<PAGE>

                       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 Quarter Ended June 30, 2001      Commission file number 0-22767


                            D&N CAPITAL CORPORATION
             (Exact name of registrant as specified in its charter)


            Delaware                             31-1517665
         (State or other jurisdiction of         (I.R.S. Employer
         incorporation or organization)          Identification Number)


                  400 Quincy Street, Hancock, Michigan 49930
                   (Address of principal executive offices)


                                (906) 482-2700
                        (Registrant's telephone number)


     Indicate by check whether the registrant (1) has filed all reports 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 the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.


Common Stock Outstanding as of July 31, 2001:

   Common Stock, $300 par value.............      31,781 shares

<PAGE>

                            D&N CAPITAL CORPORATION


                                     INDEX

<TABLE>
<CAPTION>
                                                                 Page No.
                                                                 --------
   <S>                                                           <C>
   PART I  Financial Information

   Item 1. Financial Statements (Unaudited)

           Statements of Condition as of June 30, 2001
             and December 31, 2000                                   2

           Statements of Income for the three and six
             months ended June 30, 2001 and 2000                     3

           Statements of Cash Flows for the six months
             ended June 30, 2001 and 2000                            4

           Notes to Financial Statements                         5 - 6

   Item 2. Management's Discussion and Analysis of
             Financial Condition and Results of Operations       7 - 9

   PART II Other Information                                        10

   Signatures                                                       11

   Exhibits                                                    12 - 13
</TABLE>



                                       1
<PAGE>

                            D&N CAPITAL CORPORATION
                            STATEMENTS OF CONDITION
                                  (UNAUDITED)
                       (In thousands, except share data)

<TABLE>
<CAPTION>
                                                           June 30,        December 31,
                                                            2001              2000
                                                         ----------       -------------
<S>                                                      <C>              <C>
Assets:
Loans receivable:
   Residential mortgage loans                            $  50,915          $  53,039
   Commercial mortgage loans                                 3,691              5,710
                                                         ---------          ---------
     Net loans receivable                                   54,606             58,749

Cash                                                            11                 11

Due from Parent                                              6,325              1,581
Other assets                                                     -                  6
Accrued interest receivable                                    394                405
                                                         ---------          ---------

     Total assets                                        $  61,336          $  60,752
                                                         =========          =========
Liabilities:
Other liabilities                                        $      44          $      41
                                                         ---------          ---------
     Total liabilities                                          44                 41

Stockholders' Equity:
Preferred stock, $25 par value; 2,500,000
   shares authorized, 1,210,000 shares
   issued and outstanding                                   30,250             30,250

Common stock, $300 par value;  250,000
   shares authorized, 31,781 shares
   issued and outstanding                                    9,534              9,534

Additional paid-in capital                                  20,716             20,716

Retained earnings                                              792                211
                                                         ---------          ---------
     Total stockholders' equity                             61,292             60,711
                                                         ---------          ---------
     Total liabilities and
     stockholders' equity                                $  61,336          $  60,752
                                                         =========          =========
</TABLE>

See Notes to Financial Statements.

                                       2
<PAGE>

                            D&N CAPITAL CORPORATION
                             STATEMENTS OF INCOME
                                  (UNAUDITED)
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                    Three Months Ended     Six Months Ended
                                                         June 30,              June 30,
                                                     2001       2000        2001       2000
                                                   --------------------   -------------------
<S>                                                <C>        <C>         <C>        <C>
Interest income:
 Loans:
     Residential mortgage loans                    $   900    $   890     $ 1,793    $ 1,761
     Commercial mortgage loans                          91        112         207        249
                                                   -------    -------     -------    -------
          Total loan interest income                   991      1,002       2,000      2,010

 Intercompany interest                                  37         17          69         28
                                                   -------    -------     -------    -------
     Total interest income                           1,028      1,019       2,069      2,038

Noninterest expense:
     Advisory fees                                      31         32          73         63
     Other expenses                                     25         28          54         68
                                                   -------    -------     -------    -------
  Total noninterest expense                             56         60         127        131

  Net income                                           972        959       1,942      1,907

  Preferred stock dividend requirements                680        680       1,361      1,361
                                                   -------    -------     -------    -------

  Net income applicable to common shares           $   292    $   279     $   581    $   546
                                                   =======    =======     =======    =======

  Net income per common share                      $  9.19    $  8.78     $ 18.28    $ 17.18
                                                   =======    =======     =======    =======

  Weighted average common
          shares outstanding                        31,781     31,781      31,781     31,781
                                                   =======    =======     =======    =======
</TABLE>

See Notes to Financial Statements.

