##### Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2011

OR

 ̈ TRANSITION REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period
from             to

Commission File Number: 000-33461

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Nevada                                                         |  | 91-1971389                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|111 Pine Street, 2nd Floor, San Francisco, California          |  | 94111                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

Registrants telephone number, including area code:(415) 392-1400

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 whether the registrant has submitted electronically and posted on its corporate Web site, if any, every
Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).     Yes   ̈     No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                                                                         |  |                             
|------------------------------------------------------------------------ |  | ----------------------------
|Large accelerated filer   ̈                                               |  | Accelerated filer   ̈        
|                                                                         | 
|Non-accelerated filer  x   (Do not check if a smaller reporting
company) |  | Smaller reporting company   ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange

Act).     Yes    ̈     No   x

The number of shares outstanding of the registrants common stock, par value
$0.01 per share, as of April 29, 2011 was 30,538,277 shares.





---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Majority Owned Subsidiary of First Republic Bank)

TABLE OF CONTENTS



|                               |  |                                                                                                  |  |  |    | 
|------------------------------ |  | ------------------------------------------------------------------------------------------------ |  |  | -- | 
|PART I  FINANCIAL INFORMATION | 
|                               |  |                                                                                                 
|Item 1.                        |  | Financial Statements (Unaudited):                                                                |  |  |    | 
|                               |  |                                                                                                 
|                               |  | Balance Sheets at March 31, 2011 and December 31, 2010                                           |  |  | 4  | 
|                               |  |                                                                                                 
|                               |  | Statements of Income for the Three Months Ended March 31, 2011 and 2010                          |  |  | 5  | 
|                               |  |                                                                                                 
|                               |  | Statements of Changes in Stockholders Equity for the Three Months Ended March 31, 2011 and
2010 |  |  | 6  | 
|                               |  |                                                                                                 
|                               |  | Statements of Cash Flows for the Three Months Ended March 31, 2011 and 2010                      |  |  | 7  | 
|                               |  |                                                                                                 
|                               |  | Notes to Financial Statements                                                                    |  |  | 8  | 
|                               |  |                                                                                                 
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations            |  |  | 18 | 
|                               |  |                                                                                                 
|Item 3.                        |  | Quantitative and Qualitative Disclosures About Market Risk                                       |  |  | 24 | 
|                               |  |                                                                                                 
|Item 4.                        |  | Controls and Procedures                                                                          |  |  | 25 | 
|                              
|PART II  OTHER INFORMATION    | 
|                               |  |                                                                                                 
|Item 1.                        |  | Legal Proceedings                                                                                |  |  | 26 | 
|                               |  |                                                                                                 
|Item 1A.                       |  | Risk Factors                                                                                     |  |  | 26 | 
|                               |  |                                                                                                 
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                      |  |  | 26 | 
|                               |  |                                                                                                 
|Item 3.                        |  | Defaults Upon Senior Securities                                                                  |  |  | 26 | 
|                               |  |                                                                                                 
|Item 5.                        |  | Other Information                                                                                |  |  | 26 | 
|                               |  |                                                                                                 
|Item 6.                        |  | Exhibits                                                                                         |  |  | 26 | 
|                              
|SIGNATURES                     | 



2



---

##### Table of Contents

Explanatory Note

Throughout this document, the Company, we, our or us refers to First Republic Preferred
Capital Corporation, MLFSB refers to Merrill Lynch Bank & Trust Co., FSB and BANA refers to Bank of America, N.A. In addition, throughout this document, First Republic means the business of First Republic
Bank:



| |  |  | as conducted as an independent institution, including the Company and First Republics other subsidiaries, from 1985 until its acquisition in
September 2007 by MLFSB, a banking subsidiary of Merrill Lynch & Co. Inc. (Merrill Lynch);
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | as conducted as a separate business and accounting division within MLFSB, and, following MLFSBs merger into BANA effective as of November 2009,
as a separate division of BANA, a banking subsidiary of Bank of America Corporation (Bank of America), in each case including the Company and any other subsidiaries acquired in the 2007 transaction; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | as conducted by First Republic Bank, a California-chartered commercial bank that acquired the First Republic Bank business and accounting division of
BANA effective July 1, 2010, including the Company and all other subsidiaries acquired in such transaction.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



3



---

##### Table of Contents

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

The financial statements in this Quarterly Report on Form 10-Q are unaudited, but in the opinion of management, reflect all adjustments necessary for a fair presentation of the Companys financial
position and results of operations. All such adjustments were of a normal and recurring nature. These interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP)
for interim financial information and with the instructions to Form 10-Q adopted by the Securities and Exchange Commission (SEC). These interim financial statements are intended to be read in conjunction with the Companys financial
statements, and notes thereto, for the year ended December 31, 2010, included in the Companys Annual Report on Form 10-K filed with the SEC (the 2010 Annual Report). Operating results for the interim periods disclosed herein
are not necessarily indicative of the results that may be expected for a full year or any future period.

FIRST REPUBLIC
PREFERRED CAPITAL CORPORATION

(A Majority Owned Subsidiary of First Republic Bank)

BALANCE SHEETS

(Unaudited)



|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                             |  | Successor      |        
|($ in thousands)                                                                                                                                             |  | March 31, 2011 |         |   | December 31,2010 |  
|ASSETS                                                                                                                                                       |  |                |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                    |  | $              | 19,520  |   |                  | $ | 66,344  |  
|Single family mortgage loans                                                                                                                                 |  |                | 423,615 |   |                  |   | 372,855 |  
|Multifamily mortgage loans                                                                                                                                   |  |                | 17,267  |   |                  |   | 17,946  |  
|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|Total mortgage loans (Note 3)                                                                                                                                |  |                | 440,882 |   |                  |   | 390,801 |  
|Less: Allowance for loan losses                                                                                                                              |  |                | (169    | ) |                  |   | (31     | )
|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|Mortgage loans, net                                                                                                                                          |  |                | 440,713 |   |                  |   | 390,770 |  
|Accrued interest receivable                                                                                                                                  |  |                | 1,432   |   |                  |   | 1,379   |  
|Prepaid expenses                                                                                                                                             |  |                | 26      |   |                  |   |        |  
|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|Total Assets                                                                                                                                                 |  | $              | 461,691 |   |                  | $ | 458,493 |  
|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                         |  |                |         |   |                  |   |         |  
|Liabilities:                                                                                                                                                 |  |                |         |   |                  |   |         |  
|Dividends payable on preferred stock                                                                                                                         |  | $              | 1,444   |   |                  | $ |        |  
|Advisory fees payable to First Republic (Note 4)                                                                                                             |  |                | 25      |   |                  |   | 25      |  
|Other payables                                                                                                                                               |  |                | 116     |   |                  |   | 54      |  
|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|Total Liabilities                                                                                                                                            |  |                | 1,585   |   |                  |   | 79      |  
|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|Stockholders Equity (Notes 5 and 6):                                                                                                                        |  |                |         |   |                  |   |         |  
|Preferred stock, $0.01 par value per share; 15,000,000 shares authorized:                                                                                    |  |                |         |   |                  |   |         |  
|10.50% perpetual, exchangeable, noncumulative Series A Preferred Stock; $1,000 liquidation value per share; 55,000 shares
authorized, issued and outstanding |  |                | 55,000  |   |                  |   | 55,000  |  
|7.25% perpetual, exchangeable, noncumulative Series D Preferred Stock; $25 liquidation value per share; 2,400,000 shares
authorized, issued and outstanding  |  |                | 60,000  |   |                  |   | 60,000  |  
|Common stock, $0.01 par value; 100,000,000 shares authorized, 30,538,277 shares issued and outstanding at March 31, 2011 and
December 31, 2010               |  |                | 305     |   |                  |   | 305     |  
|Additional paid-in capital                                                                                                                                   |  |                | 342,421 |   |                  |   | 342,421 |  
|Retained earnings                                                                                                                                            |  |                | 2,380   |   |                  |   | 688     |  
|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|Total Stockholders Equity                                                                                                                                   |  |                | 460,106 |   |                  |   | 458,414 |  
|                                                                                                                                                             |  |                |         |   |                  |   |         |  
|Total Liabilities and Stockholders Equity                                                                                                                   |  | $              | 461,691 |   |                  | $ | 458,493 |  
|                                                                                                                                                             |  |                |         |   |                  |   |         |  

See accompanying notes to financial statements.



4



---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Majority Owned Subsidiary of First Republic Bank)

STATEMENTS OF INCOME

(Unaudited)



|                                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|-------------------------------------------------------- |  | ------------------------------- | ----- |  |  |  |  | ------------------------------- |  | - | ----- | 
|                                                         |  | Successor                       |       |  |  |  |  | Predecessor                     | 
|($ in thousands)                                         |  | Three MonthsEnded March 31,2011 |       |  |  |  |  | Three MonthsEnded March 31,2010 | 
|                                                         |  |                                
|Interest income:                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|Interest on loans                                        |  | $                               | 4,416 |  |  |  |  |                                 |  | $ | 3,572 | 
|Interest on interest-earning deposit with First Republic |  |                                 | 95    |  |  |  |  |                                 |  |   | 85    | 
|                                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|Total interest income                                    |  |                                 | 4,511 |  |  |  |  |                                 |  |   | 3,657 | 
|Provision for loan losses                                |  |                                 | 138   |  |  |  |  |                                 |  |   |      | 
|                                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|Interest income after provision for loan losses          |  |                                 | 4,373 |  |  |  |  |                                 |  |   | 3,657 | 
|                                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|Operating expense:                                       |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|Advisory fees payable to First Republic (Note 4)         |  |                                 | 25    |  |  |  |  |                                 |  |   | 25    | 
|General and administrative                               |  |                                 | 125   |  |  |  |  |                                 |  |   | 43    | 
|                                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|Total operating expense                                  |  |                                 | 150   |  |  |  |  |                                 |  |   | 68    | 
|                                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|Net income                                               |  |                                 | 4,223 |  |  |  |  |                                 |  |   | 3,589 | 
|Dividends on preferred stock (Note 7)                    |  |                                 | 2,531 |  |  |  |  |                                 |  |   | 2,531 | 
|                                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 
|Net income available to common stockholder               |  | $                               | 1,692 |  |  |  |  |                                 |  | $ | 1,058 | 
|                                                         |  |                                 |       |  |  |  |  |                                 |  |   |       | 

See accompanying notes to financial statements.



