##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended
September 30, 2009

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

Securities registered pursuant to Section 12(b) of the Act:

7.25% Noncumulative Perpetual Series D Preferred Stock

Securities registered pursuant to Section 12(g) of the Act:

None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d)
of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No   ̈

Indicate by check mark 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 October 30, 2009 was
30,538,277 shares.









---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Wholly Owned Subsidiary of Merrill Lynch Bank & Trust Co., FSB)

TABLE OF CONTENTS



|                               |  |                                                                                                                   |  |   
|------------------------------ |  | ----------------------------------------------------------------------------------------------------------------- |  | --
|PART I  FINANCIAL INFORMATION
|                               |  |                                                                                                                  
|Item 1.                        |  | Financial Statements (Unaudited):                                                                                 |  |   
|                               |  |                                                                                                                  
|                               |  | Balance Sheets at September 30, 2009 and December 26, 2008                                                        |  | 3 
|                               |  |                                                                                                                  
|                               |  | Statements of Income for the Three and Nine Months Ended September 30, 2009 and September 26, 2008                |  | 4 
|                               |  |                                                                                                                  
|                               |  | Statements of Changes in Stockholders Equity for the Nine Months Ended September 30, 2009 and September 26, 2008 |  | 5 
|                               |  |                                                                                                                  
|                               |  | Statements of Cash Flows for the Nine Months Ended September 30, 2009 and September 26, 2008                      |  | 6 
|                               |  |                                                                                                                  
|                               |  | Notes to Financial Statements                                                                                     |  | 7 
|                               |  |                                                                                                                  
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                             |  | 14
|                               |  |                                                                                                                  
|Item 3.                        |  | Quantitative and Qualitative Disclosures About Market Risk                                                        |  | 19
|                               |  |                                                                                                                  
|Item 4T.                       |  | Controls and Procedures                                                                                           |  | 20
|                              
|PART II  OTHER INFORMATION   
|                               |  |                                                                                                                  
|Item 1.                        |  | Legal Proceedings                                                                                                 |  | 21
|                               |  |                                                                                                                  
|Item 1A.                       |  | Risk Factors                                                                                                      |  | 21
|                               |  |                                                                                                                  
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                       |  | 21
|                               |  |                                                                                                                  
|Item 3.                        |  | Defaults Upon Senior Securities                                                                                   |  | 21
|                               |  |                                                                                                                  
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders                                                               |  | 21
|                               |  |                                                                                                                  
|Item 5.                        |  | Other Information                                                                                                 |  | 21
|                               |  |                                                                                                                  
|Item 6.                        |  | Exhibits                                                                                                          |  | 21
|                              
|SIGNATURES                    



2



---

##### Table of Contents

PART 1 - FINANCIAL INFORMATION

Item 1. Financial Statements.

The following interim financial statements as of and for the three and nine months ended September 30, 2009 and September 26, 2008 are unaudited. However, the financial statements reflect all
adjustments (which included only normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of the financial position, results of operations and cash flows for the interim periods presented. (See Note 1
for discussion of Bank of America Corporations acquisition of Merrill Lynch & Co. Inc. on January 1, 2009.)

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Wholly Owned Subsidiary of Merrill
Lynch Bank & Trust Co., FSB)

BALANCE SHEETS

(Unaudited)



|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------- | ----------- |  |  |  |  | ------------------ | - | ----------- | -
|                                                                                                                                                             |  | SuccessorCompany  |             |  |  |  |  | PredecessorCompany |  
|                                                                                                                                                             |  | September 30,2009 |             |  |  |  |  | December 26,2008   |  
|ASSETS                                                                                                                                                       |  |                   |             |  |  |  |  |                    |   |             |  
|Cash and cash equivalents                                                                                                                                    |  | $                 | 106,688,000 |  |  |  |  |                    | $ | 81,523,000  |  
|Single family mortgage loans                                                                                                                                 |  |                   | 169,023,000 |  |  |  |  |                    |   | 194,014,000 |  
|Multifamily mortgage loans                                                                                                                                   |  |                   | 20,804,000  |  |  |  |  |                    |   | 24,351,000  |  
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|Total mortgage loans                                                                                                                                         |  |                   | 189,827,000 |  |  |  |  |                    |   | 218,365,000 |  
|Less: Allowance for loan losses                                                                                                                              |  |                   |            |  |  |  |  |                    |   | (481,000    | )
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|Mortgage loans, net                                                                                                                                          |  |                   | 189,827,000 |  |  |  |  |                    |   | 217,884,000 |  
|Accrued interest receivable                                                                                                                                  |  |                   | 695,000     |  |  |  |  |                    |   | 1,006,000   |  
|Prepaid expenses                                                                                                                                             |  |                   | 10,000      |  |  |  |  |                    |   | 2,000       |  
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|Total Assets                                                                                                                                                 |  | $                 | 297,220,000 |  |  |  |  |                    | $ | 300,415,000 |  
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                         |  |                   |             |  |  |  |  |                    |   |             |  
|Liabilities:                                                                                                                                                 |  |                   |             |  |  |  |  |                    |   |             |  
|Dividends payable on preferred stock (Note 7)                                                                                                                |  | $                 | 1,444,000   |  |  |  |  |                    | $ | 3,919,000   |  
|Payable to First Republic (Note 4)                                                                                                                           |  |                   | 25,000      |  |  |  |  |                    |   | 138,000     |  
|Other payables                                                                                                                                               |  |                   | 37,000      |  |  |  |  |                    |   | 34,000      |  
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|Total liabilities                                                                                                                                            |  |                   | 1,506,000   |  |  |  |  |                    |   | 4,091,000   |  
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|Stockholders equity (Notes 5 and 6):                                                                                                                        |  |                   |             |  |  |  |  |                    |   |             |  
|Preferred stock, $0.01 par value per share; 10,000,000 shares authorized:                                                                                    |  |                   |             |  |  |  |  |                    |   |             |  
|10.50% perpetual, exchangeable, noncumulative Series A preferred stock; $1,000 liquidation value per share; 55,000 shares
authorized, issued and outstanding |  |                   | 55,000,000  |  |  |  |  |                    |   | 55,000,000  |  
|7.25% perpetual, exchangeable, noncumulative Series D preferred stock; $25 liquidation value per share; 2,400,000 shares
authorized, issued and outstanding  |  |                   | 60,000,000  |  |  |  |  |                    |   | 60,000,000  |  
|Common stock, $0.01 par value; 50,000,000 shares authorized, 30,538,277 shares issued and outstanding at September 30, 2009
and December 26, 2008            |  |                   | 305,000     |  |  |  |  |                    |   | 305,000     |  
|Additional paid-in capital                                                                                                                                   |  |                   | 177,418,000 |  |  |  |  |                    |   | 179,905,000 |  
|Retained earnings                                                                                                                                            |  |                   | 2,991,000   |  |  |  |  |                    |   | 1,114,000   |  
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|Total stockholders equity                                                                                                                                   |  |                   | 295,714,000 |  |  |  |  |                    |   | 296,324,000 |  
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  
|Total Liabilities and Stockholders Equity                                                                                                                   |  | $                 | 297,220,000 |  |  |  |  |                    | $ | 300,415,000 |  
|                                                                                                                                                             |  |                   |             |  |  |  |  |                    |   |             |  

See accompanying notes to financial statements.



3



---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Wholly Owned Subsidiary of Merrill Lynch Bank & Trust Co., FSB)

STATEMENTS OF INCOME

(Unaudited)



|                                                 |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|------------------------------------------------ |  | ---------------------------------- | --------- |  |  | ---------------------------------- | - | --------- |  | --------------------------------- |  | - | ---------- | --------------------------------- |  |  | - | ----------
|                                                 |  | SuccessorCompany                   |           |  |  | PredecessorCompany                 |   |           |  | SuccessorCompany                  |  |   |            | PredecessorCompany               
|                                                 |  | Three MonthsEndedSeptember 30,2009 |           |  |  | Three MonthsEndedSeptember 26,2008 |   |           |  | Nine MonthsEndedSeptember 30,2009 |  |   |            | Nine MonthsEndedSeptember 26,2008
|Interest income:                                 |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|Interest on loans                                |  | $                                  | 3,026,000 |  |  |                                    | $ | 3,414,000 |  |                                   |  | $ | 9,681,000  |                                   |  |  | $ | 11,576,000
|Interest on interest-earning deposit with        |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|First Republic                                   |  |                                    | 349,000   |  |  |                                    |   | 451,000   |  |                                   |  |   | 1,183,000  |                                   |  |  |   | 1,073,000 
|                                                 |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|Total interest income                            |  |                                    | 3,375,000 |  |  |                                    |   | 3,865,000 |  |                                   |  |   | 10,864,000 |                                   |  |  |   | 12,649,000
|                                                 |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|Operating expense:                               |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|Advisory fees payable to First Republic (Note 4) |  |                                    | 25,000    |  |  |                                    |   | 25,000    |  |                                   |  |   | 75,000     |                                   |  |  |   | 75,000    
|General and administrative                       |  |                                    | 51,000    |  |  |                                    |   | 49,000    |  |                                   |  |   | 148,000    |                                   |  |  |   | 160,000   
|                                                 |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|Total operating expense                          |  |                                    | 76,000    |  |  |                                    |   | 74,000    |  |                                   |  |   | 223,000    |                                   |  |  |   | 235,000   
|                                                 |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|Net income                                       |  |                                    | 3,299,000 |  |  |                                    |   | 3,791,000 |  |                                   |  |   | 10,641,000 |                                   |  |  |   | 12,414,000
|Dividends on preferred stock (Note 7)            |  |                                    | 2,531,000 |  |  |                                    |   | 2,532,000 |  |                                   |  |   | 7,650,000  |                                   |  |  |   | 7,594,000 
|                                                 |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           
|Net income available to common stockholders      |  | $                                  | 768,000   |  |  |                                    | $ | 1,259,000 |  |                                   |  | $ | 2,991,000  |                                   |  |  | $ | 4,820,000 
|                                                 |  |                                    |           |  |  |                                    |   |           |  |                                   |  |   |            |                                   |  |  |   |           

See accompanying notes to financial statements.