                                       3
<PAGE>

                            D&N CAPITAL CORPORATION
                           STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                (In thousands)

<TABLE>
<CAPTION>

                                                        Six Months Ended
                                                            June 30,
                                                         2001      2000
                                                       -------   -------
<S>                                                    <C>       <C>
Operating activities
Net Income                                             $ 1,942   $ 1,907

Adjustments to reconcile net income
to net cash provided by operating activities:

  Net change in:
   Accrued interest receivable                              11        (6)
   Amortization of premiums                                233       133
   Due from Parent                                      (4,744)     (651)
   Other assets                                              6       (12)
   Other liabilities                                         3       (32)
                                                       -------   -------
Net cash (used in) provided by operating activities     (2,549)    1,339
                                                       -------   -------


Investing activities:
Purchase of mortgage loans                              (8,729)   (6,579)
Principal payments and loan payoffs received            12,639     6,599
                                                       -------   -------
Net cash used by investing activities                    3,910        20
                                                       -------   -------

Financing activities:
Preferred stock dividends paid                          (1,361)   (1,361)
Common stock dividends paid                                 --        --
                                                       -------   -------
Net cash used by financing activities                   (1,361)   (1,361)
                                                       -------   -------

Net increase in cash                                        --        (2)

Cash at beginning of period                                 11        12
                                                       -------   -------
Cash at end of period                                  $    11   $    10
                                                       =======   =======
</TABLE>

See Notes to Financial Statements.

                                       4
<PAGE>

                            D&N CAPITAL CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (Unaudited)

NOTE 1:  ORGANIZATION AND BASIS OF PRESENTATION

   D&N Capital Corporation (the "Company"), is a Delaware corporation
incorporated on March 18, 1997 and created for the purpose of acquiring and
holding real estate assets.  The Company was a wholly-owned subsidiary of D&N
Bank ("D&N"), a state chartered savings bank, which became wholly-owned by
Republic Bancorp Inc. on May 17, 1999 through the acquisition of D&N Financial
Corporation.  On December 1, 2000, the Company became a wholly-owned subsidiary
of Republic Bank ("Republic"), a state chartered bank which is wholly owned by
Republic Bancorp Inc., when D&N Bank merged into Republic Bank.

   All shares of common stock are held by Republic Bank.  The Company's
preferred stock is traded on The Nasdaq Stock Market(R) under the symbol
"DNFCP".

   The accompanying unaudited interim financial statements have been prepared in
accordance with accounting principles generally accepted in the United States
for interim financial information and with the instructions to Form 10-Q and
Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of the
information and footnotes necessary for a comprehensive presentation of
financial position, results of operations and cash flow activity required by
accounting principles generally accepted in the United States for complete
financial statements.  In the opinion of management, all normal recurring
adjustments necessary for a fair presentation of results have been included.
For further information, refer to the financial statements and footnotes thereto
included in the Company's Annual Report of Form 10-K for the year ended December
31, 2000.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Mortgage Loans:  Mortgage loans are carried at the principal amount
outstanding, plus premium or discount, upon purchase. Interest income is
recognized using the interest method, which approximates a level rate of return
over the term of the loan.

   Allowance for Loan Losses:  The allowance for possible losses on loans is
maintained at a level believed adequate by management to absorb potential losses
from impaired loans as well as from the remainder of the portfolio. Management's
determination of the level of the allowance is based upon an evaluation of the
portfolio, past experience, current economic conditions, size and composition of
the portfolio, collateral location and values, cash flow positions, industry
concentrations, delinquencies and other relevant factors. At June 30, 2001 and
December 31, 2000, there was no allowance for loan losses.

   Due from Parent:  Due from parent represents principal and interest
payments due the Company from Republic Bank, partially offset by prior amounts
due Republic Bank by the Company.

                                       5
<PAGE>

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Income Taxes:  The Company has elected to be treated as a Real Estate
Investment Trust ("REIT") pursuant to provisions of the Internal Revenue Code of
1986, as amended (the "Code"). As a result, the Company will not be subject to
federal income tax on its taxable income to the extent it distributes at least
95% of its taxable income to its shareholders and it meets certain other
requirements as defined in the Code. The Company intends to maintain its
qualification as a REIT for federal income tax purposes. The Company intends to
make qualifying dividends (for federal income tax purposes) of all of its
taxable income to its common and preferred stock shareholders, a portion of
which may be in the form of "consent" dividends, as defined under the Code. As a
result, the Company has made no provision for federal income taxes in the
accompanying financial statements.