5



---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Majority Owned Subsidiary of First Republic Bank)

STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

(Unaudited)



|                                |  |                 |         |  |             |   |     |                            |  |   |                  |  |  |       |        |   |  |   |         |  
|------------------------------- |  | --------------- | ------- |  | ----------- | - | --- | -------------------------- |  | - | ---------------- |  |  | ----- | ------ | - |  | - | ------- | -
|($ in thousands)                |  | Preferred Stock |         |  | CommonStock |   |     | Additional Paid-in Capital |  |   | RetainedEarnings |  |  | Total |       
|                                |  | Predecessor     |        
|Balance as of December 31, 2009 |  | $               | 115,000 |  |             | $ | 305 |                            |  | $ | 177,539          |  |  | $     | 3,585  |   |  | $ | 296,429 |  
|Net income                      |  |                 |        |  |             |   |    |                            |  |   |                 |  |  |       | 3,589  |   |  |   | 3,589   |  
|Dividends on preferred stock    |  |                 |        |  |             |   |    |                            |  |   |                 |  |  |       | (2,531 | ) |  |   | (2,531  | )
|                                |  |                 |         |  |             |   |     |                            |  |   |                  |  |  |       |        |   |  |   |         |  
|Balance as of March 31, 2010    |  | $               | 115,000 |  |             | $ | 305 |                            |  | $ | 177,539          |  |  | $     | 4,643  |   |  | $ | 297,487 |  
|                                |  |                 |         |  |             |   |     |                            |  |   |                  |  |  |       |        |   |  |   |         |  
|                                |  |                 |         |  |            
|                                |  |                 |         |  |             |   |     | Successor                  |  |   |                  |  |  |       |       
|Balance as of December 31, 2010 |  | $               | 115,000 |  |             | $ | 305 |                            |  | $ | 342,421          |  |  | $     | 688    |   |  | $ | 458,414 |  
|Net income                      |  |                 |        |  |             |   |    |                            |  |   |                 |  |  |       | 4,223  |   |  |   | 4,223   |  
|Dividends on preferred stock    |  |                 |        |  |             |   |    |                            |  |   |                 |  |  |       | (2,531 | ) |  |   | (2,531  | )
|                                |  |                 |         |  |             |   |     |                            |  |   |                  |  |  |       |        |   |  |   |         |  
|Balance as of March 31, 2011    |  | $               | 115,000 |  |             | $ | 305 |                            |  | $ | 342,421          |  |  | $     | 2,380  |   |  | $ | 460,106 |  
|                                |  |                 |         |  |             |   |     |                            |  |   |                  |  |  |       |        |   |  |   |         |  

See accompanying notes to financial statements.



6



---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Majority Owned Subsidiary of First Republic Bank)

STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|--------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - |  |  |  | ------------------------------- |  | - | ------ | -
|                                                                                  |  | Successor                       |         |   |  |  |  | Predecessor                     | 
|($ in thousands)                                                                  |  | Three MonthsEnded March 31,2011 |         |   |  |  |  | Three MonthsEnded March 31,2010 | 
|                                                                                  |  |                                
|Operating activities:                                                             |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Net income                                                                        |  | $                               | 4,223   |   |  |  |  |                                 |  | $ | 3,589  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Provision for loan losses                                                         |  |                                 | 138     |   |  |  |  |                                 |  |   |       |  
|(Accretion) amortization of net loan discount/premium                             |  |                                 | (258    | ) |  |  |  |                                 |  |   | 7      |  
|Accretion of purchase accounting discount                                         |  |                                 | (265    | ) |  |  |  |                                 |  |   | (835   | )
|Increase in accrued interest receivable                                           |  |                                 | (53     | ) |  |  |  |                                 |  |   | (8     | )
|Increase in prepaid expenses                                                      |  |                                 | (26     | ) |  |  |  |                                 |  |   | (23    | )
|Decrease in payable to Bank of America, N.A.                                      |  |                                 |        |   |  |  |  |                                 |  |   | (61    | )
|Increase in payable to First Republic                                             |  |                                 |        |   |  |  |  |                                 |  |   | 35     |  
|Increase in other payables                                                        |  |                                 | 62      |   |  |  |  |                                 |  |   | 3      |  
|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Net cash provided by operating activities                                         |  |                                 | 3,821   |   |  |  |  |                                 |  |   | 2,707  |  
|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|                                                                                  |  |                                 |        
|Investing activities:                                                             |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Loans acquired from First Republic                                                |  |                                 | (68,134 | ) |  |  |  |                                 |  |   |       |  
|Proceeds from loans sold to First Republic                                        |  |                                 |        |   |  |  |  |                                 |  |   | 4,179  |  
|Principal payments on loans                                                       |  |                                 | 18,576  |   |  |  |  |                                 |  |   | 7,199  |  
|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Net cash (used for) provided by investing activities                              |  |                                 | (49,558 | ) |  |  |  |                                 |  |   | 11,378 |  
|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|                                                                                  |  |                                 |        
|Financing activities:                                                             |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Dividends paid on preferred stock                                                 |  |                                 | (1,087  | ) |  |  |  |                                 |  |   | (1,087 | )
|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Net cash used for financing activities                                            |  |                                 | (1,087  | ) |  |  |  |                                 |  |   | (1,087 | )
|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|                                                                                  |  |                                 |        
|(Decrease) increase in cash and cash equivalents                                  |  |                                 | (46,824 | ) |  |  |  |                                 |  |   | 12,998 |  
|Cash and cash equivalents at beginning of period                                  |  |                                 | 66,344  |   |  |  |  |                                 |  |   | 31,115 |  
|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Cash and cash equivalents at end of period                                        |  | $                               | 19,520  |   |  |  |  |                                 |  | $ | 44,113 |  
|                                                                                  |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|                                                                                  |  |                                 |        
|Supplemental schedule of noncash financing activities:                            |  |                                 |         |   |  |  |  |                                 |  |   |        |  
|Preferred stock dividends payable                                                 |  | $                               | 1,444   |   |  |  |  |                                 |  | $ | 1,444  |  

In connection with
the closing of the Transaction, the Company recorded purchase accounting adjustments during the third quarter of 2010. (See Note 1.) These adjustments were recorded as non-cash adjustments to equity.

See accompanying notes to financial statements.



7



---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Majority Owned Subsidiary of First Republic Bank)

NOTES TO FINANCIAL STATEMENTS

Note 1. Organization and Basis
of Presentation

First Republic Preferred Capital Corporation, a Nevada corporation, was formed in April 1999. The Company
is a majority owned subsidiary of First Republic Bank, a California-chartered bank.

The Company was initially formed in 1999
by First Republic for the purpose of raising capital. First Republic owned 100% of the Companys outstanding shares at September 21, 2007, when Merrill Lynch acquired all of the outstanding shares of First Republics common stock.
First Republic thereby became a division of MLFSB, a banking subsidiary of Merrill Lynch, and MLFSB became the Companys controlling stockholder. The Company was a subsidiary of MLFSB from September 21, 2007 until November 2, 2009.

On January 1, 2009, Merrill Lynch was acquired by Bank of America, and all of the direct and indirect subsidiaries of
Merrill Lynch, including MLFSB and the Company, became indirect subsidiaries of Bank of America (the Bank of America Acquisition). On November 2, 2009, Bank of America completed an internal corporate restructuring following the
acquisition, pursuant to which MLFSB was merged with and into BANA. As a result of the merger, BANA replaced MLFSB as the direct parent and holder of all of the Companys outstanding common stock. This transaction did not alter the carrying
value of the Companys assets or liabilities.

Following the Bank of America Acquisition, the Companys assets and
liabilities were remeasured as of January 1, 2009 (the Bank of America Acquisition Date) based on their estimated fair values in accordance with the acquisition method of accounting. Purchase accounting changed the basis of the
Companys assets and liabilities compared with periods prior to the change of control.

On October 21, 2009, First
Republic entered into an agreement among First Republic, MLFSB and BANA, whereby First Republic agreed to purchase certain assets and assume certain liabilities related to the business operated through BANAs First Republic Bank division and
certain of BANAs subsidiaries, including the Company (the Transaction). In connection with the Transaction, capital was contributed to First Republic by a number of investors led by existing management and including investment
funds managed by Colony Capital, LLC and General Atlantic LLC.

The Transaction was completed after the close of business on
June 30, 2010. Effective July 1, 2010, First Republic replaced BANA as the direct parent and holder of all of the Companys outstanding common stock. First Republic acquired the Companys common stock from BANA at net book value.
As a result of the Transaction, during the third quarter of 2010, the Company recorded purchase accounting adjustments to record mortgage loans at fair value as of July 1, 2010, with a corresponding adjustment to additional paid-in capital. The
purchase accounting adjustments did not impact cash flows.

As a result of the acquisitions discussed above, the accompanying
financial statements are presented to show the financial results of the Company for the period after the Transaction (Successor) (as of March 31, 2011 and December 31, 2010 and for the quarter ended March 31, 2011), and
the period after the Bank of America Acquisition (Predecessor) (for the quarter ended March 31, 2010). The Predecessor and Successor periods have been separated by vertical lines on the face of the financial statements to highlight
the fact that the financial information has been prepared under different historical cost bases of accounting, and therefore, are not comparable.

The Companys principal business is acquiring, holding, financing and managing assets secured by real estate mortgages and other obligations secured by real property, as well as certain other
qualifying real estate investment trust (REIT) assets (collectively, the Mortgage Assets). The Mortgage Assets presently held by the Company are loans secured by single family and multifamily real estate properties
(Mortgage Loans) that were acquired from First Republic. The Company expects that all, or substantially all, of its Mortgage Assets will continue to be Mortgage Loans acquired from First Republic. The Company has elected to be taxed as a
REIT and intends to make distributions to its stockholders such that the Company is relieved of substantially all income taxes relating to



8



---

##### Table of Contents

ordinary income under applicable tax regulations. Accordingly, no provision for income taxes is included in the accompanying financial statements.

At March 31, 2011, the Company has issued 30,538,277 shares of common stock, par value $0.01 per share. First Republic owns all of
the common stock. Earnings per share data is not presented, as the Companys common stock is not publicly traded.

Note 2. Summary of
Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses and
disclosure of contingent assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions. Material estimates that are particularly susceptible to significant change in the near term relate to the
determination of the allowance for loan losses and measuring loans at fair value in purchase accounting.

Mortgage Loans

The Company has acquired all Mortgage Loans from First Republic at a price equal to First Republics carrying value, which has
approximated the fair value of the loans at the date of purchase. Mortgage Loans are carried at the principal amount outstanding, net of purchase discounts and premiums.

Loan discounts were established in purchase accounting, as Mortgage Loans were recorded at fair value on January 1, 2009 and July 1, 2010. In addition, the Company acquires loans from First
Republic, which may include discounts or premiums from the unpaid principal balance of the loans. For the quarter ended March 31, 2011, loan discounts are accreted as a yield adjustment over the contractual loan life. The loan discounts are
amortized using a level yield methodology. If a loan prepays prior to maturity, the remaining loan discount is recognized in interest income at the time of repayment. For the three months ended March 31, 2010, the loan discounts were accreted
to interest income over the estimated lives of the loans.

For a complete discussion of the Companys accounting policies
related to loans, refer to Note 2 and Note 4 to the financial statements of the Companys 2010 Annual Report.

Statement of Cash Flows

For the purpose of reporting cash flows, cash and cash equivalents include an interest-earning deposit with First Republic
and other cash on deposit with First Republic and BANA. As a REIT making sufficient dividend distributions, the Company paid no income taxes for the three months ended March 31, 2011 or 2010.

Accounting Standards Adopted in 2011

During the quarter ended March 31, 2011, the following pronouncement was adopted by the Company:



| |  |  | In July 2010, the Financial Accounting Standards Board (FASB) issued amendments to Accounting Standards Codification (ASC)
310-10, Receivables  Overall. The amendments significantly increase disclosures about the credit quality of loans and the allowance for credit losses to give financial statement users greater transparency about entities
credit risk exposure. The disclosures required as of the balance sheet date were effective as of December 31, 2010 and were included in the Companys 2010 Annual Report. The disclosures required for activity during the period became
effective for the quarter ended March 31, 2011 and are included in Note 3. Adoption of these additional disclosures did not have a significant impact on the Companys financial condition, results of operations or cash flows. The
disclosures about troubled debt restructurings required by these amendments that are not yet effective are discussed in Recent Accounting Pronouncements.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



9



---

##### Table of Contents

Recent Accounting Pronouncements

The following pronouncement has been issued by the FASB, but is not yet effective:



| |  |  | In April 2011, the FASB issued amendments to ASC 310-40, Receivables  Troubled Debt Restructurings by Creditors. These amendments
provide additional guidance related to determining whether a creditor has granted a concession to a borrower and whether a borrower is experiencing financial difficulties. These amendments and the additional disclosures about troubled debt
restructurings required by ASC 310-10 are effective for interim and annual periods beginning on or after June 15, 2011. The Company is evaluating the impact of adoption of this new guidance on its financial condition, results of operations,
cash flows and disclosures in the financial statements.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Note 3. Loans

The Companys Mortgage Loans are secured by single family and multifamily real estate properties located primarily in California. The
Mortgage Loans generally mature over periods of up to thirty years. At March 31, 2011 and December 31, 2010, 85% of single family loans contain an interest-only payment feature. These loans generally have an interest-only term ranging
between five and ten years.