4



---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Wholly Owned Subsidiary of Merrill Lynch Bank & Trust Co., FSB)

STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

(Unaudited)



|                                                     |  |                     |             |             |   |                           |  |   |                                                           |   |  |       |            |   |  |   |             |  
|---------------------------------------------------- |  | ------------------- | ----------- | ----------- | - | ------------------------- |  | - | --------------------------------------------------------- | - |  | ----- | ---------- | - |  | - | ----------- | -
|                                                     |  | Predecessor Company |            
|                                                     |  | PreferredStock      |             | CommonStock |   | AdditionalPaid-in Capital |  |   | Retained Earnings(Dividends inExcess of RetainedEarnings) |   |  | Total |           
|Balance as of December 28, 2007                      |  | $                   | 115,000,000 |             | $ | 305,000                   |  | $ | 175,463,000                                               |   |  | $     | (200,000   | ) |  | $ | 290,568,000 |  
|Net income                                           |  |                     |            |             |   |                          |  |   |                                                          |   |  |       | 12,414,000 |   |  |   | 12,414,000  |  
|Dividends on preferred stock                         |  |                     |            |             |   |                          |  |   |                                                          |   |  |       | (7,594,000 | ) |  |   | (7,594,000  | )
|                                                     |  |                     |             |             |   |                           |  |   |                                                           |   |  |       |            |   |  |   |             |  
|Balance as of September 26, 2008                     |  | $                   | 115,000,000 |             | $ | 305,000                   |  | $ | 175,463,000                                               |   |  | $     | 4,620,000  |   |  | $ | 295,388,000 |  
|                                                     |  |                     |             |             |   |                           |  |   |                                                           |   |  |       |            |   |  |   |             |  
|                                                     | 
|                                                     |  | Successor Company   |            
|Balance as of December 26, 2008                      |  | $                   | 115,000,000 |             | $ | 305,000                   |  | $ | 179,905,000                                               |   |  | $     | 1,114,000  |   |  | $ | 296,324,000 |  
|Purchase accounting adjustments (Note 3)             |  |                     |            |             |   |                          |  |   | (2,487,000                                                | ) |  |       | (1,114,000 | ) |  |   | (3,601,000  | )
|                                                     |  |                     |             |             |   |                           |  |   |                                                           |   |  |       |            |   |  |   |             |  
|Capitalization after purchase accounting adjustments |  |                     | 115,000,000 |             |   | 305,000                   |  |   | 177,418,000                                               |   |  |       |           |   |  |   | 292,723,000 |  
|Net income                                           |  |                     |            |             |   |                          |  |   |                                                          |   |  |       | 10,641,000 |   |  |   | 10,641,000  |  
|Dividends on preferred stock                         |  |                     |            |             |   |                          |  |   |                                                          |   |  |       | (7,650,000 | ) |  |   | (7,650,000  | )
|                                                     |  |                     |             |             |   |                           |  |   |                                                           |   |  |       |            |   |  |   |             |  
|Balance as of September 30, 2009                     |  | $                   | 115,000,000 |             | $ | 305,000                   |  | $ | 177,418,000                                               |   |  | $     | 2,991,000  |   |  | $ | 295,714,000 |  
|                                                     |  |                     |             |             |   |                           |  |   |                                                           |   |  |       |            |   |  |   |             |  

See accompanying notes to financial statements.



5



---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Wholly Owned Subsidiary of Merrill Lynch Bank & Trust Co., FSB)

STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|--------------------------------------------------------------------------------- |  | --------------------------------- | ----------- | - |  |  |  |  | --------------------------------- | - | ---------- | -
|                                                                                  |  | SuccessorCompany                  |             |   |  |  |  |  | PredecessorCompany                |  
|                                                                                  |  | Nine MonthsEndedSeptember 30,2009 |             |   |  |  |  |  | Nine MonthsEndedSeptember 26,2008 |  
|Cash flows from operating activities:                                             |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Net income                                                                        |  | $                                 | 10,641,000  |   |  |  |  |  |                                   | $ | 12,414,000 |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Discount accretion on loans                                                       |  |                                   | (2,440,000  | ) |  |  |  |  |                                   |   | (1,053,000 | )
|Decrease in accrued interest receivable                                           |  |                                   | 311,000     |   |  |  |  |  |                                   |   | 161,000    |  
|(Increase) decrease in prepaid expenses                                           |  |                                   | (8,000      | ) |  |  |  |  |                                   |   | 47,000     |  
|Decrease in payable to First Republic                                             |  |                                   | (113,000    | ) |  |  |  |  |                                   |   |           |  
|Increase in other payables                                                        |  |                                   | 3,000       |   |  |  |  |  |                                   |   | 49,000     |  
|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Net cash provided by operating activities                                         |  |                                   | 8,394,000   |   |  |  |  |  |                                   |   | 11,618,000 |  
|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|                                                                                  |  |                                   |             |  
|Cash flows from investing activities:                                             |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Principal payments on loans                                                       |  |                                   | 26,896,000  |   |  |  |  |  |                                   |   | 44,458,000 |  
|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Net cash provided by investing activities                                         |  |                                   | 26,896,000  |   |  |  |  |  |                                   |   | 44,458,000 |  
|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|                                                                                  |  |                                   |             |  
|Cash flows from financing activities:                                             |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Dividends paid on preferred stock                                                 |  |                                   | (10,125,000 | ) |  |  |  |  |                                   |   | (5,119,000 | )
|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Net cash used for financing activities                                            |  |                                   | (10,125,000 | ) |  |  |  |  |                                   |   | (5,119,000 | )
|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|                                                                                  |  |                                   |             |  
|Increase in cash and cash equivalents                                             |  |                                   | 25,165,000  |   |  |  |  |  |                                   |   | 50,957,000 |  
|Cash and cash equivalents at beginning of year                                    |  |                                   | 81,523,000  |   |  |  |  |  |                                   |   | 22,196,000 |  
|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Cash and cash equivalents at end of period                                        |  | $                                 | 106,688,000 |   |  |  |  |  |                                   | $ | 73,153,000 |  
|                                                                                  |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|                                                                                  |  |                                   |             |  
|Supplemental schedule of noncash financing activities:                            |  |                                   |             |   |  |  |  |  |                                   |   |            |  
|Preferred stock dividends payable                                                 |  | $                                 | 1,444,000   |   |  |  |  |  |                                   | $ | 2,475,000  |  

In connection with Bank of America Corporations acquisition of Merrill
Lynch & Co. Inc., the Company recorded purchase accounting adjustments during the first quarter of 2009. These adjustments were recorded as non-cash capital contributions. See Note 3.

See accompanying notes to financial statements.



6



---

##### Table of Contents

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION

(A Wholly Owned Subsidiary of Merrill Lynch Bank & Trust Co., FSB)

NOTES TO FINANCIAL STATEMENTS

(Unaudited)

Note 1. Organization and Basis of Presentation

First Republic Preferred Capital Corporation (the Company), a Nevada corporation, was formed in April 1999. The Company was a wholly owned subsidiary of Merrill Lynch Bank & Trust
Co., FSB (the Bank), a federal stock savings bank, which was a wholly owned subsidiary of Merrill Lynch & Co. Inc. (Merrill Lynch & Co.) as of September 30, 2009. On November 2, 2009, the Bank
merged with and into Bank of America, N.A. (BANA), a national bank and an indirect subsidiary of Bank of America Corporation (Bank of America), with BANA continuing as the surviving corporation. (See Note 10,
Subsequent Events, for a discussion of the Banks merger into BANA.) The Company was initially formed by First Republic Bank (First Republic) for the purpose of raising capital. 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 ordinary income under applicable tax regulations. Accordingly, no provision for income taxes is included in the accompanying financial statements.

