directors of First Republic Bancorp are pictured at the
         Pacific Stock Exchange in San Francisco. Front row, from left
         to right: James H. Herbert, II, Roger O. Walther, and
         Katherine August-deWilde. Background left to right: John F.
         Mangan, Frank J. Fahrenkopf, Jr., Kenneth W. Dougherty,
         Barrant V. Merrill, L. Martin Gibbs, James F. Joy, Richard M.
         Cox-Johnson.

Roger O. Walther, 

60, Chairman of the Board of Directors. Mr. Walther is Chairman and Chief
Executive Officer of ELS Educational Services, Inc., America's largest teacher
of English as a second language. He is a director of Charles Schwab & Co., Inc.
He was formerly Chairman of San Francisco Bancorp. B.S., 1958, United States
Coast Guard Academy; M.B.A., 1961, Wharton School, University of Pennsylvania;
and member of the Graduate Executive Board of the Wharton School.

James H. Herbert, II,  

51, President, Chief Executive Officer and Director. From 1980 to July 1985, Mr.
Herbert was President, Chief Executive Officer and a director of San Francisco
Bancorp. He is a director of the California Association of Thrift & Loan
Companies and is on the California Commissioner of Corporations' Industrial Loan
Advisory Committee. B.S., 1966, Babson College; M.B.A., 1969, New York
University; and member of the Babson Corporation.

46
<PAGE>

                                                          First Republic Bancorp
- --------------------------------------------------------------------------------

KATHERINE AUGUST-DEWILDE,  

48, Executive Vice President and Director. Previously, Ms. August-deWilde was
Senior V.P. and Chief Financial Officer at PMI Mortgage Insurance Co., a
subsidiary of Sears/Allstate. A.B., 1969, Goucher College; M.B.A., 1975,
Stanford University.

WILLIS H. NEWTON, JR.,

46, Senior V.P. and Chief Financial Officer. Formerly, Mr. Newton was V.P. and
Controller of Homestead Financial. B.A., 1971, Dartmouth College; M.B.A., 1976,
Stanford University. Certified Public Accountant.

LINDA G. MOULDS,  

45, Vice President, Secretary and Controller. Previously, Ms. Moulds was
Secretary and Controller of San Francisco Bancorp and a director of First
United. B.S., 1971, Temple University.

EDWARD J. DOBRANSKI, 

45, Vice President, General Counsel. Previously Mr. Dobranski was Of Counsel at
Jackson, Tufts, Cole & Black in San Francisco, specializing in banking, real
estate and corporate law. B.A., 1972 Coe College Iowa; J.D., 1975, Creighton
University Nebraska.

DAVID B. LICHTMAN,  

32, Vice President, Chief Credit Officer. Since 1986, Mr. Lichtman has held
positions in all phases of First Republic's lending operations. B.A., 1985,
Vassar College; M.B.A., 1990, University of California, Berkeley.

KRISTA A. JACOBSEN,  

33, Vice President and Chief Investment Officer. Ms. Jacobsen joined First
Republic in July 1995. Previously, she was V.P. and Portfolio Manager at
Transamerica Investment Services. B.A. and M.A., 1985, University of California,
Los Angeles.

RICHARD M. COX-JOHNSON,  

61, Director. Mr. Cox-Johnson is a director of Premier Consolidated Oilfields
PLC. Graduate of Oxford University, 1955.

KENNETH W. DOUGHERTY,  

69, Director. Mr. Dougherty is an investor and was previously President of Gill
& Duffus International Inc. and Farr Man & Co. Inc., which are international
commodity trading companies. B.A., 1948, University of Pennsylvania.

FRANK J. FAHRENKOPF, JR., 

56, Director. Mr. Fahrenkopf is the President and CEO of the American Gaming
Association. Previously, he was a partner in the Washington, D.C. law firm of
Hogan & Hartson. From 1983 to 1989, Mr. Fahrenkopf was Chairman of the
Republican National Committee. B.A., 1962, University of Nevada, Reno; L.L.B.,
1965, University of California, Berkeley.

L. MARTIN GIBBS,  

58, Director. Mr. Gibbs is a partner with the New York law firm of Rogers &
Wells, counsel to the Company. B.A., 1959, Brown University; J.D., 1962,
Columbia University.