The following table presents the gross principal, net unaccreted purchase accounting discount,
net unaccreted discount on Mortgage Loans acquired from First Republic and carrying value of the Mortgage Loans at March 31, 2011 and December 31, 2010:



|                                                                       |  |               |         |   |                  |   |         |  
|---------------------------------------------------------------------- |  | ------------- | ------- | - | ---------------- | - | ------- | -
|                                                                       |  | Successor     |        
|($ in thousands)                                                       |  | March 31,2011 |         |   | December 31,2010 |  
|Single family mortgage loans                                           |  |               |         |   |                  |   |         |  
|Unpaid principal balance                                               |  | $             | 432,729 |   |                  | $ | 382,608 |  
|Net unaccreted purchase accounting discount                            |  |               | (4,524  | ) |                  |   | (4,706  | )
|Net unaccreted discount on mortgage loans acquired from First Republic |  |               | (4,590  | ) |                  |   | (5,047  | )
|                                                                       |  |               |         |   |                  |   |         |  
|Total                                                                  |  |               | 423,615 |   |                  |   | 372,855 |  
|                                                                       |  |               |         |   |                  |   |         |  
|Multifamily mortgage loans                                             |  |               |         |   |                  |   |         |  
|Unpaid principal balance                                               |  |               | 17,785  |   |                  |   | 18,547  |  
|Net unaccreted purchase accounting discount                            |  |               | (518    | ) |                  |   | (601    | )
|                                                                       |  |               |         |   |                  |   |         |  
|Total                                                                  |  |               | 17,267  |   |                  |   | 17,946  |  
|                                                                       |  |               |         |   |                  |   |         |  
|Total carrying value of mortgage loans                                 |  |               | 440,882 |   |                  |   | 390,801 |  
|                                                                       |  |              
|Less:                                                                  |  |               |         |   |                  |   |         |  
|Allowance for loan losses                                              |  |               | (169    | ) |                  |   | (31     | )
|                                                                       |  |               |         |   |                  |   |         |  
|Mortgage loans, net                                                    |  | $             | 440,713 |   |                  | $ | 390,770 |  
|                                                                       |  |               |         |   |                  |   |         |  

Credit Quality

A loan is considered past due if the required principal and interest payment has not been received as of the day after such payment was due. The following tables present an aging analysis of loans and
loans on nonaccrual status, by class, as of March 31, 2011 and December 31, 2010:



10



---

##### Table of Contents

|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |   |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|----------------------------- |  | ------------------ | - |  | ------------------ | - | - | --------------------------- |  | - | ------------- |  |  | ------- | - |  | ----------- | - | ------- | --------------------------------------- |  | - | ---------- |  |  | - | - |  |  | - | -- | 
|($ in thousands)              |  | 30-59 DaysPast Due |   |  | 60-89 DaysPast Due |   |   | Greater Than90 Days PastDue |  |   | Total PastDue |  |  | Current |   |  | Total Loans |   |         | Greater Than90 Days PastDue andAccruing |  |   | Nonaccrual | 
|At March 31, 2011             |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |   |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|Single family mortgage loans: |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |   |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|Non-impaired                  |  | $                  |  |  |                    | $ |  |                             |  | $ |              |  |  | $       |  |  |             | $ | 423,554 |                                         |  | $ | 423,554    |  |  | $ |  |  |  | $ |   | 
|Impaired                      |  |                    |  |  |                    |   |  |                             |  |   |              |  |  |         |  |  |             |   | 61      |                                         |  |   | 61         |  |  |   |  |  |  |   | 61 | 
|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |   |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|                              |  |                    |  |  |                    |   |  |                             |  |   |              |  |  |         |  |  |             |   | 423,615 |                                         |  |   | 423,615    |  |  |   |  |  |  |   | 61 | 
|Multifamily mortgage loans:   |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |   |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|Non-impaired                  |  |                    |  |  |                    |   |  |                             |  |   |              |  |  |         |  |  |             |   | 17,267  |                                         |  |   | 17,267     |  |  |   |  |  |  |   |   | 
|Impaired                      |  |                    |  |  |                    |   |  |                             |  |   |              |  |  |         |  |  |             |   |        |                                         |  |   |           |  |  |   |  |  |  |   |   | 
|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |   |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|                              |  |                    |  |  |                    |   |  |                             |  |   |              |  |  |         |  |  |             |   | 17,267  |                                         |  |   | 17,267     |  |  |   |  |  |  |   |   | 
|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |   |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|Total                         |  | $                  |  |  |                    | $ |  |                             |  | $ |              |  |  | $       |  |  |             | $ | 440,882 |                                         |  | $ | 440,882    |  |  | $ |  |  |  | $ | 61 | 
|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |   |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 



|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |    |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|----------------------------- |  | ------------------ | - |  | ------------------ | - | - | --------------------------- |  | - | ------------- |  |  | ------- | -- |  | ----------- | - | ------- | --------------------------------------- |  | - | ---------- |  |  | - | - |  |  | - | -- | 
|($ in thousands)              |  | 30-59 DaysPast Due |   |  | 60-89 DaysPast Due |   |   | Greater Than90 Days PastDue |  |   | Total PastDue |  |  | Current |    |  | Total Loans |   |         | Greater Than90 Days PastDue andAccruing |  |   | Nonaccrual | 
|At December 31, 2010          |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |    |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|Single family mortgage loans: |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |    |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|Non-impaired                  |  | $                  |  |  |                    | $ |  |                             |  | $ |              |  |  | $       |   |  |             | $ | 372,793 |                                         |  | $ | 372,793    |  |  | $ |  |  |  | $ |   | 
|Impaired                      |  |                    |  |  |                    |   |  |                             |  |   | 62            |  |  |         | 62 |  |             |   |        |                                         |  |   | 62         |  |  |   |  |  |  |   | 62 | 
|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |    |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|                              |  |                    |  |  |                    |   |  |                             |  |   | 62            |  |  |         | 62 |  |             |   | 372,793 |                                         |  |   | 372,855    |  |  |   |  |  |  |   | 62 | 
|Multifamily mortgage loans:   |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |    |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|Non-impaired                  |  |                    |  |  |                    |   |  |                             |  |   |              |  |  |         |   |  |             |   | 17,946  |                                         |  |   | 17,946     |  |  |   |  |  |  |   |   | 
|Impaired                      |  |                    |  |  |                    |   |  |                             |  |   |              |  |  |         |   |  |             |   |        |                                         |  |   |           |  |  |   |  |  |  |   |   | 
|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |    |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|                              |  |                    |  |  |                    |   |  |                             |  |   |              |  |  |         |   |  |             |   | 17,946  |                                         |  |   | 17,946     |  |  |   |  |  |  |   |   | 
|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |    |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 
|Total                         |  | $                  |  |  |                    | $ |  |                             |  | $ | 62            |  |  | $       | 62 |  |             | $ | 390,739 |                                         |  | $ | 390,801    |  |  | $ |  |  |  | $ | 62 | 
|                              |  |                    |   |  |                    |   |   |                             |  |   |               |  |  |         |    |  |             |   |         |                                         |  |   |            |  |  |   |   |  |  |   |    | 

At March 31, 2011 and December 31, 2010, there were no loans that were troubled debt
restructurings.

The following tables present the recorded investment in loans, by credit quality indicator and by class, at
March 31, 2011 and December 31, 2010:



|                              |  |      |         |  |                 |   |       |             |  |   |          |  |  |       |   |  |  |   |         | 
|----------------------------- |  | ---- | ------- |  | --------------- | - | ----- | ----------- |  | - | -------- |  |  | ----- | - |  |  | - | ------- | 
|($ in thousands)              |  | Pass |         |  | Special Mention |   |       | Substandard |  |   | Doubtful |  |  | Total |  
|At March 31, 2011             |  |      |         |  |                 |   |       |             |  |   |          |  |  |       |   |  |  |   |         | 
|Single family mortgage loans: |  |      |         |  |                 |   |       |             |  |   |          |  |  |       |   |  |  |   |         | 
|Non-impaired                  |  | $    | 423,554 |  |                 | $ |      |             |  | $ |         |  |  | $     |  |  |  | $ | 423,554 | 
|Impaired                      |  |      |        |  |                 |   |      |             |  |   | 61       |  |  |       |  |  |  |   | 61      | 
|                              |  |      |         |  |                 |   |       |             |  |   |          |  |  |       |   |  |  |   |         | 
|                              |  |      | 423,554 |  |                 |   |      |             |  |   | 61       |  |  |       |  |  |  |   | 423,615 | 
|Multifamily mortgage loans:   |  |      |         |  |                 |   |       |             |  |   |          |  |  |       |   |  |  |   |         | 
|Non-impaired                  |  |      | 15,546  |  |                 |   | 1,721 |             |  |   |         |  |  |       |  |  |  |   | 17,267  | 
|Impaired                      |  |      |        |  |                 |   |      |             |  |   |         |  |  |       |  |  |  |   |        | 
|                              |  |      |         |  |                 |   |       |             |  |   |          |  |  |       |   |  |  |   |         | 
|                              |  |      | 15,546  |  |                 |   | 1,721 |             |  |   |         |  |  |       |  |  |  |   | 17,267  | 
|                              |  |      |         |  |                 |   |       |             |  |   |          |  |  |       |   |  |  |   |         | 
|Total                         |  | $    | 439,100 |  |                 | $ | 1,721 |             |  | $ | 61       |  |  | $     |  |  |  | $ | 440,882 | 
|                              |  |      |         |  |                 |   |       |             |  |   |          |  |  |       |   |  |  |   |         | 



11



---

##### Table of Contents

|                              |  |      |         |  |                 |   |   |             |  |   |          |  |  |       |   |  |  |   |         | 
|----------------------------- |  | ---- | ------- |  | --------------- | - | - | ----------- |  | - | -------- |  |  | ----- | - |  |  | - | ------- | 
|($ in thousands)              |  | Pass |         |  | Special Mention |   |   | Substandard |  |   | Doubtful |  |  | Total |  
|At December 31, 2010          |  |      |         |  |                 |   |   |             |  |   |          |  |  |       |   |  |  |   |         | 
|Single family mortgage loans: |  |      |         |  |                 |   |   |             |  |   |          |  |  |       |   |  |  |   |         | 
|Non-impaired                  |  | $    | 372,793 |  |                 | $ |  |             |  | $ |         |  |  | $     |  |  |  | $ | 372,793 | 
|Impaired                      |  |      |        |  |                 |   |  |             |  |   | 62       |  |  |       |  |  |  |   | 62      | 
|                              |  |      |         |  |                 |   |   |             |  |   |          |  |  |       |   |  |  |   |         | 
|                              |  |      | 372,793 |  |                 |   |  |             |  |   | 62       |  |  |       |  |  |  |   | 372,855 | 
|Multifamily mortgage loans:   |  |      |         |  |                 |   |   |             |  |   |          |  |  |       |   |  |  |   |         | 
|Non-impaired                  |  |      | 17,946  |  |                 |   |  |             |  |   |         |  |  |       |  |  |  |   | 17,946  | 
|Impaired                      |  |      |        |  |                 |   |  |             |  |   |         |  |  |       |  |  |  |   |        | 
|                              |  |      |         |  |                 |   |   |             |  |   |          |  |  |       |   |  |  |   |         | 
|                              |  |      | 17,946  |  |                 |   |  |             |  |   |         |  |  |       |  |  |  |   | 17,946  | 
|                              |  |      |         |  |                 |   |   |             |  |   |          |  |  |       |   |  |  |   |         | 
|Total                         |  | $    | 390,739 |  |                 | $ |  |             |  | $ | 62       |  |  | $     |  |  |  | $ | 390,801 | 
|                              |  |      |         |  |                 |   |   |             |  |   |          |  |  |       |   |  |  |   |         | 

Allowance for Loan Losses

The Companys allowance for loan losses is evaluated based on three classes of loans: (1) loans that are not impaired that are individually evaluated for impairment; (2) loans that are not
impaired that are collectively evaluated for impairment and (3) loans that are impaired under ASC 310-10-35, Receivables  Subsequent Measurement.