     Dividends:

     Preferred Stock:  Dividends on preferred stock are noncumulative from
issuance (July 17, 1997) and are payable quarterly on the last day of March,
June, September and December at a rate of 9.00% per annum of the liquidation
preference ($25.00 per share).

     Common Stock:  Republic Bank, as sole common shareholder, is entitled to
receive dividends when, as and if declared by the Board of Directors from funds
legally available after all preferred dividends have been paid.

     Earnings Per Common Share:  Earnings per share is computed by dividing net
income after preferred dividends by the weighted average number of common shares
outstanding. There are no outstanding dilutive securities.

NOTE 3:  DIVIDENDS

   For each of the three month periods ended June 30, 2001 and 2000, the Company
paid dividends on Series A Preferred Shares in the amount of $680,625.  For each
of the six month periods ended June 30, 2001 and 2000, the Company paid
dividends on Series A Preferred Shares in the amount of $1,361,250.

                                       6
<PAGE>

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS

   The principal business of the Company is to acquire and hold residential and
commercial mortgage loans ("mortgage loans") that will generate net income for
distribution to stockholders.  The Company intends to acquire all its loans from
Republic Bank.  These loans consist of whole loans secured by first mortgages or
deeds of trust on single-family residential real estate properties or on
commercial real estate properties.

   Republic Bank administers the day-to-day activities of the Company in its
role as Advisor under the Advisory Agreement.  Republic Bank also services the
Company's mortgage loans under each of the Servicing Agreements.

   It is the intention of the Company and Republic Bank that any agreements and
transactions between the Company and Republic Bank are consistent with market
terms, including the price paid and received for mortgage loans, upon their
acquisition or disposition by the Company, or in connection with the servicing
of such mortgage loans.

RESULTS OF OPERATIONS

   The Company reported total interest income for the quarter ended June 30,
2001 of $1,028,000, compared to $1,019,000 for the second quarter of 2000.
Interest income from residential and commercial mortgage loans was $900,000 and
$91,000, respectively, for the second quarter of 2001, compared to $890,000 and
$112,000, respectively for the second quarter of 2000.  After a deduction of
$31,000 in advisory fees and $25,000 in other administrative expenses, the
Company reported net income of $972,000 for the quarter ended June 30, 2001,
compared to $959,000 for the quarter ended June 30, 2000.

   The Company reported total interest income for the six months ended June 30,
2001 of $2,069,000, compared to $2,038,000 for the same period of 2000.
Interest income from residential and commercial mortgage loans was $1,793,000
and $207,000, respectively, for the six months ended June 30, 2001, compared to
$1,761,000 and $249,000, respectively for the six months ended June 20, 2000.
After a deduction of $73,000 in advisory fees and $54,000 in other
administrative expenses, the Company reported net income of $1,942,000 for the
first half of  2001, compared to $1,907,000 for 2000.

   For the quarters ended June 30, 2001 and 2000, the Company reported net
income per common share of $9.19 and $8.78, respectively. For the six months
ended June 30, 2001 and 2000, the Company reported net income per common share
of $18.28 and $17.18, respectively.

   For the three and six month periods ended June 30, the Company paid $680,625
and $1,361,250, respectively, in preferred stock dividends for 2001 and 2000.
Dividends on the common stock are paid to Republic Bank when and if declared by
the Board of Directors of the Company out of funds available. The Company
expects to pay common stock dividends at least annually in amounts necessary to
continue to preserve its status as a real estate investment trust ("REIT") under
the Internal Revenue Code of 1986, as amended (the "Code").

                                       7
<PAGE>

MORTGAGE LOANS

   Residential mortgage loans consist of adjustable rate mortgages and fixed
rate mortgages. The commercial mortgage loans consist of fixed and variable rate
loans, a majority of which have balloon payments. Reinvestments in mortgage
loans are made to maintain a ratio of approximately 90% residential and 10%
commercial mortgage loans in the portfolio. All loans are purchased from
Republic Bank on a fair value basis.

   For the six month periods ended June 30, 2001 and 2000, the Company purchased
replacement mortgage loans from Republic Bank of $8,729,000 and $6,579,000,
respectively. In addition, the Company received $12,639,000 and $6,599,000,
respectively, of principal payments and loan payoffs on its portfolio for the
six month periods ended June 30, 2001 and 2000.

