Fundamental Data for FRC

First Rep Bank is engaged in originating real estate secured loans forretention in the portfolio of the Bank. In addition, the Company originatesmortgage loans for sale to institutional investors in the secondary market.The Company also generates fee income by servicing mortgage loans for suchinstitutional investors and other third parties.

# Employees: 131

Address: 1608 Walnut Street Suite 1000,Philadelphia,PA,USA

Phone: 215 735-4422

Fax:

Website: www.firstrepublic.com

Email: investorrelations@firstrepublic.com

Sector: Finance

Industry: BANKS-WEST

Executive Officers

Harry D. Madonna (Chmn.; Presi.; C.E.O.; Dir.)

Paul Frenkiel (Exec. V.P.; C.F.O.)

Neal I. Rodin (Dir.)

Steven J. Shotz (Dir.)

William Batoff (Dir.)

Dividend

Ex-Dividend Date: 8/1/2007

Annual Dividend: $0.60

Current Dividend Yield: ($0.01)

Dividend Paid (3 months): $0.15

Indicated Dividend: $0.27

Earnings

Last Earnings Date: 6/30/2007

Next Earnings Date(Expected): 10/24/2007

Mean EPS (Next Qtr): ($0.01)

Mean EPS (Year): $2.31

Mean Estimate(Long Term): ($0.01)

P/E Ratio(Based on EPS estimate): -0.010

Number of Estimates: 1

Shares Performance

Period	FRC	Compare to S&P
YTD	-0.01 %	30.28 %
4 Weeks	-0.01 %	-0.01 %
12 Weeks	-0.01 %	-0.01 %

Shares Information

Analyst Coverage: Y

Avg Volume: 399705

Shares Outstanding: 30M

Market Cap: ($0.01)M

52 Week High: $55.88

52 Week Low: $37.98

P/E Ratio: -0.010

PEG Ratio: -0.010

Split: On 3/16/2005 FRC split by factor of 1.500

Earnings Performance

EPS Growth in Last Quarter: 5.56 %

EPS Growth in Last Year: 0.00 %

Sales Growth in Last Quarter: 4.06 %

Sales Growth in Last Quarter: 26.69 %

Financials

Qtr Book Value: ($0.01)

Cash Flow/Share: ($0.01)

Change in Payout Ratio: 0.080

Price/Sales: -0.010