Non-impaired loans individually evaluated for impairment are monitored quarterly to determine if these loans had experienced a deterioration in credit quality based upon their payment status and loan
grade. If a deterioration in credit quality has occurred, the Company evaluates the estimated loss content in the individual loan as compared with the loans current carrying value, which includes any related discount.

The Company evaluates certain loans collectively for impairment based on groups of loans with similar risk characteristics. The Company
uses a loss model that computes loss factors by portfolio segment based upon historical losses and current portfolio trends. Loans meeting the definition of impairment undergo an individual assessment and review by First Republics Special
Assets Committee. If determined necessary, a specific reserve will be recorded for these loans.

The following tables present
an analysis of the allowance for loan losses, segregated by impairment method and by portfolio, at or for the periods indicated:



12



---

##### Table of Contents

|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|------------------------------------------------------------------------ |  | --------------------------- | ------- |  | ------------------------- | - | ------ | ----- |  | - | ------- | 
|($ in thousands)                                                         |  | Single FamilyMortgage Loans |         |  | MultifamilyMortgage Loans |   |        | Total | 
|At or for the Three Months Ended March 31, 2011                          |  |                             |         |  |                           |   |        |       |  |   |         | 
|Allowance for loan losses:                                               |  |                             |         |  |                           |   |        |       |  |   |         | 
|Beginning balance                                                        |  | $                           | 31      |  |                           | $ |       |       |  | $ | 31      | 
|Provision                                                                |  |                             | 68      |  |                           |   | 70     |       |  |   | 138     | 
|Charge-offs                                                              |  |                             |        |  |                           |   |       |       |  |   |        | 
|Recoveries                                                               |  |                             |        |  |                           |   |       |       |  |   |        | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: all loans                                                |  | $                           | 99      |  |                           | $ | 70     |       |  | $ | 169     | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: non-impaired loans individually evaluated for impairment |  | $                           |        |  |                           | $ | 70     |       |  | $ | 70      | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: non-impaired loans collectively evaluated for impairment |  | $                           | 68      |  |                           | $ |       |       |  | $ | 68      | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: impaired loans individually evaluated for impairment     |  | $                           | 31      |  |                           | $ |       |       |  | $ | 31      | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Loans:                                                                   |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: all loans                                                |  | $                           | 423,615 |  |                           | $ | 17,267 |       |  | $ | 440,882 | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: non-impaired loans individually evaluated for impairment |  | $                           | 355,420 |  |                           | $ | 17,267 |       |  | $ | 372,687 | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: non-impaired loans collectively evaluated for impairment |  | $                           | 68,134  |  |                           | $ |       |       |  | $ | 68,134  | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: impaired loans individually evaluated for impairment     |  | $                           | 61      |  |                           | $ |       |       |  | $ | 61      | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 



|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|------------------------------------------------------------------------ |  | --------------------------- | ------- |  | ------------------------- | - | ------ | ----- |  | - | ------- | 
|($ in thousands)                                                         |  | Single FamilyMortgage Loans |         |  | MultifamilyMortgage Loans |   |        | Total | 
|At December 31, 2010                                                     |  |                             |         |  |                           |   |        |       |  |   |         | 
|Allowance for loan losses:                                               |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: all loans                                                |  | $                           | 31      |  |                           | $ |       |       |  | $ | 31      | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: non-impaired loans individually evaluated for impairment |  | $                           |        |  |                           | $ |       |       |  | $ |        | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: impaired loans individually evaluated for impairment     |  | $                           | 31      |  |                           | $ |       |       |  | $ | 31      | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Loans:                                                                   |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: all loans                                                |  | $                           | 372,855 |  |                           | $ | 17,946 |       |  | $ | 390,801 | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: non-impaired loans individually evaluated for impairment |  | $                           | 372,793 |  |                           | $ | 17,946 |       |  | $ | 390,739 | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 
|Ending balance: impaired loans individually evaluated for impairment     |  | $                           | 62      |  |                           | $ |       |       |  | $ | 62      | 
|                                                                         |  |                             |         |  |                           |   |        |       |  |   |         | 

The following table presents an analysis of the changes in the Companys allowance for loan losses for
the three months ended March 31, 2010:



13



---

##### Table of Contents

|                             |  |                                 |   | 
|---------------------------- |  | ------------------------------- | - | 
|                             |  | Predecessor                     |  
|($ in thousands)             |  | Three MonthsEnded March 31,2010 |  
|Allowance for loan losses:   |  |                                 |   | 
|Balance, beginning of period |  | $                               |  | 
|Provision charged to expense |  |                                 |  | 
|Charge-offs                  |  |                                 |  | 
|Recoveries                   |  |                                 |  | 
|                             |  |                                 |   | 
|Balance, end of period       |  | $                               |  | 
|                             |  |                                 |   | 

The following table presents allowance and nonaccrual ratios at the dates indicated:



|                                              |  |                  |         |   |                    |   |         |  
|--------------------------------------------- |  | ---------------- | ------- | - | ------------------ | - | ------- | -
|                                              |  | Successor        |        
|($ in thousands)                              |  | At March 31,2011 |         |   | AtDecember 31,2010 |  
|Total loans at end of period                  |  | $                | 440,882 |   |                    | $ | 390,801 |  
|Ratios:                                       |  |                  |         |   |                    |   |         |  
|Allowance for loan losses to total loans      |  |                  | 0.04    | % |                    |   | 0.01    | %
|Allowance for loan losses to nonaccrual loans |  |                  | 277.0   | % |                    |   | 50.0    | %
|Nonaccrual loans to total loans               |  |                  | 0.01    | % |                    |   | 0.02    | %

The following tables
present information related to impaired loans under ASC 310-10-35, disaggregated by class, for the periods indicated:



|                                                   |  |                           |    |  |                          |   |   |                    |  |   |                           |  |  |                    |    |  |                        |   |   |                    |  |   |                        |  |  |                  |    |  |  |   |    |  |  |   |    | 
|-------------------------------------------------- |  | ------------------------- | -- |  | ------------------------ | - | - | ------------------ |  | - | ------------------------- |  |  | ------------------ | -- |  | ---------------------- | - | - | ------------------ |  | - | ---------------------- |  |  | ---------------- | -- |  |  | - | -- |  |  | - | -- | 
|                                                   |  |                           |    |  |                          |   |   | Total              |  |   | With no related allowance |  |  | With an allowance  |   
|($ in thousands)                                   |  | AverageRecordedInvestment |    |  | InterestIncomeRecognized |   |   | RecordedInvestment |  |   | UnpaidPrincipalBalance    |  |  | RecordedInvestment |    |  | UnpaidPrincipalBalance |   |   | RecordedInvestment |  |   | UnpaidPrincipalBalance |  |  | RelatedAllowance |   
|At or for the Three Months    Ended March 31, 2011 |  |                           |    |  |                          |   |   |                    |  |   |                           |  |  |                    |    |  |                        |   |   |                    |  |   |                        |  |  |                  |    |  |  |   |    |  |  |   |    | 
|Single family mortgage loans                       |  | $                         | 61 |  |                          | $ |  |                    |  | $ | 61                        |  |  | $                  | 61 |  |                        | $ |  |                    |  | $ |                       |  |  | $                | 61 |  |  | $ | 61 |  |  | $ | 31 | 
|Multifamily mortgage loans                         |  |                           |   |  |                          |   |  |                    |  |   |                          |  |  |                    |   |  |                        |   |  |                    |  |   |                       |  |  |                  |   |  |  |   |   |  |  |   |   | 
|                                                   |  |                           |    |  |                          |   |   |                    |  |   |                           |  |  |                    |    |  |                        |   |   |                    |  |   |                        |  |  |                  |    |  |  |   |    |  |  |   |    | 
|Total                                              |  | $                         | 61 |  |                          | $ |  |                    |  | $ | 61                        |  |  | $                  | 61 |  |                        | $ |  |                    |  | $ |                       |  |  | $                | 61 |  |  | $ | 61 |  |  | $ | 31 | 
|                                                   |  |                           |    |  |                          |   |   |                    |  |   |                           |  |  |                    |    |  |                        |   |   |                    |  |   |                        |  |  |                  |    |  |  |   |    |  |  |   |    | 



|                             |  |                    |    |  |                           |   |    |                    |  |   |                        |  |  |                    |   |  |                        |   |    |                  |  |   |    |  |  |   |    | 
|---------------------------- |  | ------------------ | -- |  | ------------------------- | - | -- | ------------------ |  | - | ---------------------- |  |  | ------------------ | - |  | ---------------------- | - | -- | ---------------- |  | - | -- |  |  | - | -- | 
|                             |  | Total              |    |  | With no related allowance |   |    | With an allowance  | 
|($ in thousands)             |  | RecordedInvestment |    |  | UnpaidPrincipalBalance    |   |    | RecordedInvestment |  |   | UnpaidPrincipalBalance |  |  | RecordedInvestment |   |  | UnpaidPrincipalBalance |   |    | RelatedAllowance | 
|At December 31, 2010         |  |                    |    |  |                           |   |    |                    |  |   |                        |  |  |                    |   |  |                        |   |    |                  |  |   |    |  |  |   |    | 
|Single family mortgage loans |  | $                  | 62 |  |                           | $ | 62 |                    |  | $ |                       |  |  | $                  |  |  |                        | $ | 62 |                  |  | $ | 62 |  |  | $ | 31 | 
|Multifamily mortgage loans   |  |                    |   |  |                           |   |   |                    |  |   |                       |  |  |                    |  |  |                        |   |   |                  |  |   |   |  |  |   |   | 
|                             |  |                    |    |  |                           |   |    |                    |  |   |                        |  |  |                    |   |  |                        |   |    |                  |  |   |    |  |  |   |    | 
|Total                        |  | $                  | 62 |  |                           | $ | 62 |                    |  | $ |                       |  |  | $                  |  |  |                        | $ | 62 |                  |  | $ | 62 |  |  | $ | 31 | 
|                             |  |                    |    |  |                           |   |    |                    |  |   |                        |  |  |                    |   |  |                        |   |    |                  |  |   |    |  |  |   |    | 

The Company had one impaired nonaccrual loan at March 31, 2011. The Company did not recognize any
interest income related to this loan during the three months ended March 31, 2011. The Company would have recorded approximately $1,000 of additional interest income for the three months ended March 31, 2011 if this nonaccrual loan had
been current in accordance with its original terms. For the three months ended March 31, 2010, the Company did not recognize any interest income related to nonaccrual loans.