First Republic owned 100% of the Companys outstanding shares until September 2007 when Merrill Lynch & Co. acquired all of
the outstanding shares of First Republics common stock. First Republic became a division of the Bank, and the Bank became the controlling shareholder of the Company. On January 1, 2009, a wholly-owned subsidiary of Bank of America merged
with and into Merrill Lynch & Co., with Merrill Lynch & Co. continuing as the surviving corporation and a subsidiary of Bank of America. As a result of the merger, among other things, all of the direct and indirect subsidiaries of
Merrill Lynch & Co., including the Bank and the Company, became indirect subsidiaries of Bank of America. The Companys assets and liabilities were remeasured as of January 1, 2009 (the acquisition date) based on their
estimated fair values in accordance with the acquisition method of accounting. (See Note 3, Purchase Accounting Allocation.) Purchase accounting changed the basis of the Companys assets and liabilities compared with periods prior
to the change of control. Accordingly, the Companys financial statements are presented for periods prior to the acquisition (the Predecessor Company) and subsequent to the acquisition (the Successor Company). The
Predecessor Company and Successor Company periods have been separated by a vertical line on the face of the financial statements to distinguish between the Companys historical basis of accounting prior to the change of control and after the
change of control. Tables in the footnotes to the financial statements and in Managements Discussion and Analysis of Financial Condition and Results of Operations are presented without the Predecessor Company and Successor Company
distinction. As a result of the change in control, the Company changed its fiscal quarter end from the last Friday of the third month in the quarter to the last calendar day of the quarter. In addition, the Companys activities after its 2008
fiscal year end through December 31, 2008 are included in the Statement of Income for the first nine months of 2009. The impact of this change and the additional activity recorded in the first nine months of 2009 resulted in approximately
$156,000 of additional net income. There were no changes in the Companys Board of Directors, material agreements or outstanding issues of preferred stock.

At September 30, 2009, the Company had issued 30,538,277 shares of common stock, par value $0.01 per share. The Bank owned all of the common stock of the Company at September 30, 2009. Earnings
per share data is not presented, as the Companys common stock is not publicly traded.

These interim financial
statements are intended to be read in conjunction with the Companys 2008 Annual Report on Form 10-K for the year ended December 26, 2008 (the 2008 Annual Report), Financial Statements and Notes thereto. Interim results
should not be considered indicative of results to be expected for the full year.



7



---

##### Table of Contents

The results of operations of the Company are subject to various risks, including business,
economic, legal and regulatory conditions and factors. Additional information is included in Item 1A, Risk Factors, in the 2008 Annual Report filed with the Securities and Exchange Commission (the SEC) on March 10,
2009.

Note 2. Summary of Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity
with generally accepted accounting principles in the United States of America (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.

Mortgage Loans

The Company has acquired all Mortgage Loans from First Republic at a price equal to First Republics carrying value. Mortgage Loans are carried at the principal amount outstanding, net of purchase
discounts and premiums. In accordance with the acquisition method of accounting, Mortgage Loans were revalued to reflect their estimated fair values as of the acquisition date. (See Note 3.) Discounts or premiums on Mortgage Loans are accreted or
amortized to interest income as yield adjustments using methods that approximate the interest method.

The Company recognizes
interest income, net of servicing fees paid to First Republic, in the month earned. The Company places a loan on nonaccrual status, and interest income is not recorded on the loan, when the loan becomes more than 90 days delinquent, except for a
single family loan that is well secured and in the process of collection, or at such earlier times as management determines that the ultimate collection of all contractually due principal or interest is unlikely. When a loan is placed on nonaccrual
status, interest income may be recorded when cash is received if the Companys recorded investment in such loan is deemed collectible. When, in managements judgment, the borrowers ability to make periodic interest and principal
payments resumes, the loan is returned to accrual status. The Company classifies a loan as impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual
terms of the loan agreement.

Allowance for Loan Losses

The Company maintains an allowance for loan losses that can be reasonably anticipated based upon specific conditions at the time. The Company considers a number of factors, including the Companys
and First Republics past loss experience, First Republics underwriting policies, the amount of past due and nonperforming loans, legal requirements, recommendations or requirements of regulatory authorities, current economic conditions
and other factors. If the Company were to determine that an additional provision is required, the Company would provide for loan losses by charging current income. The Companys allowance for loan losses became part of the loan carrying value
due to purchase accounting adjustments recorded in the first quarter of 2009. Additionally, there was no provision for loan losses recorded for the first nine months of 2009.

Other Real Estate Owned

Real estate acquired through foreclosure is
recorded at the lower of cost or fair value, less estimated costs to sell such real estate. The Company records costs related to holding real estate as expenses when incurred. The Company has not owned any real estate since inception.

Statement of Cash Flows

For the purpose of reporting cash flows, cash and cash equivalents include cash and an interest-earning deposit with First Republic. As a REIT making sufficient dividend distributions, the Company paid no income taxes for the nine months
ended September 30, 2009 or September 26, 2008.



8



---

##### Table of Contents

Recent Accounting Pronouncements

In June 2009, the Financial Accounting Standards Board (FASB) issued Accounting Standards Codification (ASC) 105,
Generally Accepted Accounting Principles (ASC 105). ASC 105 approved the FASB Accounting Standards Codification (the Codification) as the single source of authoritative nongovernmental GAAP. All existing
accounting standards have been superseded and all other accounting literature not included in the Codification is considered nonauthoritative. The Codification is effective for interim or annual periods ending after September 15, 2009. The
adoption of ASC 105, which became effective during the third quarter of 2009, did not impact the Companys financial condition, results of operations or cash flows. All accounting references in this Quarterly Report on Form 10-Q are in
accordance with the Codification.

In May 2009, the FASB issued ASC 855, Subsequent Events (ASC 855),
which provides general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. In addition, ASC 855 requires the disclosure of the date
through which an entity has evaluated subsequent events and the basis for that date. The adoption of ASC 855, which became effective during the second quarter of 2009, did not impact the Companys financial condition, results of operations or
cash flows. The Company evaluated subsequent events through the date of filing, November 13, 2009. (See Note 10 Subsequent Events.)

In April 2009, the FASB amended ASC 825, Financial Instruments (ASC 825), to require expanded disclosures for all financial instruments within its scope, such as loans that are not
measured at fair value through earnings. These expanded disclosure requirements are effective for interim reporting periods ending after June 15, 2009. The Company adopted the amendments during the second quarter of 2009. Since the amendments
only require certain additional disclosures, they did not affect the Companys financial position, results of operations or cash flows. (See Note 8 Fair Value of Financial Instruments.)

In December 2007, the FASB issued ASC 805-10, Business Combinations (ASC 805-10), which significantly changes the
financial accounting and reporting for business combinations. ASC 805-10 requires, for example: (i) assets and liabilities to be measured at fair value as of the acquisition date, (ii) liabilities related to contingent consideration to be
remeasured at fair value in each subsequent reporting period with changes reflected in earnings and not goodwill, and (iii) all acquisition-related costs to be expensed as incurred by the acquirer. Bank of America applied ASC 805-10 to its
January 1, 2009 acquisition of the Company, the effects of which are included in the Companys financial statements. (See Note 3.)

In April 2009, the FASB amended ASC 805-10 to require assets acquired and liabilities assumed in a business combination that arise from contingencies to be recognized at fair value on the acquisition date
if fair value can be determined during the measurement period. If fair value cannot be determined, companies should typically account for the acquired contingencies using existing guidance. This guidance is effective for new acquisitions consummated
on or after January 1, 2009. Bank of America applied this guidance to its January 1, 2009 acquisition of the Company. The adoption of these amendments to ASC 805-10 did not have an impact on the Companys financial position, results
of operations or cash flows.

Note 3. Purchase Accounting Allocation

Management estimated the fair value of assets and liabilities as of the acquisition date to be equal to their carrying values with the
exception of Mortgage Loans. As a result of applying the acquisition method of accounting to the Companys assets and liabilities, the Companys Mortgage Loans were adjusted to their estimated fair values. The following table presents the
purchase accounting adjustments to recognize assets and liabilities at their estimated fair values as of the acquisition date, with the net reduction to assets recorded in additional paid-in capital. In addition, the Companys retained earnings
as of January 1, 2009 was reclassified to additional paid-in capital. The allocation of the purchase price will be finalized upon completion of Bank of Americas analysis of the fair values of Merrill Lynch & Co.s assets and
liabilities; therefore, the purchase accounting adjustments may be revised in future periods.