INTEREST RATE RISK

   The Company's income consists primarily of interest payments on mortgage
loans. Currently, the Company does not use any derivative products to manage
interest rate risk. If there is a decline in interest rates (as measured by the
indices upon which the interest rates of adjustable rate mortgages are based),
then the Company will experience a decrease in income available to be
distributed to its shareholders. There can be no assurance that an interest rate
environment in which there is a significant decline in interest rates over an
extended period of time would not adversely affect the Company's ability to pay
dividends on the preferred stock.

SIGNIFICANT CONCENTRATION OF CREDIT RISK

   Concentration of credit risk arises when a number of customers engage in
similar business activities, or activities in the same geographical region, or
have similar economic features that would cause their ability to meet
contractual obligations to be similarly affected by changes in economic
conditions. Concentration of credit risk indicates the relative sensitivity of
the Company's performance to both positive and negative developments affecting a
particular industry .

   Approximately 83% of the Company's total mortgage loan portfolio are loans
secured by residential real estate properties located in Michigan. Consequently,
these residential mortgage loans may be subject to a greater risk of default
than other comparable residential mortgage loans in the event of adverse
economic, political or business developments and natural hazards in Michigan
that may affect the ability of residential property owners in Michigan to make
payments of principal and interest on the underlying mortgages.

   In addition, all of the commercial mortgage properties underlying the
Company's commercial mortgage loans are located in Michigan. Consequently, these
commercial mortgage loans may be subject to greater risk of default than other
comparable commercial mortgage loans in the event of adverse economic, political
or business developments in Michigan that may affect the ability of businesses
in the area to make payments of principal and interest on the underlying
mortgages.

                                       8
<PAGE>

LIQUIDITY RISK MANAGEMENT

   The objective of liquidity management is to ensure the availability of
sufficient cash flows to meet all of the Company's financial commitments and to
capitalize on opportunities for the Company's business expansion. In managing
liquidity, the Company takes into account various legal limitations placed on a
REIT as discussed on the following page in Other Matters.

   The Company's principal liquidity needs are to maintain the current portfolio
size through the acquisition of additional mortgage loans as mortgage loans
currently in the portfolio mature, or prepay, and to pay dividends on the
preferred and common stock. The acquisition of additional mortgage loans is
intended to be funded with the proceeds obtained from the repayment of principal
balances by individual mortgagees. The Company does not have and does not
anticipate having any material capital expenditures.

OTHER MATTERS

   As of June 30, 2001, the Company believed that it was in full compliance with
the REIT tax rules and that it will continue to quality as a REIT for federal
income tax purposes. The Company calculated that (a) its Qualified REIT Assets
to be 100% of total assets, compared to the federal tax requirements of 75%; and
(b) that 97% of its revenues qualify for the 75% source of income test and 100%
of its revenues qualify for the 95% source of income test under the REIT rul es.

   The Company also met all REIT requirements regarding the ownership of its
common and preferred stocks and anticipates meeting the 2001 annual distribution
and administrative requirements.

                                       9
<PAGE>

                          PART II - OTHER INFORMATION


   ITEM 1:  LEGAL PROCEEDINGS
               None

   ITEM 2:  CHANGES IN SECURITIES
               None

   ITEM 3:  DEFAULTS UPON SENIOR SECURITIES
               None

   ITEM 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
               None

   ITEM 5:  OTHER INFORMATION
               None

   ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K

            (a) The following exhibits is included herein:

                   12(a)  Computation of Ratio of Earnings to Fixed Charges
                   12(b)  Computation of Ratio of Earnings to Fixed Charges
                          and Preferred Stock Dividend Requirements

            (b) Reports to Form 8-K:

                There were no reports filed on Form 8-K during the second
                quarter of 2001.