14



---

##### Table of Contents

Note 4. Related Party Transactions

The Companys related party transactions include the acquisition of Mortgage Loans from First Republic, loan servicing fees paid to
First Republic and advisory fees paid to First Republic. The following tables present the Companys related party transactions at the dates or for the periods indicated:



|                                                        |  |                     |        |  |                        |   |        | 
|------------------------------------------------------- |  | ------------------- | ------ |  | ---------------------- | - | ------ | 
|                                                        |  | Successor           |       
|($ in thousands)                                        |  | As of March 31,2011 |        |  | As of December 31,2010 |  
|Cash and cash equivalents deposited with First Republic |  | $                   | 19,520 |  |                        | $ | 66,344 | 
|Advisory fee payable to First Republic                  |  | $                   | 25     |  |                        | $ | 25     | 



|                                                       |  |                                 |        |  |                                 |   |       |  
|------------------------------------------------------ |  | ------------------------------- | ------ |  | ------------------------------- | - | ----- | -
|                                                       |  | Successor                       |        |  | Predecessor                     |  
|($ in thousands)                                       |  | Three MonthsEnded March 31,2011 |        |  | Three MonthsEnded March 31,2010 |  
|Mortgage Loans acquired from First Republic            |  |                                 |        |  |                                 |   |       |  
|Gross principal                                        |  | $                               | 67,935 |  |                                 | $ |      |  
|Premium                                                |  |                                 | 199    |  |                                 |   |      |  
|                                                       |  |                                 |        |  |                                 |   |       |  
|Total Mortgage Loans acquired                          |  | $                               | 68,134 |  |                                 | $ |      |  
|                                                       |  |                                 |        |  |                                 |   |       |  
|                                                       |  |                                
|Mortgage Loans sold to First Republic                  |  |                                 |        |  |                                 |   |       |  
|Gross principal                                        |  | $                               |       |  |                                 | $ | 4,360 |  
|Net unaccreted purchase accounting discount            |  |                                 |       |  |                                 |   | (181  | )
|                                                       |  |                                 |        |  |                                 |   |       |  
|Total Mortgage Loans sold                              |  | $                               |       |  |                                 | $ | 4,179 |  
|                                                       |  |                                 |        |  |                                 |   |       |  
|                                                       |  |                                
|Interest income on deposit account with First Republic |  | $                               | 95     |  |                                 | $ | 85    |  
|Loan servicing fee expense                             |  | $                               | 241    |  |                                 | $ | 174   |  
|Advisory fee expense                                   |  | $                               | 25     |  |                                 | $ | 25    |  

Since inception, the
Company has acquired all Mortgage Loans from First Republic at a price equal to First Republics carrying value of the loans, which approximated the fair value of the loans. In March 2011, the Company acquired Mortgage Loans with a carrying
value of $68.1 million from First Republic.

As part of the definitive agreement to sell First Republic (see Note 1), BANA
agreed to retain certain loans from a list of loans designated by First Republics management dated as of October 21, 2009. As part of the Transaction, during the first quarter of 2010, loans with an unpaid principal balance of $4.4
million that were to be retained by BANA were sold by the Company to First Republic at carrying value. First Republic subsequently transferred these loans to BANA.

First Republic retains loan servicing fees on the Companys Mortgage Loans under a loan purchase and servicing agreement pursuant to which First Republic performs, among other things, servicing of
loans held by the Company in accordance with normal industry practice. In its capacity as servicer, First Republic receives Mortgage Loan payments on behalf of the Company and holds the payments in custodial accounts at First Republic. Pursuant to
the agreement, First Republic charges an annual servicing fee of 0.25% of the gross average outstanding principal balances of Mortgage Loans that First Republic services. The Company records these loan servicing fees as a reduction of interest
income.



15



---

##### Table of Contents

The Company pays advisory fees to First Republic under an advisory agreement pursuant to
which First Republic administers the day-to-day operations of the Company. First Republic is responsible for: (i) monitoring the credit quality of the Mortgage Assets held by the Company; (ii) advising the Company with respect to the
reinvestment of income from, and principal payments on, the Mortgage Assets, and with respect to the acquisition, management, financing and disposition of the Mortgage Assets; (iii) monitoring the Companys compliance with the requirements
necessary to qualify as a REIT and (iv) performing financial reporting and internal control duties required for all public companies. The advisory agreement is renewable on an annual basis. The advisory fees were $100,000 per annum for 2011 and
2010, payable in equal quarterly installments. The Company had advisory fees payable to First Republic of $25,000 at March 31, 2011 and December 31, 2010.

At March 31, 2011 and December 31, 2010, First Republic owned 25,410 shares of the Companys 10.50% Noncumulative Series A Preferred Stock, par value $0.01 per share (Series A
Preferred Stock), with a liquidation preference value of $25.4 million; these shares were purchased by First Republic prior to December 31, 2006. For the first three months of 2011 and 2010, there were no purchases of the Companys
outstanding Series A Preferred Stock by First Republic or BANA.

Note 5. Preferred Stock

At March 31, 2011, the Company was authorized to issue 15,000,000 shares of preferred stock, of which 2,455,000 shares were
outstanding. The Company has issued and outstanding shares for each of the following series of preferred stock, par value $0.01 per share at March 31, 2011 and December 31, 2010:



|                                                               |  |                |         |  |                  |   |         | 
|-------------------------------------------------------------- |  | -------------- | ------- |  | ---------------- | - | ------- | 
|                                                               |  | Successor      |        
|($ in thousands)                                               |  | March 31, 2011 |         |  | December 31,2010 |  
|Series A  55,000 shares authorized, issued and outstanding    |  | $              | 55,000  |  |                  | $ | 55,000  | 
|Series D  2,400,000 shares authorized, issued and outstanding |  |                | 60,000  |  |                  |   | 60,000  | 
|                                                               |  |                |         |  |                  |   |         | 
|Total preferred stock                                          |  | $              | 115,000 |  |                  | $ | 115,000 | 
|                                                               |  |                |         |  |                  |   |         | 

In June 1999, the Company issued 55,000 shares of Series A Preferred Stock. The Companys proceeds from
this issuance were $55 million; First Republic paid all expenses of the offering, including underwriting commissions and discounts. The Series A Preferred Stock have been redeemable at the option of the Company at any time since June 1, 2009.
The Series A Preferred Stock are redeemable at a cash redemption price equal to the liquidation preference plus any accrued and unpaid dividends, plus a redemption premium. The redemption premium per share is equal to (i) $28 if the date of
redemption is after June 1, 2010 but on or prior to June 1, 2011; (ii) $21 if the date of redemption is after June 1, 2011 but on or prior to June 1, 2012; (iii) $14 if the date of redemption is after June 1, 2012
but on or prior to June 1, 2013; and (iv) $7 if the date of redemption is after June 1, 2013 but on or prior to June 1, 2014. No redemption premium shall be payable if the date of redemption is after June 1, 2014. Holders of
the Series A Preferred Stock are entitled to receive, if authorized and declared by the Board of Directors of the Company, noncumulative dividends at a rate of 10.5% per annum or $105 per annum per share. Dividends on the Series A Preferred
Stock, if authorized and declared, are payable semiannually in arrears on June 30 and December 30 of each year.

In
June 2003, the Company issued 2,400,000 shares of 7.25% Noncumulative Perpetual Series D Preferred Stock, par value $0.01 per share (Series D Preferred Stock). The Companys proceeds from this issuance were $60 million; First
Republic paid all expenses of the offering, including underwriting commissions and discounts. The Series D Preferred Stock have been redeemable at the option of the Company at any time since June 27, 2008 at the redemption price of $25 per
share, plus accrued and unpaid dividends. Holders of the Series D Preferred Stock are entitled to receive, if authorized and declared by the Board of Directors of the Company, noncumulative dividends at a rate of 7.25% per annum, or $1.8125 per
annum per share. Dividends on the Series D Preferred Stock, if authorized and declared, are payable quarterly in arrears on March 30, June 30, September 30, and December 30 of each year.

Upon the occurrence of an adverse change in relevant tax laws, the Company will have the right to redeem its preferred stock, in whole
(but not in part). Upon such an event, the liquidation preference for the Series A Preferred Stock is $1,000 per share plus the



16



---

##### Table of Contents

semiannual dividend thereon accrued through the date of redemption for the dividend period in which the redemption occurs. The liquidation preference for the Series D Preferred Stock is $25 per
share plus the quarterly dividend thereon accrued through the date of redemption for the dividend period in which the redemption occurs.

Except under certain limited circumstances, the holders of the Companys preferred stock have no voting rights.

Note 6. Common Stock

At March 31, 2011, the Company was authorized to
issue 100,000,000 shares of common stock, par value $0.01 per share, of which 30,538,277 shares were outstanding. The Company issued no common stock in the first three months of 2011 and 2010.

The holder of common stock is entitled to receive dividends if and when authorized and declared by the Companys Board of Directors
(the Board of Directors) out of funds legally available after all preferred dividends have been paid for the full year.

Note
7. Dividends on Preferred Stock and Common Stock

The following table presents the dividends on preferred stock for the
three months ended March 31, 2011 and 2010:



|                         |  |                                 |       |  |                                 |   |       | 
|------------------------ |  | ------------------------------- | ----- |  | ------------------------------- | - | ----- | 
|                         |  | Successor                       |       |  | Predecessor                     |  
|($ in thousands)         |  | Three MonthsEnded March 31,2011 |       |  | Three MonthsEnded March 31,2010 |  
|Series A Preferred Stock |  | $                               | 1,444 |  |                                 | $ | 1,444 | 
|Series D Preferred Stock |  |                                 | 1,087 |  |                                 |   | 1,087 | 
|                         |  |                                 |       |  |                                 |   |       | 
|Total                    |  | $                               | 2,531 |  |                                 | $ | 2,531 | 
|                         |  |                                 |       |  |                                 |   |       | 

Dividends on the Companys preferred stock are payable if, when and as authorized by the Board of
Directors. If the Board of Directors does not authorize a dividend on any series of preferred stock for any respective dividend period, holders of each series of preferred stock will not be entitled to be paid that dividend later or to recover any
unpaid dividend whether or not funds are, or subsequently become, available. The Board of Directors, in its business judgment, may determine that it would be in the best interest of the Company to pay less than the full amount of the stated dividend
on each series of preferred stock for any dividend period. However, to remain qualified as a REIT, the Company must distribute annually at least 90% of its taxable income (which excludes accretion of loan discounts established in purchase accounting
and is calculated after the deduction for dividends paid on preferred stock) to stockholders, and, generally, the Company cannot pay dividends on common stock for periods in which less than full dividends are paid on each series of preferred stock.

The Company expects to pay the holders of common stock an amount of dividends that when aggregated with the dividends paid to
holders of the preferred stock is not less than 90% of the Companys taxable income in order to remain qualified as a REIT. The Company did not declare dividends on its common stock during the three months ended March 31, 2011 or 2010.