JAMES F. JOY,  

58, Director. Mr. Joy is Director-European Business Development for CVC Capital
Partners Europe Limited and a non-executive director of Sylvania Lighting
International. B.S., 1959 and B.S.E.E., 1960, Trinity College; M.B.A., 1964, New
York University.

JOHN F. MANGAN,  

59, Director. Mr. Mangan is an investor and was previously President of
Prudential Bache Capital Partners, Inc., and a Managing Director of Prudential
Bache Securities, Inc. He has been a director of Noel Group Inc., New York,
N.Y., and the Hulton Deutsch Collection Ltd., London. B.A., 1959, University of
Pennsylvania.

BARRANT V. MERRILL,  

65, Director. Mr. Merrill is the Managing Partner of Sun Valley Partners.
Previously, he was General Partner of Dakota Partners and Chairman of Pershing &
Co., Inc., a division of Donaldson, Lufkin & Jenrette. B.A., 1953, Cornell
University.

                                                                              47
<PAGE>

First Republic Bancorp
 
QUARTERLY AND ADDITIONAL INFORMATION
 
<TABLE> 
<CAPTION> 
                                                                                                    Fully            Common Stock
                          Total             Net       Provision         Pretax             Net     Diluted            Price Range 
                       Interest        Interest             For         Income          Income    Earnings      -----------------  
                         Income          Income          Losses         (Loss)          (Loss)   Per Share         High       Low
                    -----------     -----------     -----------     -----------    -----------   ---------      -------     ------
<S>                 <C>             <C>             <C>             <C>            <C>           <C>            <C>         <C>  
1995     1Q         $31,956,000     $ 8,216,000     $ 1,465,000     $ 2,335,000    $ 1,384,000    $    .18      $ 11.38     $ 9.88
         2Q          34,260,000       7,650,000       8,750,000      (5,359,000)    (3,140,000)       (.41)       13.50      11.13
         3Q          36,090,000       8,881,000       2,500,000       2,205,000      1,321,000         .17        14.13      12.38
         4Q          37,288,000       9,934,000       2,050,000       2,675,000      1,605,000         .20        13.25      11.00
 
1994     1Q         $24,933,000     $10,050,000     $ 5,005,000     $ 1,141,000    $   660,000    $    .08      $ 16.38     $13.59
         2Q          26,168,000       9,650,000         675,000       4,397,000      2,529,000         .28        15.75      12.88
         3Q          28,124,000       9,270,000       1,502,000       4,298,000      2,552,000         .28        15.50      13.00
         4Q          30,140,000       8,960,000       2,538,000       2,402,000      1,562,000         .19        13.38      10.00
</TABLE> 

First Republic Bancorp Inc. Common Stock is traded on the New York and Pacific
Stock Exchanges under the symbol FRC. At December 31, 1995, there were
approximately 200 stockholders of record, although the Company believes that its
shares are held beneficially by over 2,000 stockholders. First Republic Bancorp
Inc. is a financial services company operating principally in California and
Nevada as a holding company for two FDIC-insured, state chartered industrial
bank subsidiaries. The Company functions as a direct lender as well as a
mortgage banking company, originating, holding or selling and servicing mortgage
loans. The Company retains responsibility for servicing loans which it has sold
in the secondary market, thereby earning ongoing servicing fee revenues.

The Company emphasizes real estate secured lending and mortgage banking
operations that are targeted primarily toward loans secured by single family
residences and, to a lesser extent, by existing multifamily and commercial
properties. From its inception in 1985 through December 31,1995, the Company has
originated $5.0 billion of loans, $1.8 billion of which have been sold in the
secondary market to institutional investors. At December 31, 1995, the Company's
loan portfolio of $1.7 billion consisted primarily of real estate secured loans,
93% of which were adjustable rate mortgages or mature within one year. The
Company obtains funds primarily from FDIC-insured deposit accounts and FHLB
advances, as well as the issuance of subordinated and convertible subordinated
debentures, and equity financings.