                                10
<PAGE>

                                   SIGNATURES


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



                                         D&N CAPITAL CORPORATION
                                         -----------------------
                                         (Registrant)



Date: August 14, 2001                    /s/ Leonard M. Bolduc
                                         ---------------------------------
                                         Leonard M. Bolduc, President and
                                         Chief Executive Officer

                                         /s/ Thomas F. Menacher
                                         ---------------------------------
                                         Thomas F. Menacher,
                                         Principal Accounting Officer

                                      11
[{"type": "10-Q", "sequence": "1", "filename": "d10q.txt", "description": "QUARTERLY REPORT FOR PERIOD ENDING 6/30/01", "secsgml_size_bytes": 25751}]
{"company-data": {"conformed-name": "D&N CAPITAL CORP", "cik": "0001036263", "assigned-sic": "6798", "state-of-incorporation": "DE", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "10-Q", "act": "34", "file-number": "000-22767", "film-number": "1709898"}, "business-address": {"street1": "400 QUINCY STREET", "city": "HANCOCK", "state": "MI", "zip": "49930", "phone": "9064822700"}, "mail-address": {"street1": "400 QUINCY STREET", "city": "HANCOCK", "state": "MI", "zip": "49930"}}
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 Quarter Ended June 30, 2001      Commission file number 0-22767

                            D&N CAPITAL CORPORATION
             (Exact name of registrant as specified in its charter)

            Delaware                             31-1517665
         (State or other jurisdiction of         (I.R.S. Employer
         incorporation or organization)          Identification Number)

                  400 Quincy Street, Hancock, Michigan 49930
                   (Address of principal executive offices)

                                (906) 482-2700
                        (Registrant's telephone number)

     Indicate by check whether the registrant (1) has filed all reports 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 the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.

Common Stock Outstanding as of July 31, 2001:

   Common Stock, $300 par value.............      31,781 shares
D&N CAPITAL CORPORATION

                                     INDEX
Page No.
                                                                 --------
PART I  Financial Information

   Item 1. Financial Statements (Unaudited)

           Statements of Condition as of June 30, 2001
             and December 31, 2000                                   2

           Statements of Income for the three and six
             months ended June 30, 2001 and 2000                     3

           Statements of Cash Flows for the six months
             ended June 30, 2001 and 2000                            4

           Notes to Financial Statements                         5 - 6

   Item 2. Management's Discussion and Analysis of
             Financial Condition and Results of Operations       7 - 9

   PART II Other Information                                        10

   Signatures                                                       11

   Exhibits                                                    12 - 13
1
D&N CAPITAL CORPORATION
                            STATEMENTS OF CONDITION
                                  (UNAUDITED)
                       (In thousands, except share data)
June 30,        December 31,
                                                            2001              2000
                                                         ----------       -------------
Assets:
Loans receivable:
   Residential mortgage loans                            $  50,915          $  53,039
   Commercial mortgage loans                                 3,691              5,710
                                                         ---------          ---------
     Net loans receivable                                   54,606             58,749

Cash                                                            11                 11

Due from Parent                                              6,325              1,581
Other assets                                                     -                  6
Accrued interest receivable                                    394                405
                                                         ---------          ---------

     Total assets                                        $  61,336          $  60,752
                                                         =========          =========
Liabilities:
Other liabilities                                        $      44          $      41
                                                         ---------          ---------
     Total liabilities                                          44                 41

Stockholders' Equity:
Preferred stock, $25 par value; 2,500,000
   shares authorized, 1,210,000 shares
   issued and outstanding                                   30,250             30,250

Common stock, $300 par value;  250,000
   shares authorized, 31,781 shares
   issued and outstanding                                    9,534              9,534

Additional paid-in capital                                  20,716             20,716

Retained earnings                                              792                211
                                                         ---------          ---------
     Total stockholders' equity                             61,292             60,711
                                                         ---------          ---------
     Total liabilities and
     stockholders' equity                                $  61,336          $  60,752
                                                         =========          =========
See Notes to Financial Statements.

                                       2
D&N CAPITAL CORPORATION
                             STATEMENTS OF INCOME
                                  (UNAUDITED)
                     (In thousands, except per share data)
Three Months Ended     Six Months Ended
                                                         June 30,              June 30,
                                                     2001       2000        2001       2000
                                                   --------------------   -------------------
Interest income:
 Loans:
     Residential mortgage loans                    $   900    $   890     $ 1,793    $ 1,761
     Commercial mortgage loans                          91        112         207        249
                                                   -------    -------     -------    -------
          Total loan interest income                   991      1,002       2,000      2,010

 Intercompany interest                                  37         17          69         28
                                                   -------    -------     -------    -------
     Total interest income                           1,028      1,019       2,069      2,038

Noninterest expense:
     Advisory fees                                      31         32          73         63
     Other expenses                                     25         28          54         68
                                                   -------    -------     -------    -------
  Total noninterest expense                             56         60         127        131

  Net income                                           972        959       1,942      1,907

  Preferred stock dividend requirements                680        680       1,361      1,361
                                                   -------    -------     -------    -------

  Net income applicable to common shares           $   292    $   279     $   581    $   546
                                                   =======    =======     =======    =======

  Net income per common share                      $  9.19    $  8.78     $ 18.28    $ 17.18
                                                   =======    =======     =======    =======

  Weighted average common
          shares outstanding                        31,781     31,781      31,781     31,781
                                                   =======    =======     =======    =======
See Notes to Financial Statements.