Note 8. Fair Value of Financial Instruments

The fair values of financial instruments have been derived, in part, by managements assumptions, the estimated amount and timing of future cash flows and estimated discount rates. Different
assumptions could significantly affect these estimated fair values. Accordingly, the net realizable values could be materially different from the estimates presented below. In addition, the estimates are only indicative of the value of individual
financial instruments and should not be considered an indication of the fair value of the Company.



17



---

##### Table of Contents

The following table presents the carrying values and estimated fair values of the
Companys financial instruments as of March 31, 2011 and December 31, 2010:



|                          |  |                |         |  |                   |   |         |                |  |   |            |  |  |   |         | 
|------------------------- |  | -------------- | ------- |  | ----------------- | - | ------- | -------------- |  | - | ---------- |  |  | - | ------- | 
|                          |  | Successor      |        
|                          |  | March 31, 2011 |         |  | December 31, 2010 |  
|($ in thousands)          |  | Carrying Value |         |  | Fair Value        |   |         | Carrying Value |  |   | Fair Value | 
|Cash and cash equivalents |  | $              | 19,520  |  |                   | $ | 19,520  |                |  | $ | 66,344     |  |  | $ | 66,344  | 
|Mortgage loans, net       |  | $              | 440,713 |  |                   | $ | 441,865 |                |  | $ | 390,770    |  |  | $ | 392,645 | 

The following methods
and assumptions were used to estimate the fair value of each type of financial instrument:

Cash and Cash Equivalents:
The carrying value approximates the estimated fair value.

Mortgage Loans: The carrying value of Mortgage Loans is the
unpaid principal balance, net of unaccreted purchase accounting discounts, discounts or premiums on loans purchased, and the allowance for loan losses. To estimate fair value of the Companys Mortgage Loans, which are primarily adjustable rate
and intermediate-fixed rate real estate secured mortgages, the Company segments each loan collateral type 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 Company bases the fair value of Mortgage Loans primarily upon prices of loans with similar terms obtained by or quoted to the Company, adjusted for differences in loan characteristics and market conditions.
Assumptions regarding liquidity risk and credit risk are judgmentally determined using available internal and market information.

Note 9.
Concentration of Credit Risk

At March 31, 2011, approximately 74% of Mortgage Loans (by carrying value) were secured
by real estate properties located in California, compared to 76% at December 31, 2010. Future economic, political or other developments in California could adversely affect the value of the Mortgage Loans.

Note 10. Subsequent Events

The Company evaluated the effects of events that have occurred subsequent to the quarter ended March 31, 2011. There have been no material subsequent events that would require recognition in the
Companys 2011 financial statements or disclosure in the notes to the financial statements.

Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations

Introduction

This discussion summarizes the significant factors affecting our financial condition as of March 31, 2011 and results of operations
for the three months ended March 31, 2011. This discussion is provided to increase the understanding of, and should be read in conjunction with, the unaudited interim financial statements, accompanying notes and tables included in this
Quarterly Report on Form 10-Q and in the Companys Annual Report on Form 10-K for the year ended December 31, 2010 (the 2010 Annual Report).

For the tax year ending December 31, 2011, we expect to be taxed as a real estate investment trust (a REIT), and intend to comply with the relevant provisions of the Internal Revenue Code
to be taxed as a REIT. These provisions for qualifying as a REIT for federal income tax purposes are complex, involving many requirements, including among others, distributing the majority of our earnings to stockholders and satisfying certain
asset, income and stock ownership tests. To the extent we meet those provisions, we will not be subject to federal income tax on net income. We currently believe that we continue to satisfy each of these requirements and therefore continue to
qualify as a REIT. We continue to monitor each of these complex tests.



18



---

##### Table of Contents

Information Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act). Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or
performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as anticipates, believes, can, could,
may, predicts, potential, should, will, estimates, plans, projects, continuing, ongoing, expects, intends
and similar words or phrases. Accordingly, these statements are only predictions and involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual results to differ materially from those expressed in them. Our
actual results could differ materially from those anticipated in such forward-looking statements as a result of risks and uncertainties more fully described under Item 1A. Risk Factors in this Quarterly Report and in our 2010 Annual
Report. Forward-looking statements involving such risks and uncertainties include, but are not limited to, statements regarding:



| |  |  | Projections of loans, assets, liabilities, revenues, expenses, net income, liquidity, dividends, capital structure or other financial items;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The possibility of earthquakes and other natural disasters affecting the markets in which we operate;
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | Interest rates and credit risk;
| | - |  | -------------------------------



| |  |  | Descriptions of plans or objectives of management for future operations, products or services;
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | First Republic Banks ability to maintain and follow high underwriting standards;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | Forecasts of future economic conditions generally and in our market areas in particular, which may affect the ability of borrowers to repay their loans
and the value of real property or other property held as collateral for such loans;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Geographic concentration of our loan portfolio;
| | - |  | -----------------------------------------------



| |  |  | Future provisions for loan losses, increases in nonperforming assets and our allowance for loan losses;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | The regulatory environment in which we operate, our regulatory compliance and future regulatory requirements;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | Proposed legislative and regulatory action affecting us and the financial services industry;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | Descriptions of assumptions underlying or relating to any of the foregoing.
| | - |  | ---------------------------------------------------------------------------

All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will
not differ materially from expectations, and, therefore, you are cautioned not to place undue reliance on such statements. Any forward-looking statements are qualified in their entirety by reference to the factors discussed throughout this Quarterly
Report and our 2010 Annual Report. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on
which the statement is made or to reflect the occurrence of unanticipated events.

History

Bank of America Acquisition

On January 1, 2009, Merrill Lynch was acquired by Bank of America. We continued to operate as a subsidiary of MLFSB until November 2, 2009 when we became a subsidiary of BANA. Bank of America
applied purchase accounting in the acquisition of Merrill



19



---

##### Table of Contents

Lynch and our assets and liabilities were recorded at fair value on January 1, 2009. As a result, the allowance for loan losses was eliminated, and new fair values on loans were established
as of the effective date of the acquisition. The resulting discounts on loans were accreted to interest income over the estimated lives of the loans.

Acquisition of the First Republic Business

After the close of business on
June 30, 2010, the current First Republic Bank acquired substantially all of the assets and assumed substantially all of the liabilities of the First Republic division of BANA, including our stock (the Transaction). As a result, our
assets and liabilities were recorded at fair value on July 1, 2010. The resulting discounts on loans are accreted to interest income over the contractual lives of the loans.

Critical Accounting Policies and Estimates

The discussion and analysis of
our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements
requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and the disclosures for contingent assets and liabilities. On an ongoing basis, we evaluate our estimates, including those
related to allowance for loan losses, credit risks, interest rate risk, contingencies and litigation. Estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying values of our assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

For a discussion of our accounting policies related to the allowance for loan losses and purchase accounting, refer to
Critical Accounting Policies in Item 7 of our 2010 Annual Report.

Results of Operations

Overview

Net income was
$4.2 million for the first quarter of 2011, compared with $3.6 million for the first quarter of 2010. The increase in the first quarter of 2011, compared with the same period in 2010 was primarily due to an increase in interest income resulting from
higher average loan balances. The ratio of earnings to fixed charges for the first quarter was 1.67x in 2011 and 1.42x in 2010. The increase in this ratio in the first quarter of 2011 compared to the same period in 2010 is due to higher interest
income resulting from higher average loan balances. Preferred stock dividend payments were 100% of fixed charges.

In March
2011, we purchased $68.1 million of single family mortgage loans from First Republic. As a result, the loan portfolio increased to $440.9 million at March 31, 2011, compared to $390.8 million at December 31, 2010.

Total Interest Income

Total interest income increased in the first quarter of 2011 to $4.5 million compared with $3.7 million for the same period in 2010. The
increase was primarily due to higher average loan balances, which were partially offset by lower coupon rates and lower loan discount accretion. The following table presents the average balances, interest income (which includes discount accretion on
loans) and yields on our interest-earning assets for the periods indicated:



|                              |  |                              |         |  |                |   |       |       |  |  |                  |   |  |                |      |   |                |   |         |       |  |   |                  |  |  |  |      |   |  |  |      |  
|----------------------------- |  | ---------------------------- | ------- |  | -------------- | - | ----- | ----- |  |  | ---------------- | - |  | -------------- | ---- | - | -------------- | - | ------- | ----- |  | - | ---------------- |  |  |  | ---- | - |  |  | ---- | -
|                              |  | Three Months Ended March 31, |        
|                              |  | 2011                         |         |  | 2010           |  
|($ in thousands)              |  | AverageBalance               |         |  | InterestIncome |   |       | Yield |  |  | ContractualYield |   |  | AverageBalance |      |   | InterestIncome |   |         | Yield |  |   | ContractualYield | 
|Loans                         |  | $                            | 381,838 |  |                | $ | 4,416 |       |  |  | 4.63             | % |  |                | 3.97 | % |                | $ | 261,768 |       |  | $ | 3,572            |  |  |  | 5.53 | % |  |  | 4.12 | %
|Cash and cash equivalents     |  |                              | 77,151  |  |                |   | 95    |       |  |  | 0.50             |   |  |                | 0.50 |   |                |   | 35,293  |       |  |   | 85               |  |  |  | 0.99 |   |  |  | 0.99 |  
|                              |  |                              |         |  |                |   |       |       |  |  |                  |   |  |                |      |   |                |   |         |       |  |   |                  |  |  |  |      |   |  |  |      |  
|Total interest-earning assets |  | $                            | 458,989 |  |                | $ | 4,511 |       |  |  | 3.93             | % |  |                | 3.40 | % |                | $ | 297,061 |       |  | $ | 3,657            |  |  |  | 4.99 | % |  |  | 3.76 | %
|                              |  |                              |         |  |                |   |       |       |  |  |                  |   |  |                |      |   |                |   |         |       |  |   |                  |  |  |  |      |   |  |  |      |  



20



---

##### Table of Contents

All of our loan yields in the above table are presented net of servicing fees retained by
First Republic.

Interest income on mortgage loans increased in the first quarter of 2011 to $4.4 million, compared with $3.6
million in the first quarter of 2010. The increase was primarily due to higher average loan balances, which were partially offset by lower coupon rates and lower discount accretion.

Interest income on mortgage loans includes accretion of loan discounts established in purchase accounting and accretion/amortization of
loan discounts/premiums associated with purchased loans from First Republic, which partially offset the decreases in the contractual yield on loans. The average yield on loans, including loan discount accretion and premium amortization, was 4.63% in
the first quarter of 2011, compared with 5.53% in the first quarter of 2010. Excluding the impact of accretion/amortization, the contractual yield was 3.97% in the first quarter of 2011, compared with 4.12% for the first quarter of 2010. The net
accretion of loan discounts was $523,000 and $828,000 in the first quarter of 2011 and 2010, respectively. The total net unaccreted purchase accounting discount was $5.0 million at March 31, 2011, compared with $5.3 million at December 31,
2010 and $7.7 million at March 31, 2010. The net unaccreted discount on loans purchased from First Republic subsequent to the Transaction was $4.6 million at March 31, 2011 and $5.0 million at December 31, 2010.

The weighted average net coupon rate on mortgage loans was 3.76% at March 31, 2011 compared with 4.05% at December 31, 2010.
The decrease in the average net coupon rate at March 31, 2011 compared to December 31, 2010 is primarily due to the mortgage loans purchased in March 2011, which were adjustable rate mortgage (ARM) loans indexed to the Monthly
Eleventh District Cost of Funds Index (COFI) or London Interbank Offered Rate (LIBOR) and had lower coupon rates than the rest of the portfolio.