                                             TREND IN GENERAL
                    AVERAGE ASSETS           AND ADMINSTRATIVE
                     PER EMPLOYEE                EXPENSES
                 (dollars in millions)      (% of average assets)
                      1991 -  8.3                1991 - 1.44 
                      1992 -  9.6                1992 - 1.30
                      1993 -  9.8                1993 - 1.33
                      1994 - 10.5                1994 - 1.28
                      1995 - 12.3                1995 - 1.07

48
<PAGE>
 
                 OFFICERS, DIRECTORS AND CORPORATE INFORMATION

OFFICERS
Roger O. Walther
Chairman, Board of Directors

James H. Herbert, II
President and Chief Executive Officer
Director

Katherine August-deWilde
Executive Vice President,
Director

Willis H. Newton, Jr.
Senior Vice President and
Chief Financial Officer

Linda G. Moulds
Vice President,
Secretary and Controller

Edward J. Dobranski
Vice President,
General Counsel

David B. Lichtman
Vice President,
Chief Credit Officer

Krista A. Jacobsen
Vice President,
Chief Investment Officer
Directors

R.M. Cox Johnson
Director
Director, Premier
Consolidated Oilfields PLC

Kenneth W. Dougherty
Director
Consultant

Frank J. Fahrenkopf, Jr.
Director
President, American Gaming Association

L. Martin Gibbs
Director
Partner, Rogers & Wells

James F. Joy
Director,
European Business Development for CVC Capital Partners Europe Limited

John F. Mangan
Director
Investments

Barrant V. Merrill
Director
Investments

STOCK EXCHANGES

Common Stock listed on the
New York and Pacific Stock
Exchanges - Symbol FRC

GENERAL COUNSEL

Rogers & Wells

AUDITORS

KPMG Peat Marwick LLP

REGISTRARS/
TRANSFER AGENT:

Common Stock'
First Interstate
Bank Of California

Subordinated and
Convertible Debentures'
U.S. Trust Company
of California or National
City Bank

ANNUAL MEETING

The Company's Annual
Stockholders' Meeting will be held on Thursday, May 30, 1996
at 10:00 am at The Bankers Club, 555 California Street,
San Francisco, CA 94104.

CORPORATE OFFICE

First Republic Bancorp Inc.
388 Market Street
San Francisco, California 94111
(415) 392-1400
(800) 392-1400

BRANCH LOCATIONS

First Republic Thrift & Loan

101 Pine Street
San Francisco, California 94111
(415) 392-1400
(800) 392-1400

1088 Stockton Street
San Francisco, California 94108
(415) 834-0888

5628 Geary Boulevard
San Francisco, California 94121
(415) 751-3888

1809 Irving at 19th Avenue
San Francisco, California 94122  
(415) 664-0888

1099 Fourth Street
San Rafael, California 94901 
(415) 485-3888

3928 Wilshire Boulevard
Los Angeles, California 90010
(213) 384-0777
(800) 777-9507

9593 Wilshire Boulevard
Beverly Hills, California 90212
(310) 288-0777
(800) 311-0777

116 East Grand Avenue
Escondido, California 92025
(619) 740-7000

1110 Camino Del Mar
Del Mar, California 92014
(619) 755-5600
(800) 221-9333

8347 La Mesa Boulevard
La Mesa, California 91941
(619) 462-6700

First Republic Savings Bank

2510 South Maryland Parkway
Las Vegas, Nevada 89109
(702) 792-2200
<PAGE>
 
                        [LOGO OF FIRST REPUBLIC BANCORP, INC.]


                        First Republic Bancorp
                        388 Market Street
                        San Francisco, California 94111
                        (415) 392-1400

<PAGE>
 
                                                                    EXHIBIT 22.1

                  SUBSIDIARIES OF FIRST REPUBLIC BANCORP INC

First Republic Bancorp Inc. has the following wholly-owned subsidiaries as of 
this date:

     1.  First Republic Thrift & Loan-a California state chartered industrial 
         banking company.

     2.  First Republic Savings Bank-a Nevada state chartered industrial banking
         company.

<PAGE>
 
                                                                    EXHIBIT 23.1

                        CONSENT OF INDEPENDENT AUDITORS
 
The Board of Directors
First Republic Bancorp Inc.:
 
  We consent to the incorporation by reference in the Registration Statement
(Form S-8 No. 33-65806) pertaining to the First Republic Bancorp Inc. 1985
Stock Option Plan and in the Registration Statement (Form S-8 No. 33-58978)
pertaining to the First Republic Bancorp Inc. Employee Stock Purchase Plan of
our report dated January 25, 1996, relating to the Consolidated Balance Sheet
of First Republic Bancorp Inc. and subsidiaries as of December 31, 1995 and
1994, and the related Consolidated Statements of Income, Stockholders' Equity
and Cash Flows for each of the years in the three-year period ended December
31, 1995, which report appears in the December 31, 1995 Annual Report of First
Republic Bancorp Inc. incorporated by reference in this Annual Report on Form
10-K for the year ended December 31, 1995.
 