9



---

##### Table of Contents

|                                     |  |                                      |             |   |                               |   |             |                                         |  |   |            
|------------------------------------ |  | ------------------------------------ | ----------- | - | ----------------------------- | - | ----------- | --------------------------------------- |  | - | -----------
|                                     |  | Carrying Valueas
ofDecember 26, 2008 |             |   | PurchaseAccountingAdjustments |   |             | EstimatedFair Valueas ofJanuary 1, 2009
|Assets                               |  |                                      |             |   |                               |   |             |                                         |  |   |            
|Single family mortgage loans         |  | $                                    | 202,089,000 |   |                               | $ | (11,280,000 | )                                       |  | $ | 190,809,000
|Multifamily mortgage loans           |  |                                      | 24,521,000  |   |                               |   | (1,047,000  | )                                       |  |   | 23,474,000 
|                                     |  |                                      |             |   |                               |   |             |                                         |  |   |            
|Total mortgage loans                 |  |                                      | 226,610,000 |   |                               |   | (12,327,000 | )                                       |  |   | 214,283,000
|                                     |  |                                      |            
|Less:                                |  |                                      |             |   |                               |   |             |                                         |  |   |            
|Net unearned discount                |  |                                      | (8,245,000  | ) |                               |   | 8,245,000   |                                         |  |   |           
|Allowance for loan losses            |  |                                      | (481,000    | ) |                               |   | 481,000     |                                         |  |   |           
|                                     |  |                                      |             |   |                               |   |             |                                         |  |   |            
|Total                                |  | $                                    | 217,884,000 |   |                               | $ | 8,726,000   |                                         |  | $ |           
|                                     |  |                                      |             |   |                               |   |             |                                         |  |   |            
|                                     |  |                                      |            
|Liabilities and Stockholders Equity |  |                                      |             |   |                               |   |             |                                         |  |   |            
|Additional paid-in capital           |  | $                                    | 179,905,000 |   |                               | $ | (2,487,000  | )                                       |  | $ | 177,418,000
|Retained earnings                    |  |                                      | 1,114,000   |   |                               |   | (1,114,000  | )                                       |  |   |           
|                                     |  |                                      |             |   |                               |   |             |                                         |  |   |            
|Total                                |  | $                                    | 181,019,000 |   |                               | $ | (3,601,000  | )                                       |  | $ | 177,418,000
|                                     |  |                                      |             |   |                               |   |             |                                         |  |   |            

The net reduction to the carrying value of Mortgage Loans was accounted for as a loan
purchase discount, which is accreted into interest income beginning in the first quarter of 2009. The purchase accounting adjustments did not impact cash flows.

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 table presents the Companys related party transactions for the three
and nine months ended September 30, 2009 and September 26, 2008:



|                           |  |                    |         |                   |   |               |  |               |         |  |   |        
|-------------------------- |  | ------------------ | ------- | ----------------- | - | ------------- |  | ------------- | ------- |  | - | -------
|                           |  | Three Months Ended |         | Nine Months Ended
|                           |  | Sept. 30,2009      |         | Sept. 26,2008     |   | Sept. 30,2009 |  | Sept. 26,2008
|Loan servicing fee expense |  | $                  | 128,000 |                   | $ | 147,000       |  | $             | 397,000 |  | $ | 460,000
|Advisory fee expense       |  | $                  | 25,000  |                   | $ | 25,000        |  | $             | 75,000  |  | $ | 75,000 

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. The Company did not purchase any loans from First Republic for the first nine months of 2009 or 2008.

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.

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 2009 and 2008, payable in
equal quarterly installments. The Company had advisory fees payable to First Republic of $25,000 at September 30, 2009 and at December 26, 2008.



10



---

##### Table of Contents

At September 30, 2009 and at December 26, 2008, the Bank owned 25,410 shares of
the Companys Series A Preferred Shares, with a liquidation preference value of $25.4 million. The Bank did not purchase any shares of the Companys Series A preferred stock in the first nine months of 2009 or 2008. The Company had
dividends payable to the Bank of $667,000 at September 30, 2009, compared with $1,319,000 at December 26, 2008.

Note 5.
Preferred Stock

At September 30, 2009, the Company was authorized to issue 10,000,000 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 September 30, 2009 and December 26, 2008:



|                                                               |  |                   |             |                  |   |            
|-------------------------------------------------------------- |  | ----------------- | ----------- | ---------------- | - | -----------
|                                                               |  | September 30,2009 |             | December 26,2008
|Series A  55,000 shares authorized, issued and outstanding    |  | $                 | 55,000,000  |                  | $ | 55,000,000 
|Series D  2,400,000 shares authorized, issued and outstanding |  |                   | 60,000,000  |                  |   | 60,000,000 
|                                                               |  |                   |             |                  |   |            
|Total preferred stock                                          |  | $                 | 115,000,000 |                  | $ | 115,000,000
|                                                               |  |                   |             |                  |   |            

In June 1999, the Company issued 55,000 Series A Preferred Shares. 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 Shares are redeemable at the option of the Company at any time since
June 1, 2009. The Preferred Shares are redeemable at a cash redemption price equal to the liquidation preference plus any accrued and unpaid dividends. The redemption premium per share shall be (i) $1,035 if the date of redemption is after
June 1, 2009 but on or prior to June 1, 2010; (ii) $1,028 if the date of redemption is after June 1, 2010 but on or prior to June 1, 2011; (iii) $1,021 if the date of redemption is after June 1, 2011 but on or
prior to June 1, 2012; (iv) $1,014 if the date of redemption is after June 1, 2012 but on or prior to June 1, 2013; and (v) $1,007 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 Shares 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 Shares, 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 Series D Preferred Shares. 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 Shares are 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 Shares 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 Shares, 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 shares, in whole (but
not in part). The liquidation preference for the Series A Preferred Shares is $1,000 per share plus the 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 Shares is $25 per share plus the quarterly dividend thereon accrued through the date of redemption for the dividend period in which the redemption occurs.

At September 30, 2009, the Companys preferred shares could be exchanged into preferred shares of the Bank upon the occurrence of
certain events. (See Note 10 for a discussion of the Banks merger into BANA.) The exchange rate for the Series A Preferred Shares is 1:1. The exchange rate for the Series D Preferred Shares is 1:1/40. Except under certain limited
circumstances, the holders of the Companys preferred shares have no voting rights.



11



---

##### Table of Contents

Note 6. Common Stock

At September 30, 2009, the Company was authorized to issue 50,000,000 shares of common stock with a par value of $0.01 per share, of which 30,538,277 shares were outstanding and owned by the Bank.
The Company issued no common stock in the first nine months of 2009 or 2008.

The holder of common stock is entitled to
receive dividends if and when authorized and declared by 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 and nine months ended September 30, 2009 and September 26, 2008. During the quarter ended September 30, 2009, the Company had accrued dividends on the Series A Preferred Shares
and paid dividends on the Series D Preferred Shares. During the quarter ended September 26, 2008, dividends on each series were accrued. Dividends on each series were paid on June 30, 2008 and dividends on the Series D Preferred Shares
were subsequently paid on September 30, 2008.



|                          |  |                    |           |                   |   |               |  |               |           |  |   |          
|------------------------- |  | ------------------ | --------- | ----------------- | - | ------------- |  | ------------- | --------- |  | - | ---------
|                          |  | Three Months Ended |           | Nine Months Ended
|                          |  | Sept. 30,2009      |           | Sept. 26,2008     |   | Sept. 30,2009 |  | Sept. 26,2008
|Series A Preferred Shares |  | $                  | 1,444,000 |                   | $ | 1,444,000     |  | $             | 4,363,000 |  | $ | 4,331,000
|Series D Preferred Shares |  |                    | 1,087,000 |                   |   | 1,088,000     |  |               | 3,287,000 |  |   | 3,263,000
|                          |  |                    |           |                   |   |               |  |               |           |  |   |          
|Total                     |  | $                  | 2,531,000 |                   | $ | 2,532,000     |  | $             | 7,650,000 |  | $ | 7,594,000
|                          |  |                    |           |                   |   |               |  |               |           |  |   |          

Dividends on the Companys preferred shares are payable if, when and as
authorized by the Companys Board of Directors. If the Board of Directors does not authorize a dividend on any series of preferred shares for any respective dividend period, holders of each series of preferred shares 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 shares for any dividend period. However, to remain qualified as a REIT, the Company must distribute annually at least 90% of its REIT taxable income (excluding
deductions for any dividends paid and any net capital gains) 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 shares.

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 shares is not less than 90% of the Companys REIT taxable income (excluding deductions for any dividends paid and any net capital gains) in order to remain qualified as a REIT. The Company did not declare dividends on its
common stock during the three and nine months ended September 30, 2009 or September 26, 2008.

Note 8. Fair Value of Financial
Instruments

Disclosure is required on an interim and annual basis of the estimated fair value of financial instruments.
The fair values of such 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.

The following table presents the carrying values and fair values of the
Companys financial instruments as of September 30, 2009:



|                                  |  |                   |         |           |   |        
|--------------------------------- |  | ----------------- | ------- | --------- | - | -------
|                                  |  | September 30,2009
|($ in thousands)                  |  | CarryingValue     |         | FairValue
|Cash and interest-earning deposit |  | $                 | 106,688 |           | $ | 106,688
|Mortgage loans, net               |  | $                 | 189,827 |           | $ | 183,343



12



---

##### Table of Contents

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

Cash and Interest-earning Deposit: The carrying value approximates the estimated fair value.