Interest income on mortgage loans is reduced for loan servicing fees that First Republic retains. The annual servicing fee is 25 basis points on the gross average outstanding principal balance of the
mortgage loans that First Republic services. Loan servicing fees were $241,000 in the first quarter of 2011, compared with $174,000 in the same period in 2010. The changes in loan servicing fees for these periods were consistent with the changes in
average loan balances.

Interest income on cash and cash equivalents was $95,000 for the first quarter of 2011, compared with
$85,000 for the same period in 2010. The increase was due to higher average balances, which was partially offset by lower interest rates. The average yield on cash and cash equivalents decreased to 0.50% for the first quarter of 2011 compared with
0.99% for the same period in 2010. The average yield on cash and cash equivalents declined primarily due to lower market rates of interest.

Operating Expense

We
incur advisory fee expenses payable to First Republic pursuant to an advisory agreement with First Republic for services that First Republic renders on our behalf. Advisory fees were $100,000 per annum for 2011 and 2010, or $25,000 per quarter. The
amount of annual advisory fees is approved by our Board of Directors on an annual basis.

General and administrative expenses
consisted primarily of audit fees, rating agency fees, exchange listing fees, director fees and other stockholder costs. Total general and administrative expenses were $125,000 for the first quarter of 2011 and $43,000 for the same period in 2010.
The increase in 2011 general and administrative expenses is mainly due to the new compensation arrangements for directors and higher legal expenses related to regulatory filings.

Financial Condition

Cash and Cash Equivalents

At March 31, 2011 and December 31, 2010, cash and cash equivalents consisted primarily of a money market account held at First
Republic.



21



---

##### Table of Contents

Mortgage Loans

The loan portfolio at March 31, 2011 and December 31, 2010 consisted of both single family and multifamily mortgage loans acquired from First Republic (Mortgage Loans). We anticipate
that in the future we will continue to acquire all of our loans from First Republic.

We purchased from First Republic single
family loans with a period of interest-only payments. Underwriting standards for all such loans have required a high level of borrower net worth, substantial post-loan liquidity, excellent credit scores and significant down payments. At
March 31, 2011, approximately $367.9 million of loans, or 85% of our single family loan portfolio, allowed interest-only payments, compared to $326.3 million, or 85% of our single family loan portfolio at December 31, 2010. These loans
generally have an initial interest-only term of between five and ten years and had a weighted average remaining interest-only term of 7.4 years at March 31, 2011. These interest-only loans had an average loan-to-value (LTV) ratio at
March 31, 2011 of approximately 57%, based on appraised value at the time of origination. None of our interest-only home loans had an LTV ratio at origination of more than 80%.

At March 31, 2011, loans with the potential for negative amortization were $3.4 million, or 0.8% of the total loan portfolio,
compared to $3.5 million, or 0.9% of the total loan portfolio at December 31, 2010. None of the loans had increases in principal balance and there was no interest that has been added to the principal of such negative amortization loans at
March 31, 2011 or December 31, 2010.

A loan is placed on nonaccrual status when any installment of principal or
interest is over 90 days past due, except for any single family loan that is well secured and in the process of collection, or when we determine that the ultimate collection of all contractually due principal or interest is unlikely. We classify a
loan as impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan purchase and servicing agreement. Nonaccrual Mortgage Loans are generally
considered impaired. We measure impairment of a loan that is collateral dependent based on the fair value of the underlying collateral, net of selling costs. If the fair value of the collateral is less than the recorded investment in the loan, we
recognize impairment by recording a charge-off or creating a valuation allowance. See Note 3 to Item 1. Financial Statements for a discussion of our nonaccrual loans and allowance for loan losses.

We do not purchase single family mortgage loans with the characteristics generally described as subprime or high
cost. Subprime loans are typically made to borrowers with little or no cash reserves and poor or limited credit. Often, subprime loans are underwritten using limited documentation. At March 31, 2011, our Mortgage Loans had a weighted
average credit score of 765 (as of the date of origination), and were underwritten using full documentation.

Vintage Analysis

The following table presents a vintage analysis of Mortgage Loans (by carrying value) at March 31, 2011 by year of
origination:



22



---

##### Table of Contents

|                             |  |            |                |  |         |   |         |            |  |  |               |   |  |         |     |  |  |  |    |  
|---------------------------- |  | ---------- | -------------- |  | ------- | - | ------- | ---------- |  |  | ------------- | - |  | ------- | --- |  |  |  | -- | -
|($ in thousands)             |  | Year       |                |  |         |   |         | % of Total |  |  | AverageCredit |   |  | Average |    
|Loan Type                    |  | Originated |                |  | Balance |   |         | Loans      |  |  | Score         |   |  | LTV     |    
|Single family mortgage loans |  |            | 2011           |  |         | $ | 12,203  |            |  |  | 3             | % |  |         | 759 |  |  |  | 54 | %
|                             |  |            | 2010           |  |         |   | 55,930  |            |  |  | 13            |   |  |         | 761 |  |  |  | 59 |  
|                             |  |            | 2009           |  |         |   | 228,934 |            |  |  | 52            |   |  |         | 771 |  |  |  | 57 |  
|                             |  |            | 2005           |  |         |   | 11,786  |            |  |  | 3             |   |  |         | 777 |  |  |  | 66 |  
|                             |  |            | 2004           |  |         |   | 29,801  |            |  |  | 7             |   |  |         | 764 |  |  |  | 57 |  
|                             |  |            | 2003           |  |         |   | 29,279  |            |  |  | 6             |   |  |         | 761 |  |  |  | 56 |  
|                             |  |            | 2002           |  |         |   | 23,034  |            |  |  | 5             |   |  |         | 757 |  |  |  | 57 |  
|                             |  |            | 2001           |  |         |   | 6,844   |            |  |  | 1             |   |  |         | 731 |  |  |  | 51 |  
|                             |  |            | 2000 and prior |  |         |   | 25,804  |            |  |  | 6             |   |  |         | 743 |  |  |  | 56 |  
|                             |  |            |                |  |         |   |         |            |  |  |               |   |  |         |     |  |  |  |    |  
|Total                        |  |            |                |  |         |   | 423,615 |            |  |  | 96            |   |  |         | 765 |  |  |  | 57 |  
|                             |  |            |                |  |         |   |         |            |  |  |               |   |  |         |     |  |  |  |    |  
|Multifamily mortgage loans   |  |            | 2004           |  |         |   | 2,784   |            |  |  | 1             |   |  |         |     |  |  |  | 59 |  
|                             |  |            | 2003           |  |         |   | 9,009   |            |  |  | 2             |   |  |         |     |  |  |  | 56 |  
|                             |  |            | 2002           |  |         |   | 3,696   |            |  |  | 1             |   |  |         |     |  |  |  | 69 |  
|                             |  |            | 2000 and prior |  |         |   | 1,778   |            |  |  |              |   |  |         |     |  |  |  | 59 |  
|                             |  |            |                |  |         |   |         |            |  |  |               |   |  |         |     |  |  |  |    |  
|Total                        |  |            |                |  |         |   | 17,267  |            |  |  | 4             |   |  |         |     |  |  |  | 60 |  
|                             |  |            |                |  |         |   |         |            |  |  |               |   |  |         |     |  |  |  |    |  
|Total mortgage loans         |  |            |                |  |         | $ | 440,882 |            |  |  | 100           | % |  |         |     |  |  |  | 57 | %
|                             |  |            |                |  |         |   |         |            |  |  |               |   |  |         |     |  |  |  |    |  

As shown in the table above, 52% of the Mortgage Loans at March 31, 2011 were originated in
2009. The credit score ratios are weighted averages as of the date of origination. The weighted average LTV ratio on total Mortgage Loans was approximately 57%, based upon the appraised values of the properties at the time the loans were originated.

Concentration of Credit Risk

Concentration of credit risk generally arises with respect to the loan portfolio when a number of borrowers engage in similar business activities or activities in the same geographical region.
Concentration of credit risk indicates the relative sensitivity of our performance to both positive and negative developments affecting a particular industry or geographic region. The balance sheet exposure to geographic concentrations directly
affects the credit risk of our Mortgage Loans.

The following table presents an analysis of Mortgage Loans (by carrying value)
at March 31, 2011 by property type and geographic location:



|                    |  |                      |         |   |                   |   |        |                |  |   |              |   |  |            |        |   |                      |   |        |       |  |   |       |   |  |   |        |   |  |   |         |   |  |  |     |  
|------------------- |  | -------------------- | ------- | - | ----------------- | - | ------ | -------------- |  | - | ------------ | - |  | ---------- | ------ | - | -------------------- | - | ------ | ----- |  | - | ----- | - |  | - | ------ | - |  | - | ------- | - |  |  | --- | -
|($ in thousands)    |  | SanFranciscoBay Area |         |   | New YorkMetroArea |   |        | LosAngelesArea |  |   | SanDiegoArea |   |  | BostonArea |        |   | OtherCaliforniaAreas |   |        | Other |  |   | Total |  
|                    |  |                      |         |   |                   |   |        | Amount         |  |   | %            |  
|Single family       |  | $                    | 239,214 |   |                   | $ | 69,638 |                |  | $ | 49,732       |   |  | $          | 15,200 |   |                      | $ | 14,390 |       |  | $ | 4,583 |   |  | $ | 30,858 |   |  | $ | 423,615 |   |  |  | 96  | %
|Multifamily         |  |                      | 13,278  |   |                   |   | 821    |                |  |   | 819          |   |  |            | 597    |   |                      |   |       |       |  |   | 1,752 |   |  |   |       |   |  |   | 17,267  |   |  |  | 4   | %
|                    |  |                      |         |   |                   |   |        |                |  |   |              |   |  |            |        |   |                      |   |        |       |  |   |       |   |  |   |        |   |  |   |         |   |  |  |     |  
|Total               |  | $                    | 252,492 |   |                   | $ | 70,459 |                |  | $ | 50,551       |   |  | $          | 15,797 |   |                      | $ | 14,390 |       |  | $ | 6,335 |   |  | $ | 30,858 |   |  | $ | 440,882 |   |  |  | 100 | %
|                    |  |                      |         |   |                   |   |        |                |  |   |              |   |  |            |        |   |                      |   |        |       |  |   |       |   |  |   |        |   |  |   |         |   |  |  |     |  
|Percent by location |  |                      | 57      | % |                   |   | 16     | %              |  |   | 12           | % |  |            | 4      | % |                      |   | 3      | %     |  |   | 1     | % |  |   | 7      | % |  |   | 100     | % |  |  |     |  

At March 31, 2011, approximately 74% of Mortgage Loans were secured by real estate properties
located in California. Future economic, political or other developments in California could adversely affect the value of the loans secured by real estate.

Liquidity and Capital Resources

Our principal liquidity needs are to pay
dividends and to fund the acquisition of additional Mortgage Loans or other qualifying REIT assets (Mortgage Assets) as borrowers repay Mortgage Loans and, from time to time, redeem preferred stock. We intend to fund the acquisition of
additional Mortgage Loans with the proceeds from principal payments on Mortgage Loans. Proceeds from interest payments will be reinvested until used for the payment of operating expenses and dividends. We do not anticipate that we will have any
other material capital expenditures. The cash generated from interest and principal payments on Mortgage Assets is expected to provide sufficient funds for operating requirements and dividend payments in accordance with the requirements to be taxed
as a REIT for the foreseeable future.



23



---

##### Table of Contents

We do not have any significant off-balance sheet arrangements or contractual obligations.