                                       3
D&N CAPITAL CORPORATION
                           STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                (In thousands)
Six Months Ended
                                                            June 30,
                                                         2001      2000
                                                       -------   -------
Operating activities
Net Income                                             $ 1,942   $ 1,907

Adjustments to reconcile net income
to net cash provided by operating activities:

  Net change in:
   Accrued interest receivable                              11        (6)
   Amortization of premiums                                233       133
   Due from Parent                                      (4,744)     (651)
   Other assets                                              6       (12)
   Other liabilities                                         3       (32)
                                                       -------   -------
Net cash (used in) provided by operating activities     (2,549)    1,339
                                                       -------   -------

Investing activities:
Purchase of mortgage loans                              (8,729)   (6,579)
Principal payments and loan payoffs received            12,639     6,599
                                                       -------   -------
Net cash used by investing activities                    3,910        20
                                                       -------   -------

Financing activities:
Preferred stock dividends paid                          (1,361)   (1,361)
Common stock dividends paid                                 --        --
                                                       -------   -------
Net cash used by financing activities                   (1,361)   (1,361)
                                                       -------   -------

Net increase in cash                                        --        (2)

Cash at beginning of period                                 11        12
                                                       -------   -------
Cash at end of period                                  $    11   $    10
                                                       =======   =======
See Notes to Financial Statements.

                                       4
D&N CAPITAL CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (Unaudited)

NOTE 1:  ORGANIZATION AND BASIS OF PRESENTATION

   D&N Capital Corporation (the "Company"), is a Delaware corporation
incorporated on March 18, 1997 and created for the purpose of acquiring and
holding real estate assets.  The Company was a wholly-owned subsidiary of D&N
Bank ("D&N"), a state chartered savings bank, which became wholly-owned by
Republic Bancorp Inc. on May 17, 1999 through the acquisition of D&N Financial
Corporation.  On December 1, 2000, the Company became a wholly-owned subsidiary
of Republic Bank ("Republic"), a state chartered bank which is wholly owned by
Republic Bancorp Inc., when D&N Bank merged into Republic Bank.

   All shares of common stock are held by Republic Bank.  The Company's
preferred stock is traded on The Nasdaq Stock Market(R) under the symbol
"DNFCP".

   The accompanying unaudited interim financial statements have been prepared in
accordance with accounting principles generally accepted in the United States
for interim financial information and with the instructions to Form 10-Q and
Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of the
information and footnotes necessary for a comprehensive presentation of
financial position, results of operations and cash flow activity required by
accounting principles generally accepted in the United States for complete
financial statements.  In the opinion of management, all normal recurring
adjustments necessary for a fair presentation of results have been included.
For further information, refer to the financial statements and footnotes thereto
included in the Company's Annual Report of Form 10-K for the year ended December
31, 2000.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Mortgage Loans:  Mortgage loans are carried at the principal amount
outstanding, plus premium or discount, upon purchase. Interest income is
recognized using the interest method, which approximates a level rate of return
over the term of the loan.

   Allowance for Loan Losses:  The allowance for possible losses on loans is
maintained at a level believed adequate by management to absorb potential losses
from impaired loans as well as from the remainder of the portfolio. Management's
determination of the level of the allowance is based upon an evaluation of the
portfolio, past experience, current economic conditions, size and composition of
the portfolio, collateral location and values, cash flow positions, industry
concentrations, delinquencies and other relevant factors. At June 30, 2001 and
December 31, 2000, there was no allowance for loan losses.

   Due from Parent:  Due from parent represents principal and interest
payments due the Company from Republic Bank, partially offset by prior amounts
due Republic Bank by the Company.