Mortgage Loans: The carrying value of Mortgage Loans is the gross principal, net of unaccreted purchase accounting
discounts. Fair values were generally determined by discounting both principal and interest cash flows expected to be collected using an observable discount rate for similar instruments with adjustments that management believes a market participant
would consider in determining fair value. The Company estimates the cash flows expected to be collected using internal credit risk, interest rate and prepayment risk models that incorporate managements best estimate of current key assumptions,
such as default rates, loss severity and prepayment speeds for the life of the loan.

Note 9. Concentration of Credit Risk

At September 30, 2009, approximately 80% of Mortgage Loans (by carrying value) were secured by real estate properties located in
California. Future economic, political or other developments in California could adversely affect the value of the Mortgage Loans. See Financial Condition - Significant Concentration of Credit Risk under Managements
Discussion and Analysis of Financial Condition and Results of Operations.

Note 10. Subsequent Events

Sale of the Bank to BANA

On
November 2, 2009, Bank of America completed an internal corporate restructuring of certain subsidiaries, including the Bank, pursuant to which the Bank was merged with and into BANA, a national bank and an indirect subsidiary of Bank of
America, with BANA continuing as the surviving entity. As a result of the merger, BANA replaced the Bank as the direct parent and holder of 100% of the common stock of the Company. This transaction did not alter the carrying value of the
Companys assets or liabilities.

Since BANA does not have any authorized classes of preferred stock, the automatic
exchange feature of the Companys Series A Preferred Shares and Series D Preferred Shares is suspended. In connection with the merger, the Companys Board of Directors approved and adopted amendments to the Certificates of
Designations of the Companys Series A Preferred Shares and Series D Preferred Shares. The amendments suspended the automatic exchange provisions contained in the Certificates of Designations so long as the Companys direct
parent has no preferred stock authorized for the automatic exchange, updated references to the Companys new parent and its primary regulator and made other non-substantive and conforming changes. The Amended and Restated Certificates of
Designations were filed as Exhibits 3.1 and 3.2 to the Companys Form 8-K filed on November 3, 2009.

Sale of First Republic

On October 21, 2009, Bank of America announced that it had entered into a definitive agreement to sell First Republic
to a number of investors, led by First Republics existing management, and including investment funds managed by Colony Capital, LLC and General Atlantic LLC. The transaction is expected to close in the second quarter of 2010, subject to
receipt of all regulatory approvals. Upon completion of the transaction, the Company will become a subsidiary of a newly formed enterprise doing business as First Republic Bank. No changes in the Companys Board of Directors, material
agreements or outstanding issues of preferred stock are expected as a result of this proposed transaction.



13



---

##### Table of Contents

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

Introduction

This discussion summarizes the significant factors affecting the financial condition of First Republic Preferred Capital Corporation (the Company) as of September 30, 2009 and results of
operations for the three and nine months ended September 30, 2009. 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 2008 Annual Report on Form 10-K for the year ended December 26, 2008 (the 2008 Annual Report).

Bank of America Acquisition

On January 1, 2009, a wholly-owned
subsidiary of Bank of America Corporation (Bank of America) merged with and into Merrill Lynch & Co. Inc. (Merrill Lynch & Co.), with Merrill Lynch & Co. continuing as the surviving corporation and
a subsidiary of Bank of America. As a result of the merger, among other things, all of the direct and indirect subsidiaries of Merrill Lynch & Co., including Merrill Lynch Bank & Trust Co., FSB (the Bank) and the
Company, became indirect subsidiaries of Bank of America. See Critical Accounting Policies and Estimates below.

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). These statements reflect managements current views and assumptions
and are subject to known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the
forward-looking statements. Forward-looking statements include, but are not limited to, statements regarding the following:



| |  |  | business strategy;
| | - |  | ------------------



| |  |  | estimates regarding capital requirements and the need for additional financing; and
| | - |  | -----------------------------------------------------------------------------------



| |  |  | plans, objectives, expectations and intentions contained in this report that are not historical facts.
| | - |  | ------------------------------------------------------------------------------------------------------

Forward-looking statements often include words such as may, would, should, could,
expect, anticipate, believe, estimate, plan, target, project, predict, intend, potential, continue, or similar
expressions. In addition, other statements may also be forward-looking statements. All forward-looking statements should be read carefully because they discuss future expectations, contain projections of future results of operation or financial
condition or state other forward-looking information. There may be events in the future, however, that cannot be accurately predicted or controlled and that may cause actual results to differ materially from the expectations described in the
forward-looking statements. The reader is cautioned that all forward-looking statements involve risks and uncertainties, and actual results may differ materially from those discussed as a result of various factors, including, but not limited to,
competitive pressure in the mortgage lending industry; changes in the interest rate environment that reduce margins; general economic conditions, either nationally or regionally, that are less favorable than expected, resulting in, among other
things, a deterioration in credit quality and an increase in the provision for loan losses; changes in the regulatory environment; changes in business conditions, particularly in San Francisco and Los Angeles counties and the New York area and in
the home mortgage lending industry; and changes in the securities markets. Other risks, uncertainties and factors are discussed elsewhere in this report, in other Company filings with the Securities and Exchange Commission ( the SEC),
including in Item 1A, Risk Factors, in the 2008 Annual Report and in materials incorporated therein by reference.

Throughout this document, the Company, we, our or us refers to First Republic Preferred Capital Corporation, First Republic refers to First Republic Bank, and the Bank
refers to Merrill Lynch Bank & Trust Co., FSB.

Critical Accounting Policies and Estimates

The Companys discussion and analysis of its financial condition and results of operation are based upon its financial statements, which
have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires the Company to make estimates and judgments



14



---

##### Table of Contents

that affect the reported amounts of assets, liabilities, revenues and expenses, and the disclosures for contingent assets and liabilities. On an ongoing basis, the Company evaluates its
estimates, including those related to allowance for loan losses, credit risks, estimated loan lives, interest rate risk, contingencies and litigation. The Company bases its estimates on historical experience and on various other assumptions it
believes are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of its assets and liabilities that are not readily apparent from other sources. Actual results may differ from these
estimates under different assumptions or conditions.

The Company considers accounting for allowance for loan losses to be a
critical accounting policy because it is a complex process involving difficult and subjective judgments, assumptions and estimates. The allowance for loan losses is an estimate that can change under different assumptions and conditions. The Company
estimates credit losses resulting from the inability of borrowers to make required payments. If the financial condition of borrowers were to deteriorate, resulting in an impairment of their ability to make payments, or the value of collateral
securing Mortgage Loans were to decline, an increase in the allowance may be required by charging current income. A significant decline in the credit quality of the Companys loan portfolio could have a material adverse affect on the
Companys financial condition and results of operations.

The acquisition of the Company on January 1, 2009 was
accounted for under the acquisition method of accounting, as required by ASC 805-10. The Companys assets and liabilities were remeasured as of January 1, 2009 (the acquisition date) based on their estimated fair values. (See
Note 3, Purchase Accounting Allocation.) Purchase accounting changed the basis of the Companys assets and liabilities compared with periods prior to the change of control. Accordingly, the Companys financial statements are
presented for periods prior to the acquisition (the Predecessor Company) and subsequent to the acquisition (the Successor Company). The Predecessor Company and Successor Company periods have been separated by a vertical line
on the face of the financial statements to distinguish between the Companys historical basis of accounting prior to the change of control and after the change of control. Tables in the footnotes to the financial statements and in
Managements Discussion and Analysis of Financial Condition and Results of Operations are presented without the Predecessor Company and Successor Company distinction. As a result of the change in control, the Company changed its
fiscal quarter end from the last Friday of the third month in the quarter to the last calendar day of the quarter. In addition, the Companys activities after its 2008 fiscal year end through December 31, 2008 are included in the Statement
of Income for the first nine months of 2009. The impact of this change and the additional activity recorded in the first nine months of 2009 resulted in approximately $156,000 of additional net income. There were no changes in the Companys
Board of Directors, material agreements or outstanding issues of preferred stock.

Results of Operations

Overview

Net income was
$3,299,000 and $10,641,000 for the third quarter and first nine months of 2009, compared with $3,791,000 and $12,414,000 for the same periods in 2008. The decreases were primarily due to decreases in interest income resulting from lower average loan
balances. The ratio of earnings to fixed charges was 1.30x and 1.39x for the third quarter and first nine months of 2009, and 1.50x and 1.63x for the same periods in 2008; the decreases in 2009 were due to lower interest income. Preferred stock
dividend payments were 100% of fixed charges.