Current Accounting Developments

The following accounting pronouncement was issued by the Financial Accounting Standards Board (FASB) but is not yet effective.



| |  |  | In April 2011, the FASB issued amendments to Accounting Standards Codification (ASC) 310-40 Receivables  Troubled Debt
Restructurings by Creditors. These amendments provide additional guidance related to determining whether a creditor has granted a concession to a borrower and whether a borrower is experiencing financial difficulties. These amendments and the
additional disclosures about troubled debt restructurings required by ASC 310-10, Receivables  Overall are effective for interim and annual periods beginning on or after June 15, 2011. The Company is evaluating the impact of
adoption of this new guidance on its financial condition, results of operations, cash flows and disclosures in the financial statements.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Interest Rate Risk Management

We service fixed-rate dividend obligations
to preferred stockholders and operating expenses by the collection of interest income from Mortgage Loans. To meet dividend payments, we have historically maintained an average interest-earning asset balance of at least two times the liquidation
preference of our outstanding preferred stock. Our earnings to fixed charges ratio was 1.67x for the first quarter of 2011, compared with 1.42x for the first quarter of 2010.

Since September 2007, interest rates have generally fallen. The yield on total interest-earning assets decreased 106 basis points to 3.93% for the first quarter of 2011, compared with 4.99% for the first
quarter of 2010. The decrease in yield was primarily due to declining market rates of interest. The yield on loans decreased 90 basis points in the first quarter of 2011 compared to the same period in 2010 primarily due to declining market interest
rates and a reduction in the accretion of loan discounts. Excluding the net discount accretion, the average net contractual yield decreased approximately 15 basis points in the first quarter of 2011 compared to the same period in 2010. The loan
portfolio mix by interest rate type at March 31, 2011 was more adjustable compared with December 31, 2010 due to loans purchased in March 2011. ARM loans were 44% of Mortgage Loans at March 31, 2011 and 33% at December 31, 2010.
The weighted average remaining contractual maturity of Mortgage Loans was 26 years at March 31, 2011 and 25 years at December 31, 2010.

For ARMs, the timing of changes in the average net coupon rate depends on the underlying interest rate index, the timing of changes in the index and the frequency of adjustments to the loan rate. The
weighted average net coupon rate for ARMs was 3.04% at March 31, 2011 representing a decrease of 42 basis points from 3.46% at December 31, 2010 primarily due to the purchase of loans in March 2011.

For intermediate-fixed and fixed rate loans, the balance at March 31, 2011 was $245.8 million, or 56% of total Mortgage Loans,
representing a decrease from $260.6 million at December 31, 2010, or 67% of total Mortgage Loans. The weighted average coupon rate for intermediate-fixed rate loans was 4.25% at March 31, 2011, down 1 basis point from 4.26% at
December 31, 2010. The weighted average net coupon rate for fixed rate loans was 5.72% at March 31, 2011, up slightly from 5.69% at December 31, 2010.

The following table presents an analysis of Mortgage Loans at March 31, 2011 by interest rate type:



24



---

##### Table of Contents

|                            |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  
|--------------------------- |  | ------- | ------- |  | ------------------ |  | ---- | ---------------------- |  |  | --------------- |  |  |  | --- | -
|($ in thousands)            |  | Balance |         |  | Net
Coupon (1) (2) |  |      | Monthsto NextReset (1) |  |  | % of TotalLoans | 
|ARM loans:                  |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  
|COFI                        |  | $       | 155,925 |  |                    |  | 3.20 | %                      |  |  | 1               |  |  |  | 35  | %
|CMT(3)                      |  |         | 14,143  |  |                    |  | 2.58 |                        |  |  | 8               |  |  |  | 3   |  
|Prime                       |  |         | 847     |  |                    |  | 6.88 |                        |  |  | 5               |  |  |  |    |  
|LIBOR                       |  |         | 24,201  |  |                    |  | 2.14 |                        |  |  | 1               |  |  |  | 6   |  
|                            |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  
|Total ARMs                  |  |         | 195,116 |  |                    |  | 3.04 |                        |  |  | 2               |  |  |  | 44  |  
|                            |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  
|Intermediate fixed:         |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  
|12 months to 36 months      |  |         | 4,982   |  |                    |  | 4.86 |                        |  |  | 30              |  |  |  | 1   |  
|37 months to 60 months      |  |         | 228,084 |  |                    |  | 4.23 |                        |  |  | 43              |  |  |  | 52  |  
|Greater than 60 months      |  |         |        |  |                    |  |     |                        |  |  |                |  |  |  |    |  
|                            |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  
|Total intermediate-fixed    |  |         | 233,066 |  |                    |  | 4.25 |                        |  |  | 43              |  |  |  | 53  |  
|                            |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  
|Total adjustable rate loans |  |         | 428,182 |  |                    |  | 3.70 |                        |  |  | 24              |  |  |  | 97  |  
|Fixed rate loans            |  |         | 12,700  |  |                    |  | 5.72 |                        |  |  |                 |  |  |  | 3   |  
|                            |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  
|Total loans                 |  | $       | 440,882 |  |                    |  | 3.76 | %                      |  |  |                 |  |  |  | 100 | %
|                            |  |         |         |  |                    |  |      |                        |  |  |                 |  |  |  |     |  



|(1) | Weighted average
|--- | ----------------

|(2) | Net of servicing
fees retained by First Republic
|--- | ------------------------------------------------

|(3) | One-Year Treasury
|--- | -----------------

The following table presents maturities or interest rate adjustments based upon contractual repricing and
maturities, adjusted for estimated prepayments, as of March 31, 2011:



|                                    |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 
|----------------------------------- |  | --------------- | ------- | - | --------------- | - | ------- | ------------- |  | - | ------------- | - |  | --------- | ------- | - | ----------------- | - | ------- | ----- |  | - | -------- | - |  | - | ------- | 
|($ in thousands)                    |  | 6 Monthsor Less |         |   | > 6 to 12Months |   |         | > 1 to 3Years |  |   | > 3 to 5Years |   |  | > 5 Years |         |   | Not RateSensitive |   |         | Total | 
|Cash and cash equivalents           |  | $               | 19,520  |   |                 | $ |        |               |  | $ |              |   |  | $         |        |   |                   | $ |        |       |  | $ |         |   |  | $ | 19,520  | 
|Loans, net                          |  |                 | 213,598 |   |                 |   | 31,655  |               |  |   | 75,439        |   |  |           | 118,761 |   |                   |   | 1,260   |       |  |   |         |   |  |   | 440,713 | 
|Other assets                        |  |                 |        |   |                 |   |        |               |  |   |              |   |  |           |        |   |                   |   |        |       |  |   | 1,458    |   |  |   | 1,458   | 
|                                    |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 
|Total assets                        |  |                 | 233,118 |   |                 |   | 31,655  |               |  |   | 75,439        |   |  |           | 118,761 |   |                   |   | 1,260   |       |  |   | 1,458    |   |  | $ | 461,691 | 
|                                    |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 
|Other liabilities                   |  |                 |        |   |                 |   |        |               |  |   |              |   |  |           |        |   |                   |   |        |       |  |   | 1,585    |   |  | $ | 1,585   | 
|Stockholders equity                |  |                 |        |   |                 |   |        |               |  |   |              |   |  |           |        |   |                   |   |        |       |  |   | 460,106  |   |  |   | 460,106 | 
|                                    |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 
|Total liabilities and equity        |  |                 |        |   |                 |   |        |               |  |   |              |   |  |           |        |   |                   |   |        |       |  |   | 461,691  |   |  | $ | 461,691 | 
|                                    |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 
|Repricing gap  positive (negative) |  | $               | 233,118 |   |                 | $ | 31,655  |               |  | $ | 75,439        |   |  | $         | 118,761 |   |                   | $ | 1,260   |       |  | $ | (460,233 | ) |  |   |         | 
|                                    |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 
|Cumulative repricing gap:           |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 
|Dollar amount                       |  | $               | 233,118 |   |                 | $ | 264,773 |               |  | $ | 340,212       |   |  | $         | 458,973 |   |                   | $ | 460,233 |       |  |   |          |   |  |   |         | 
|                                    |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 
|Percent of total assets             |  |                 | 50.5    | % |                 |   | 57.3    | %             |  |   | 73.7          | % |  |           | 99.4    | % |                   |   | 99.7    | %     |  |   |          |   |  |   |         | 
|                                    |  |                 |         |   |                 |   |         |               |  |   |               |   |  |           |         |   |                   |   |         |       |  |   |          |   |  |   |         | 

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As required by SEC rules, we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined in Rule 13a-15(e)
under the Exchange Act as of the end of the period covered by this report. Our management, including our chief executive officer and chief financial officer, supervised and participated in the evaluation. Based on that evaluation, the chief
executive officer and the chief financial officer concluded that our disclosure controls and procedures, as of March 31, 2011, were effective for providing reasonable assurance that information required to be disclosed by us in reports that we
file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the SECs rules and forms, and that such information is accumulated and communicated to our management, including



25



---

##### Table of Contents

our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control Over Financial Reporting

There has been no
change in our internal control over financial reporting, as such term is defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act, that occurred during the quarter ended March 31, 2011 that has materially affected, or is reasonably likely
to materially affect, our internal control over financial reporting.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently involved in nor, to our knowledge, currently threatened with any material legal proceedings.

Item 1A. Risk Factors.

There are risks,
many beyond our control, which could cause our results to differ significantly from managements expectations. Any of the risks described in Part I, Item 1A. Risk Factors in our 2010 Annual Report or in this Quarterly Report on Form
10-Q could, by itself or together with one or more other factors, adversely affect our business, results of operations or financial condition. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial
also may materially adversely affect our business, results of operations or financial condition.

Item 2. Unregistered Sales of Equity
Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.



| | 12 | Statement of computation of ratios of earnings to fixed charges.
| | -- | ----------------------------------------------------------------



| | 31.1 | Certification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
| | ---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 31.2 | Certification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
| | ---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 32.1 | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
| | ---- | -----------------------------------------------------------------------------------------------------------------------



| | 32.2 | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
| | ---- | -----------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

SIGNATURES

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

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION



| |  |                    |  |  |  |     |  |                               
| |  | ------------------ |  |  |  | --- |  | ------------------------------
| |  | Date: May 12, 2011 |  |  |  | By: |  | /s/    WILLIS H. NEWTON, JR.  
| |  |                    |  |  |  |     |  | Willis H. Newton, Jr.         
| |  |                    |  |  |  |     |  | Vice President,               
| |  |                    |  |  |  |     |  | Chief Financial Officer,      
| |  |                    |  |  |  |     |  | Director                      
| |  |                    |  |  |  |     |  | (Principal Financial Officer) 
| |  |                    |  | 
| |  | Date: May 12, 2011 |  |  |  | By: |  | /s/    MICHAEL J. ROFFLER     
| |  |                    |  |  |  |     |  | Michael J. Roffler            
| |  |                    |  |  |  |     |  | Vice President,               
| |  |                    |  |  |  |     |  | Treasurer                     
| |  |                    |  |  |  |     |  | (Principal Accounting Officer)



27



---

##### Table of Contents

INDEX TO EXHIBITS



|              |  |                                                                                                                                                                         
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Exhibit Title                                                                                                                                                           
|12            |  | Statement of computation of ratios of earnings to fixed charges.                                                                                                        
|              | 
|31.1          |  | Certification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|              | 
|31.2          |  | Certification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|              | 
|32.1          |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                 
|              | 
|32.2          |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                 



28