                                          KPMG Peat Marwick LLP
 
San Francisco, California
March 22, 1996

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE 1995
ANNUAL REPORT AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS. REGISTRANT IS NOT A BANK HOLDING COMPANY OR A SAVINGS AND LOAN
HOLDING COMPANY.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                          15,918
<INT-BEARING-DEPOSITS>                             200
<FED-FUNDS-SOLD>                                15,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    106,939
<INVESTMENTS-CARRYING>                          64,295
<INVESTMENTS-MARKET>                            63,776
<LOANS>                                      1,682,263
<ALLOWANCE>                                     18,068
<TOTAL-ASSETS>                               1,904,253
<DEPOSITS>                                   1,140,441
<SHORT-TERM>                                     4,000
<LIABILITIES-OTHER>                             19,699
<LONG-TERM>                                    630,583
                                0
                                          0
<COMMON>                                        74,997
<OTHER-SE>                                      33,263
<TOTAL-LIABILITIES-AND-EQUITY>               1,904,253
<INTEREST-LOAN>                                127,341
<INTEREST-INVEST>                               12,253
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                               139,594
<INTEREST-DEPOSIT>                              62,133
<INTEREST-EXPENSE>                             104,913
<INTEREST-INCOME-NET>                           34,681
<LOAN-LOSSES>                                   14,765
<SECURITIES-GAINS>                                 130
<EXPENSE-OTHER>                                 13,461
<INCOME-PRETAX>                                  1,856
<INCOME-PRE-EXTRAORDINARY>                       1,856
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,170
<EPS-PRIMARY>                                     0.15
<EPS-DILUTED>                                     0.15
<YIELD-ACTUAL>                                    1.97
<LOANS-NON>                                     36,550
<LOANS-PAST>                                     3,747
<LOANS-TROUBLED>                                12,795
<LOANS-PROBLEM>                                  5,000
<ALLOWANCE-OPEN>                                14,355
<CHARGE-OFFS>                                   11,914
<RECOVERIES>                                       862
<ALLOWANCE-CLOSE>                               18,068
<ALLOWANCE-DOMESTIC>                            18,068
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          9,068
        

</TABLE>

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 9
<LEGEND>
REGISTRANT IS NOT A BANK OR SAVINGS AND LOAN HOLDING COMPANY.
</LEGEND>
<RESTATED> 
<CIK> 0000770975
<NAME> FIRST REPUBLIC BANCORP INC.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                          14,238
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 9,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     12,585
<INVESTMENTS-CARRYING>                         158,989
<INVESTMENTS-MARKET>                           158,121
<LOANS>                                      1,626,464
<ALLOWANCE>                                     17,454
<TOTAL-ASSETS>                               1,842,464
<DEPOSITS>                                   1,097,932
<SHORT-TERM>                                    30,000
<LIABILITIES-OTHER>                             17,050
<LONG-TERM>                                    590,760
                                0
                                          0
<COMMON>                                        74,972
<OTHER-SE>                                      32,153
<TOTAL-LIABILITIES-AND-EQUITY>               1,842,464
<INTEREST-LOAN>                                 93,211
<INTEREST-INVEST>                                9,095
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                               102,306
<INTEREST-DEPOSIT>                              45,052
<INTEREST-EXPENSE>                              77,559
<INTEREST-INCOME-NET>                           24,747
<LOAN-LOSSES>                                   12,715
<SECURITIES-GAINS>                                 141
<EXPENSE-OTHER>                                  9,201
<INCOME-PRETAX>                                  (819)
<INCOME-PRE-EXTRAORDINARY>                       (819)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (435)
<EPS-PRIMARY>                                   (0.06)
<EPS-DILUTED>                                   (0.06)
<YIELD-ACTUAL>                                    1.90
<LOANS-NON>                                     38,147
<LOANS-PAST>                                     2,899
<LOANS-TROUBLED>                                16,008
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                14,355
<CHARGE-OFFS>                                   10,144
<RECOVERIES>                                       528
<ALLOWANCE-CLOSE>                               17,454
<ALLOWANCE-DOMESTIC>                               550
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                         16,904
        

</TABLE>


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