Total Interest Income

Total interest income decreased in the third quarter and first nine months of 2009, compared with the same periods in 2008 primarily due to
lower average loan balances and lower loan coupon rates, before the impact of loan discount accretion. The following table presents the average balances and yields on the Companys interest-earning assets for the periods indicated:



|                              |  |                    |         |                |                    |       |  |      |                |  |                |         |       |   |       |  |      |  
|----------------------------- |  | ------------------ | ------- | -------------- | ------------------ | ----- |  | ---- | -------------- |  | -------------- | ------- | ----- | - | ----- |  | ---- | -
|                              |  | Three Months Ended |        
|                              |  | September 30, 2009 |         |                | September 26, 2008 |      
|($ in thousands)              |  | AverageBalance     |         | InterestIncome |                    | Yield |  |      | AverageBalance |  | InterestIncome |         | Yield |  
|Loans                         |  | $                  | 193,239 |                | $                  | 3,026 |  | 6.30 | %              |  | $              | 229,248 |       | $ | 3,414 |  | 5.97 | %
|Short-term investments        |  |                    | 102,331 |                |                    | 349   |  | 1.37 |                |  |                | 65,778  |       |   | 451   |  | 2.76 |  
|                              |  |                    |         |                |                    |       |  |      |                |  |                |         |       |   |       |  |      |  
|Total interest-earning assets |  | $                  | 295,570 |                | $                  | 3,375 |  | 4.59 | %              |  | $              | 295,026 |       | $ | 3,865 |  | 5.25 | %
|                              |  |                    |         |                |                    |       |  |      |                |  |                |         |       |   |       |  |      |  



15



---

##### Table of Contents

|                              |  |                    |         |                |                    |        |  |      |                |  |                |         |       |   |        |  |      |  
|----------------------------- |  | ------------------ | ------- | -------------- | ------------------ | ------ |  | ---- | -------------- |  | -------------- | ------- | ----- | - | ------ |  | ---- | -
|                              |  | Nine Months Ended  |        
|                              |  | September 30, 2009 |         |                | September 26, 2008 |       
|($ in thousands)              |  | AverageBalance     |         | InterestIncome |                    | Yield  |  |      | AverageBalance |  | InterestIncome |         | Yield |  
|Loans                         |  | $                  | 202,967 |                | $                  | 9,681  |  | 6.35 | %              |  | $              | 242,426 |       | $ | 11,576 |  | 6.38 | %
|Short-term investments        |  |                    | 92,151  |                |                    | 1,183  |  | 1.71 |                |  |                | 51,368  |       |   | 1,073  |  | 2.80 |  
|                              |  |                    |         |                |                    |        |  |      |                |  |                |         |       |   |        |  |      |  
|Total interest-earning assets |  | $                  | 295,118 |                | $                  | 10,864 |  | 4.90 | %              |  | $              | 293,794 |       | $ | 12,649 |  | 5.76 | %
|                              |  |                    |         |                |                    |        |  |      |                |  |                |         |       |   |        |  |      |  

Interest income on Mortgage Loans decreased $388,000, or 11%, in the third quarter of
2009 and $1,895,000, or 16%, for the first nine months of 2009, compared with the same periods in 2008 primarily due to lower average balances as loans have repaid and cash has been accumulated.

Included in interest income on Mortgage Loans is a reduction 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 $128,000 and $397,000 for the third quarter and first nine months of 2009 and $147,000 and $460,000
for the same periods in 2008. The decreases in loan servicing fees were consistent with the decreases in the average loan balances.

Interest income on Mortgage Loans includes discount accretion related to the valuation of loans for purchase accounting, which partially offset the decreases in the average yield on loans. The average yield on loans, including accretion of
loan discounts, was 6.30% and 6.35% for the third quarter and first nine months of 2009, compared with 5.97% and 6.38% for the same periods in 2008. Net discount accretion was $1,038,000 and $2,440,000 for the third quarter and first nine months of
2009, compared with $368,000 and $1,053,000 for the same periods in 2008; the increase in net discount accretion for 2009 is primarily related to the increase in the purchase accounting discount from $8.7 million to $12.3 million in the first
quarter of 2009. (See Note 3.) The total net unaccreted purchase accounting discount was $9.9 million at September 30, 2009 and $8.5 million at September 26, 2008.

The weighted average net coupon rate on Mortgage Loans was 3.99% at September 30, 2009, 4.91% at December 26, 2008 and 5.06% at
September 26, 2008. The average net coupon rate has declined in 2009 due to lower market rates of interest. See Quantitative and Qualitative Disclosures about Market Risks.

Interest income on short-term investments decreased in the third quarter and increased during the first nine months of 2009, compared with
the same periods in 2008, primarily due to higher average investment balances, partially offset by lower rates. The average yields on short-term investments for the third quarter and first nine months of 2009 decreased to 1.37% and 1.71%
respectively, compared with 2.76% and 2.80% for the same periods in 2008. The average yield on short-term investments has declined in 2009 due to lower market rates of interest.

Operating Expense

The Company incurs advisory fee expenses payable to
First Republic pursuant to an advisory agreement with First Republic for services that First Republic renders on the Companys behalf. Advisory fees were $100,000 per annum for 2009 and 2008, or $25,000 per quarter.

General and administrative expenses were $51,000 and $148,000 for the third quarter and first nine months of 2009, compared with $49,000 and
$160,000 for the same periods in 2008. These expenses consisted primarily of audit fees, directors fees, regulatory costs and other stockholder costs.

Financial Condition

Cash Equivalents on Deposit with First Republic

At September 30, 2009 and December 26, 2008, cash equivalents consisted entirely of a money market account held at First Republic.



16



---

##### Table of Contents

Mortgage Loans

The loan portfolio at September 30, 2009 and December 26, 2008 consisted of both single family and multifamily mortgage loans acquired from First Republic. The Company anticipates that in the
future it will continue to acquire all of its loans from First Republic.

The Company has 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 FICO scores and significant down payments. At
September 30, 2009, approximately $106.4 million of loans, or 60% of the Companys single family loan portfolio, allowed interest only payments for varying periods. These interest only loans had an average loan-to-value (LTV)
ratio at September 30, 2009 of approximately 57%, based on appraised value at the time of origination. None of the Companys interest only home loans had an LTV ratio at origination of more than 80%.

Nonaccrual Loans and Allowance for Loan Losses

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 the Company determines that the ultimate collection of all contractually due principal or interest is unlikely. The Company classifies a loan as impaired when, based on current information and events, it is probable that the Company will be
unable to collect all amounts due according to the contractual terms of the loan purchase and servicing agreement.

At
September 30, 2009, there was one impaired nonaccrual single family loan of $623,000 (net of unaccreted purchase accounting discount). The Company did not recognize any interest income related to this loan during the three or nine months ended
September 30, 2009. There were no nonaccrual loans or impaired loans at December 26, 2008. At September 30, 2009 and December 26, 2008, there were no loans that were troubled debt restructurings or accruing loans that were
contractually past due more than 90 days. The following table presents information with respect to the Companys allowance for loan losses:



|                                                  |  |                          |             |   |                                   |   |             |   |  |   |             |  
|------------------------------------------------- |  | ------------------------ | ----------- | - | --------------------------------- | - | ----------- | - |  | - | ----------- | -
|                                                  |  | For theNine Months Ended |             |   | For theYear EndedDecember 26,2008 |  
|                                                  |  | Sept. 30,2009            |             |   | Sept. 26,2008                     |   |            
|Allowance for loan losses:                        |  |                          |             |   |                                   |   |             |   |  |   |             |  
|Balance, beginning of period                      |  | $                        | 481,000     |   |                                   | $ | 481,000     |   |  | $ | 481,000     |  
|Provision charged to expense                      |  |                          |            |   |                                   |   |            |   |  |   |            |  
|Chargeoffs                                        |  |                          |            |   |                                   |   |            |   |  |   |            |  
|Recoveries                                        |  |                          |            |   |                                   |   |            |   |  |   |            |  
|Purchase accounting adjustment                    |  |                          | (481,000    | ) |                                   |   |            |   |  |   |            |  
|                                                  |  |                          |             |   |                                   |   |             |   |  |   |             |  
|Balance, end of period                            |  | $                        |            |   |                                   | $ | 481,000     |   |  | $ | 481,000     |  
|                                                  |  |                          |             |   |                                   |   |             |   |  |   |             |  
|                                                  |  |                          |            
|Average Mortgage Loans for the period             |  | $                        | 202,967,000 |   |                                   | $ | 242,426,000 |   |  | $ | 237,093,000 |  
|Total Mortgage Loans at end of period             |  | $                        | 189,827,000 |   |                                   | $ | 224,101,000 |   |  | $ | 218,365,000 |  
|Ratio of allowance for loan losses to total loans |  |                          |            | % |                                   |   | 0.21        | % |  |   | 0.22        | %

The Companys allowance for loan losses became part of the loan carrying value
due to purchase accounting adjustments recorded in the first quarter of 2009. ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (ASC 310-30) requires impaired loans acquired in a business
combination to be recorded at fair value and prohibits the carryover of the allowance for loan losses. The net purchase accounting discount recorded in the first quarter was determined by discounting cash flows expected to be collected using an
observable discount rate for similar instruments. Subsequent decreases to expected principal cash flows will result in a charge to provision for loan losses. None of the Companys loans were considered impaired under ASC 310-30 and no
additional provision for loan losses was required as of September 30, 2009.