                                       5
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Income Taxes:  The Company has elected to be treated as a Real Estate
Investment Trust ("REIT") pursuant to provisions of the Internal Revenue Code of
1986, as amended (the "Code"). As a result, the Company will not be subject to
federal income tax on its taxable income to the extent it distributes at least
95% of its taxable income to its shareholders and it meets certain other
requirements as defined in the Code. The Company intends to maintain its
qualification as a REIT for federal income tax purposes. The Company intends to
make qualifying dividends (for federal income tax purposes) of all of its
taxable income to its common and preferred stock shareholders, a portion of
which may be in the form of "consent" dividends, as defined under the Code. As a
result, the Company has made no provision for federal income taxes in the
accompanying financial statements.

     Dividends:

     Preferred Stock:  Dividends on preferred stock are noncumulative from
issuance (July 17, 1997) and are payable quarterly on the last day of March,
June, September and December at a rate of 9.00% per annum of the liquidation
preference ($25.00 per share).

     Common Stock:  Republic Bank, as sole common shareholder, is entitled to
receive dividends when, as and if declared by the Board of Directors from funds
legally available after all preferred dividends have been paid.

     Earnings Per Common Share:  Earnings per share is computed by dividing net
income after preferred dividends by the weighted average number of common shares
outstanding. There are no outstanding dilutive securities.

NOTE 3:  DIVIDENDS

   For each of the three month periods ended June 30, 2001 and 2000, the Company
paid dividends on Series A Preferred Shares in the amount of $680,625.  For each
of the six month periods ended June 30, 2001 and 2000, the Company paid
dividends on Series A Preferred Shares in the amount of $1,361,250.

                                       6
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS

   The principal business of the Company is to acquire and hold residential and
commercial mortgage loans ("mortgage loans") that will generate net income for
distribution to stockholders.  The Company intends to acquire all its loans from
Republic Bank.  These loans consist of whole loans secured by first mortgages or
deeds of trust on single-family residential real estate properties or on
commercial real estate properties.

   Republic Bank administers the day-to-day activities of the Company in its
role as Advisor under the Advisory Agreement.  Republic Bank also services the
Company's mortgage loans under each of the Servicing Agreements.

   It is the intention of the Company and Republic Bank that any agreements and
transactions between the Company and Republic Bank are consistent with market
terms, including the price paid and received for mortgage loans, upon their
acquisition or disposition by the Company, or in connection with the servicing
of such mortgage loans.

RESULTS OF OPERATIONS

   The Company reported total interest income for the quarter ended June 30,
2001 of $1,028,000, compared to $1,019,000 for the second quarter of 2000.
Interest income from residential and commercial mortgage loans was $900,000 and
$91,000, respectively, for the second quarter of 2001, compared to $890,000 and
$112,000, respectively for the second quarter of 2000.  After a deduction of
$31,000 in advisory fees and $25,000 in other administrative expenses, the
Company reported net income of $972,000 for the quarter ended June 30, 2001,
compared to $959,000 for the quarter ended June 30, 2000.

   The Company reported total interest income for the six months ended June 30,
2001 of $2,069,000, compared to $2,038,000 for the same period of 2000.
Interest income from residential and commercial mortgage loans was $1,793,000
and $207,000, respectively, for the six months ended June 30, 2001, compared to
$1,761,000 and $249,000, respectively for the six months ended June 20, 2000.
After a deduction of $73,000 in advisory fees and $54,000 in other
administrative expenses, the Company reported net income of $1,942,000 for the
first half of  2001, compared to $1,907,000 for 2000.

   For the quarters ended June 30, 2001 and 2000, the Company reported net
income per common share of $9.19 and $8.78, respectively. For the six months
ended June 30, 2001 and 2000, the Company reported net income per common share
of $18.28 and $17.18, respectively.

   For the three and six month periods ended June 30, the Company paid $680,625
and $1,361,250, respectively, in preferred stock dividends for 2001 and 2000.
Dividends on the common stock are paid to Republic Bank when and if declared by
the Board of Directors of the Company out of funds available. The Company
expects to pay common stock dividends at least annually in amounts necessary to
continue to preserve its status as a real estate investment trust ("REIT") under
the Internal Revenue Code of 1986, as amended (the "Code").

                                       7
MORTGAGE LOANS

   Residential mortgage loans consist of adjustable rate mortgages and fixed
rate mortgages. The commercial mortgage loans consist of fixed and variable rate
loans, a majority of which have balloon payments. Reinvestments in mortgage
loans are made to maintain a ratio of approximately 90% residential and 10%
commercial mortgage loans in the portfolio. All loans are purchased from
Republic Bank on a fair value basis.