17



---

##### Table of Contents

Vintage Analysis

The following table presents a vintage analysis of Mortgage Loans (by carrying value) at September 30, 2009 by year of origination:



|                             |  |                |  |         |         |                 |     |   |             |     |            |    |  
|---------------------------- |  | -------------- |  | ------- | ------- | --------------- | --- | - | ----------- | --- | ---------- | -- | -
|($ in thousands)             |  | YearOriginated |  | Balance |         | % of TotalLoans |     |   | AverageFICO |     | AverageLTV |   
|Loan Type                    |  |                |  |         |        
|Single family mortgage loans |  | 2005           |  | $       | 12,321  |                 | 6   | % |             | 757 |            | 68 | %
|                             |  | 2004           |  |         | 37,054  |                 | 20  |   |             | 776 |            | 57 |  
|                             |  | 2003           |  |         | 41,367  |                 | 22  |   |             | 773 |            | 54 |  
|                             |  | 2002           |  |         | 28,202  |                 | 15  |   |             | 765 |            | 57 |  
|                             |  | 2001           |  |         | 9,049   |                 | 5   |   |             | 768 |            | 51 |  
|                             |  | 2000 & prior   |  |         | 41,030  |                 | 22  |   |             | 736 |            | 44 |  
|                             |  |                |  |         |         |                 |     |   |             |     |            |    |  
|Total                        |  |                |  |         | 169,023 |                 | 90  |   |             | 762 |            | 54 |  
|                             |  |                |  |         |         |                 |     |   |             |     |            |    |  
|Multifamily mortgage loans   |  | 2004           |  |         | 4,297   |                 | 2   |   |             |     |            | 51 |  
|                             |  | 2003           |  |         | 10,076  |                 | 5   |   |             |     |            | 50 |  
|                             |  | 2002           |  |         | 4,542   |                 | 2   |   |             |     |            | 59 |  
|                             |  | 2001           |  |         |        |                 |    |   |             |     |            |   |  
|                             |  | 2000 & prior   |  |         | 1,889   |                 | 1   |   |             |     |            | 54 |  
|                             |  |                |  |         |         |                 |     |   |             |     |            |    |  
|Total                        |  |                |  |         | 20,804  |                 | 10  |   |             |     |            | 53 |  
|                             |  |                |  |         |         |                 |     |   |             |     |            |    |  
|Total mortgage loans         |  |                |  | $       | 189,827 |                 | 100 | % |             |     |            | 54 | %
|                             |  |                |  |         |         |                 |     |   |             |     |            |    |  

As shown in the table above, the Mortgage Loans at September 30, 2009 were
originated prior to 2006. The FICO score ratios are weighted averages as of the date of origination and the LTV ratios are based upon the current loan balance and the original appraisal amount.

Significant 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 the Companys performance to both positive and negative developments affecting a particular industry. The balance sheet exposure to geographic concentrations directly affects
the credit risk of the Companys Mortgage Loans. The Companys Mortgage Loans are concentrated in California, and adverse conditions there could adversely affect the Companys operations. The following table presents an analysis of
Mortgage Loans (by carrying value) at September 30, 2009 by major geographic location:



|                    |  |                      |         |   |                     |   |        |                  |  |   |                |   |  |                      |        |   |       |   |       |                 |  |   |        |   |  |   |       |   |  |   |         |   |  |     |  
|------------------- |  | -------------------- | ------- | - | ------------------- | - | ------ | ---------------- |  | - | -------------- | - |  | -------------------- | ------ | - | ----- | - | ----- | --------------- |  | - | ------ | - |  | - | ----- | - |  | - | ------- | - |  | --- | -
|($ in thousands)    |  | SanFranciscoBay Area |         |   | New York/NewEngland |   |        | LosAngelesCounty |  |   | SanDiegoCounty |   |  | OtherCaliforniaAreas |        |   | Other |   |       | LasVegas,Nevada |  |   | Total  |  
|                    |  |                      |         |   |                     |   |        | Amount           |  |   | %              |  
|Single family       |  | $                    | 99,536  |   |                     | $ | 18,395 |                  |  | $ | 18,196         |   |  | $                    | 13,255 |   |       | $ | 2,532 |                 |  | $ | 16,109 |   |  | $ | 1,000 |   |  | $ | 169,023 |   |  | 89  | %
|Multifamily         |  |                      | 16,040  |   |                     |   | 843    |                  |  |   | 1,539          |   |  |                      | 601    |   |       |   | 1,781 |                 |  |   |       |   |  |   |      |   |  |   | 20,804  |   |  | 11  |  
|                    |  |                      |         |   |                     |   |        |                  |  |   |                |   |  |                      |        |   |       |   |       |                 |  |   |        |   |  |   |       |   |  |   |         |   |  |     |  
|Total               |  | $                    | 115,576 |   |                     | $ | 19,238 |                  |  | $ | 19,735         |   |  | $                    | 13,856 |   |       | $ | 4,313 |                 |  | $ | 16,109 |   |  | $ | 1,000 |   |  | $ | 189,827 |   |  | 100 | %
|                    |  |                      |         |   |                     |   |        |                  |  |   |                |   |  |                      |        |   |       |   |       |                 |  |   |        |   |  |   |       |   |  |   |         |   |  |     |  
|                    |  |                      |         |   |                     |   |        |                  | 
|Percent by location |  |                      | 61      | % |                     |   | 10     | %                |  |   | 10             | % |  |                      | 7      | % |       |   | 2     | %               |  |   | 9      | % |  |   | 1     | % |  |   | 100     | % |  |     |  

At September 30, 2009, approximately 80% of Mortgage Loans were secured by
properties located in California. The weighted average loan to value ratio on Mortgage Loans was approximately 54%, based upon the appraised values of the properties at the time the loans were originated.

Liquidity and Capital Resources

The Companys principal liquidity needs are to pay dividends and to fund the acquisition of additional Mortgage Assets as borrowers repay Mortgage Loans and, from time to time, redeem preferred stock. The Company intends to fund the
acquisition of any additional Mortgage Loans from available cash or proceeds from principal repayments on Mortgage Loans. Proceeds from interest payments will be reinvested until used for the payment of operating expenses and dividends. The Company
does not anticipate that it 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.



18



---

##### Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Interest Rate Risk

The Company services fixed-rate dividend obligations to preferred stockholders and operating expenses by the collection of interest income from Mortgage Loans and short-term investments. To meet dividend payments, the Company maintains an
average interest-earning asset balance of approximately two times the liquidation preference of its outstanding preferred shares. The Companys earnings to fixed charges ratio was 1.30x for the third quarter of 2009, compared with 1.50x for the
third quarter of 2008 and 1.57x for the fiscal year 2008.

Since September 2007, interest rates have generally fallen. The
yield on total interest-earning assets decreased 66 basis points to 4.59% for the third quarter of 2009, compared with 5.25% for the third quarter of 2008. The decrease in yield was primarily due to declining interest rates, partially offset by
discount accretion on loans and an increase in lower-yielding short-term investments. The yield on loans increased 33 basis points in the third quarter of 2009 compared to the same period in 2008. However, excluding the net discount accretion, the
yield would have decreased approximately 120 basis points. The loan portfolio mix by interest rate type at September 30, 2009 was similar to that at September 26, 2008. Adjustable rate mortgage (ARM) loans were 81% of Mortgage
Loans at September 30, 2009 and 75% at September 26, 2008. The weighted average net coupon rate for ARMs at September 30, 2009 decreased 130 basis points from a year ago, compared with a 19 basis point increase in the weighted average
net coupon rate for intermediate fixed rate loans and a 1 basis point increase for fixed rate loans. The weighted average remaining maturity of Mortgage Loans was 20.7 years at September 30, 2009 and 21.5 years at September 26, 2008.

For ARMs, the timing of changes in the average yield 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 coupon rate for ARMs was 3.60% at September 30, 2009, compared with 4.90% at September 26, 2008 primarily due to a decrease in short-term rates. The decrease
in ARM loan yields was mitigated by a significant volume of ARM loans indexed to Monthly Eleventh District Cost of Funds Index (COFI). COFI is a lagging index that tends to respond more slowly to changes in the general interest rate
environment than a market rate index. At September 30, 2009, ARM loans indexed to COFI were 82% of total ARMs and 66% of Mortgage Loans, compared with 84% of total ARMs and 63% of Mortgage Loans at September 26, 2008.

For intermediate fixed and fixed rate loans, the balance outstanding at September 30, 2009 was $36.9 million, or 19% of total Mortgage
Loans, compared with $54.7 million at September 26, 2008, or 25% of total Mortgage Loans. The weighted average coupon rate for intermediate fixed rate loans was 5.57% at September 30, 2009, up from 5.38% at September 26, 2008. The
weighted average coupon rate for fixed rate loans was 5.69% at September 30, 2009 and 5.68% at September 26, 2008.