   For the six month periods ended June 30, 2001 and 2000, the Company purchased
replacement mortgage loans from Republic Bank of $8,729,000 and $6,579,000,
respectively. In addition, the Company received $12,639,000 and $6,599,000,
respectively, of principal payments and loan payoffs on its portfolio for the
six month periods ended June 30, 2001 and 2000.

INTEREST RATE RISK

   The Company's income consists primarily of interest payments on mortgage
loans. Currently, the Company does not use any derivative products to manage
interest rate risk. If there is a decline in interest rates (as measured by the
indices upon which the interest rates of adjustable rate mortgages are based),
then the Company will experience a decrease in income available to be
distributed to its shareholders. There can be no assurance that an interest rate
environment in which there is a significant decline in interest rates over an
extended period of time would not adversely affect the Company's ability to pay
dividends on the preferred stock.

SIGNIFICANT CONCENTRATION OF CREDIT RISK

   Concentration of credit risk arises when a number of customers engage in
similar business activities, or activities in the same geographical region, or
have similar economic features that would cause their ability to meet
contractual obligations to be similarly affected by changes in economic
conditions. Concentration of credit risk indicates the relative sensitivity of
the Company's performance to both positive and negative developments affecting a
particular industry .

   Approximately 83% of the Company's total mortgage loan portfolio are loans
secured by residential real estate properties located in Michigan. Consequently,
these residential mortgage loans may be subject to a greater risk of default
than other comparable residential mortgage loans in the event of adverse
economic, political or business developments and natural hazards in Michigan
that may affect the ability of residential property owners in Michigan to make
payments of principal and interest on the underlying mortgages.

   In addition, all of the commercial mortgage properties underlying the
Company's commercial mortgage loans are located in Michigan. Consequently, these
commercial mortgage loans may be subject to greater risk of default than other
comparable commercial mortgage loans in the event of adverse economic, political
or business developments in Michigan that may affect the ability of businesses
in the area to make payments of principal and interest on the underlying
mortgages.

                                       8
LIQUIDITY RISK MANAGEMENT

   The objective of liquidity management is to ensure the availability of
sufficient cash flows to meet all of the Company's financial commitments and to
capitalize on opportunities for the Company's business expansion. In managing
liquidity, the Company takes into account various legal limitations placed on a
REIT as discussed on the following page in Other Matters.

   The Company's principal liquidity needs are to maintain the current portfolio
size through the acquisition of additional mortgage loans as mortgage loans
currently in the portfolio mature, or prepay, and to pay dividends on the
preferred and common stock. The acquisition of additional mortgage loans is
intended to be funded with the proceeds obtained from the repayment of principal
balances by individual mortgagees. The Company does not have and does not
anticipate having any material capital expenditures.

OTHER MATTERS

   As of June 30, 2001, the Company believed that it was in full compliance with
the REIT tax rules and that it will continue to quality as a REIT for federal
income tax purposes. The Company calculated that (a) its Qualified REIT Assets
to be 100% of total assets, compared to the federal tax requirements of 75%; and
(b) that 97% of its revenues qualify for the 75% source of income test and 100%
of its revenues qualify for the 95% source of income test under the REIT rul es.

   The Company also met all REIT requirements regarding the ownership of its
common and preferred stocks and anticipates meeting the 2001 annual distribution
and administrative requirements.

                                       9
PART II - OTHER INFORMATION

   ITEM 1:  LEGAL PROCEEDINGS
               None

   ITEM 2:  CHANGES IN SECURITIES
               None

   ITEM 3:  DEFAULTS UPON SENIOR SECURITIES
               None

   ITEM 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
               None

   ITEM 5:  OTHER INFORMATION
               None

   ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K

            (a) The following exhibits is included herein:

                   12(a)  Computation of Ratio of Earnings to Fixed Charges
                   12(b)  Computation of Ratio of Earnings to Fixed Charges
                          and Preferred Stock Dividend Requirements

            (b) Reports to Form 8-K:

                There were no reports filed on Form 8-K during the second
                quarter of 2001.

                                10
SIGNATURES

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

                                         D&N CAPITAL CORPORATION
                                         -----------------------
                                         (Registrant)

Date: August 14, 2001                    /s/ Leonard M. Bolduc
                                         ---------------------------------
                                         Leonard M. Bolduc, President and
                                         Chief Executive Officer

                                         /s/ Thomas F. Menacher
                                         ---------------------------------
                                         Thomas F. Menacher,
                                         Principal Accounting Officer

                                      11