The following table presents an analysis of Mortgage Loans at September 30, 2009 by interest rate type:



|                            |  |         |         |                   |      |   |                        |    |                 |     |  
|--------------------------- |  | ------- | ------- | ----------------- | ---- | - | ---------------------- | -- | --------------- | --- | -
|($ in thousands)            |  | Balance |         | NetCoupon (1) (2) |      |   | Monthsto NextReset (1) |    | % of TotalLoans |    
|ARM loans:                  |  |         |         |                   |      |   |                        |    |                 |     |  
|COFI                        |  | $       | 125,220 |                   | 3.61 | % |                        | 1  |                 | 66  | %
|CMT(3)                      |  |         | 18,164  |                   | 3.68 |   |                        | 5  |                 | 10  |  
|LIBOR(4)                    |  |         | 9,560   |                   | 3.38 |   |                        | 3  |                 | 5   |  
|                            |  |         |         |                   |      |   |                        |    |                 |     |  
|Total ARMs                  |  |         | 152,944 |                   | 3.60 |   |                        | 2  |                 | 81  |  
|                            |  |         |         |                   |      |   |                        |    |                 |     |  
|                            |  |         |         |                  
|Intermediate fixed:         |  |         |         |                   |      |   |                        |    |                 |     |  
|12 months to 36 months      |  |         | 2,088   |                   | 6.23 |   |                        | 28 |                 | 1   |  
|37 months to 60 months      |  |         | 7,048   |                   | 5.31 |   |                        | 40 |                 | 3   |  
|Greater than 60 months      |  |         | 1,029   |                   | 6.00 |   |                        | 74 |                 | 1   |  
|                            |  |         |         |                   |      |   |                        |    |                 |     |  
|Total intermediate fixed    |  |         | 10,165  |                   | 5.57 |   |                        | 41 |                 | 5   |  
|                            |  |         |         |                   |      |   |                        |    |                 |     |  
|                            |  |         |         |                  
|Total adjustable rate loans |  |         | 163,109 |                   | 3.72 |   |                        | 4  |                 | 86  |  
|                            |  |         |         |                  
|Fixed rate loans            |  |         | 26,718  |                   | 5.69 |   |                        |    |                 | 14  |  
|                            |  |         |         |                   |      |   |                        |    |                 |     |  
|                            |  |         |         |                  
|Total loans                 |  | $       | 189,827 |                   | 3.99 | % |                        |    |                 | 100 | %
|                            |  |         |         |                   |      |   |                        |    |                 |     |  



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

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

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

|(4) | London Interbank Offered Rate
|--- | -----------------------------



19



---

##### Table of Contents

The following table presents maturities or interest rate adjustments based upon the
contractual maturities or adjustment dates as of September 30, 2009:



|                                    |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        
|----------------------------------- |  | --------------- | ------- | - | -------------- | - | ------- | ------------ |  | - | ------------ | - |  | ------- | ------- | - | ----------------- | - | ------- | ----- |  | - | -------- | - |  | - | -------
|($ in thousands)                    |  | 6 Monthsor Less |         |   | >6 to 12Months |   |         | >1 to 3Years |  |   | >3 to 5Years |   |  | >5Years |         |   | Not RateSensitive |   |         | Total
|Cash and investments                |  | $               | 106,688 |   |                | $ |        |              |  | $ |             |   |  | $       |        |   |                   | $ |        |       |  | $ |         |   |  | $ | 106,688
|Loans, net(1)                       |  |                 | 149,903 |   |                |   | 10,163  |              |  |   | 13,830       |   |  |         | 10,053  |   |                   |   | 5,878   |       |  |   |         |   |  |   | 189,827
|Other assets                        |  |                 |        |   |                |   |        |              |  |   |             |   |  |         |        |   |                   |   |        |       |  |   | 705      |   |  |   | 705    
|                                    |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        
|Total assets                        |  | $               | 256,591 |   |                | $ | 10,163  |              |  | $ | 13,830       |   |  | $       | 10,053  |   |                   | $ | 5,878   |       |  | $ | 705      |   |  | $ | 297,220
|                                    |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        
|                                    |  |                 |         |   |                |   |        
|Other liabilities                   |  | $               |        |   |                | $ |        |              |  | $ |             |   |  | $       |        |   |                   | $ |        |       |  | $ | 1,506    |   |  | $ | 1,506  
|Stockholders equity                |  |                 |        |   |                |   |        |              |  |   |             |   |  |         |        |   |                   |   |        |       |  |   | 295,714  |   |  |   | 295,714
|                                    |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        
|Total liabilities and equity        |  | $               |        |   |                | $ |        |              |  | $ |             |   |  | $       |        |   |                   | $ |        |       |  | $ | 297,220  |   |  | $ | 297,220
|                                    |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        
|Repricing gap  positive (negative) |  | $               | 256,591 |   |                | $ | 10,163  |              |  | $ | 13,830       |   |  | $       | 10,053  |   |                   | $ | 5,878   |       |  | $ | (296,515 | ) |  |   |        
|                                    |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        
|Cumulative repricing gap:           |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        
|Dollar amount                       |  | $               | 256,591 |   |                | $ | 266,754 |              |  | $ | 280,584      |   |  | $       | 290,637 |   |                   | $ | 296,515 |       |  |   |          |   |  |   |        
|                                    |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        
|Percent of total assets             |  |                 | 86.3    | % |                |   | 89.7    | %            |  |   | 94.4         | % |  |         | 97.8    | % |                   |   | 99.8    | %     |  |   |          |   |  |   |        
|                                    |  |                 |         |   |                |   |         |              |  |   |              |   |  |         |         |   |                   |   |         |       |  |   |          |   |  |   |        



|(1) | The Company assumes that loans will prepay prior to their maturity at a rate consistent with recent actual experience.
|--- | ----------------------------------------------------------------------------------------------------------------------

The Company has not engaged in business activities related to foreign currency transactions or commodity-based instruments and
has not made any investments in equity securities subject to price fluctuations.

Item 4T.
Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As required by SEC rules, the Company carried out an evaluation of the effectiveness of the design and operation of its 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. The Companys management, including the Companys 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 the Companys disclosure controls and procedures, as of September 30,
2009, were effective for providing reasonable assurance that information required to be disclosed by the Company in reports that it files or submits 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 the Companys management, including its 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 the Companys 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 September 30, 2009 that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



20



---

##### Table of Contents

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

The Company is not currently involved in nor, to its knowledge, currently threatened with any material legal proceedings.

Item 1A. Risk Factors.

There are risks, many
beyond the Companys control, which could cause the Companys results to differ significantly from managements expectations. Some of these factors are described in the 2008 Annual Report. Any factor described in the 2008 Annual
Report or in this Quarterly Report on Form 10-Q could, by itself or together with one or more other factors, adversely affect the Companys business, results of operations and/or financial condition. There may be other factors not described in
the 2008 Annual Report or in this Quarterly Report on Form 10-Q that could cause results to differ from the Companys expectations.

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

None.

Item 3. Defaults Upon Senior Securities.

Not applicable.

Item 4. Submission of Matters to a Vote of
Security Holders.

None.

Item 5. Other Information.

None.

Item 6. Exhibits.



| | 3.1 | Amended and Restated Certificate of Designations of the 10.5% Noncumulative Perpetual Series A Preferred Shares (incorporated herein by reference to Exhibit 3.1 of Form
8-K filed on November 3, 2009).
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3.2 | Amended and Restated Certificate of Designations of the 7.25% Noncumulative Perpetual Series D Preferred Shares (incorporated herein by reference to Exhibit 3.2 of Form
8-K filed on November 3, 2009).
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 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.
| | ---- | -----------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

SIGNATURES

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

FIRST REPUBLIC PREFERRED CAPITAL CORPORATION



|                        |  |  |  |     |  |                              |  |                              
|----------------------- |  |  |  | --- |  | ---------------------------- |  | -----------------------------
|Date: November 13, 2009 |  |  |  | By: |  | /s/    JAMES J. BAUMBERGER  
|                        |  |  |  |     |  |                              |  | James J. Baumberger          
|                        |  |  |  |     |  |                              |  | President and Director       
|                        |  |  |  |     |  |                              |  | (Principal Executive Officer)
|                        |  |  | 
|Date: November 13, 2009 |  |  |  | By: |  | /s/    WILLIS H. NEWTON, JR.
|                        |  |  |  |     |  |                              |  | Willis H. Newton, Jr.        
|                        |  |  |  |     |  |                              |  | Vice President,              
|                        |  |  |  |     |  |                              |  | Chief Financial Officer,     
|                        |  |  |  |     |  |                              |  | Treasurer and Director       
|                        |  |  |  |     |  |                              |  | (Principal Financial Officer)



22



---

##### Table of Contents

INDEX TO EXHIBITS



|              |  |                                                                                                                                                                                                         
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Exhibit Title                                                                                                                                                                                           
|3.1           |  | Amended and Restated Certificate of Designations of the 10.5% Noncumulative Perpetual Series A Preferred Shares (incorporated herein by reference to Exhibit 3.1 of Form 8-K filed on
November 3, 2009).
|              | 
|3.2           |  | Amended and Restated Certificate of Designations of the 7.25% Noncumulative Perpetual Series D Preferred Shares (incorporated herein by reference to Exhibit 3.2 of Form 8-K filed on
November 3, 2009).
|              | 
|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.                                                                                 



23