===============================================================================
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K

(Mark one)
|X|  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

                  For the fiscal year ended December 31, 2005
                                       OR
| |  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

              For the transition period from: ________ to ________

                         Commission File No. 001-13937

                            ANTHRACITE CAPITAL, INC.
             (Exact name of registrant as specified in its charter)

             MARYLAND                                     13-3978906
---------------------------------------          -----------------------------
  (State or other jurisdiction of                     (I.R.S.  Employer
  incorporation or organization)                     Identification No.)

        40 East 52nd Street
        New York, New York                                    10022
---------------------------------------          -----------------------------
(Address of principal executive office)                     (Zip Code)


                                 (212) 810-3333
------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

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

COMMON STOCK, $0.001 PAR VALUE                    NEW YORK STOCK EXCHANGE

9.375% SERIES C CUMULATIVE REDEEMABLE             NEW YORK STOCK EXCHANGE
  PREFERRED STOCK, $.001 PAR VALUE
        (Title of each class)        (Name of each exchange on which registered)

Securities registered pursuant to Section 12(g) of the Act:  Not Applicable

Indicate by check mark if the registrant is a well-known seasoned issuer, as
defined in Rule 405 of the Securities Act. Yes |_| No |X|

Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or 15(d) of the Act. Yes |_| No |X|

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

Indicate by check mark if disclosure of delinquent filers pursuant to item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. |_|

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. (See definition of "accelerated
filer" and "large accelerated filer" in Rule 12b-2 on the Exchange Act Rule).
Large accelerated filer |_| Accelerated filer |X| Non-accelerated filer |_|

Indicate by check mark whether the registrant is a shell company (as defined
in Rule 12b of the Act). Yes |_| No |X|

The aggregate market value of the registrant's Common Stock, $.001 par value,
held by non-affiliates of the registrant, computed by reference to the closing
sale price of $11.85 as reported on the New York Stock Exchange on June 30,
2005, was $628,487,632 (for purposes of this calculation, affiliates include
only directors and executive officers of the registrant).

The number of shares of the registrant's Common Stock, $.001 par value,
outstanding as of March 16, 2006 was 56,928,756 shares.

Documents Incorporated by Reference: The registrant's Definitive Proxy
Statement for the 2006 Annual Meeting of Stockholders is incorporated by
reference into Part III.

===============================================================================





                                      ANTHRACITE CAPITAL, INC. AND SUBSIDIARIES
                                            2005 FORM 10-K ANNUAL REPORT
                                                  TABLE OF CONTENTS

                                                                                                               PAGE
                                                    PART I
                                                                                                           
Item 1.       Business............................................................................................4
Item 1A.      Risk Factors  .....................................................................................20
Item 1B.      Unresolved Staff Comments  ........................................................................26
Item 2.       Properties  .......................................................................................26
Item 3.       Legal Proceedings .................................................................................26
Item 4.       Submission of Matters to a Vote of
              Security Holders ..................................................................................26

                                                    PART II

Item 5.       Market for the Registrant's Common Equity, Related Stockholder Matters
              and Issuer Purchases of Equity Securities..........................................................27
Item 6.       Selected Financial Data ...........................................................................28
Item 7.       Management's Discussion and Analysis of
              Financial Condition and Results of Operations .....................................................29
Item 7A.      Quantitative and Qualitative Disclosures About
              Market Risk .......................................................................................54
Item 8.       Financial Statements and Supplementary Data .......................................................58
Item 9.       Changes in and Disagreements with Accountants
              on Accounting and Financial Disclosure ...........................................................104
Item 9A.      Controls and Procedures.......................................................................... 104
Item 9B.      Other Information................................................................................ 104

                                                   PART III

Item 10.      Directors and Executive Officers of the Registrant ...............................................105
Item 11.      Executive Compensation ...........................................................................105
Item 12.      Security Ownership of Certain Beneficial
              Owners and Management and Related Stockholder Matters ............................................105
Item 13.      Certain Relationships and Related Transactions ...................................................105
Item 14.      Principal Accounting Fees and Services............................................................105

                                                    PART IV

Item 15.      Exhibits and Financial Statement Schedules .......................................................106
              Signatures........................................................................................107



                                       2



            CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

Certain statements contained herein constitute "forward-looking statements"
within the meaning of the Private Securities Litigation Reform Act of 1995 with
respect to future financial or business performance, strategies or
expectations. Forward-looking statements are typically identified by words or
phrases such as "trend," "opportunity," "pipeline," "believe," "comfortable,"
"expect," "anticipate," "current," "intention," "estimate," "position,"
"assume," "potential," "outlook," "continue," "remain," "maintain," "sustain,"
"seek," "achieve" and similar expressions, or future or conditional verbs such
as "will," "would," "should," "could," "may" or similar expressions. Anthracite
Capital, Inc. (the "Company") cautions that forward-looking statements are
subject to numerous assumptions, risks and uncertainties, which change over
time. Forward-looking statements speak only as of the date they are made, and
the Company assumes no duty to and does not undertake to update forward-looking
statements. Actual results could differ materially from those anticipated in
forward-looking statements and future results could differ materially from
historical performance.

In addition to factors previously disclosed in the Company's Securities and
Exchange Commission (the "SEC") reports and those identified elsewhere in this
report, the following factors, among others, could cause actual results to
differ materially from forward-looking statements or historical performance:

     (1)  the introduction, withdrawal, success and timing of business
          initiatives and strategies;
     (2)  changes in political, economic or industry conditions, the interest
          rate environment or financial, capital markets and real estate
          markets which could result in changes in the value of the Company's
          assets;
     (3)  the relative and absolute investment performance and operations of
          the Company's manager, BlackRock Financial Management, Inc. (the
          "Manager");
     (4)  the impact of increased competition;

     (5) the impact of capital improvement projects;

     (6) the impact of future acquisitions and divestitures;

     (7) the unfavorable resolution of legal proceedings;

     (8) the extent and timing of any share repurchases;

     (9)  the impact, extent and timing of technological changes and the
          adequacy of intellectual property protection;
     (10) the impact of legislative and regulatory actions and reforms and
          regulatory, supervisory or enforcement actions of government agencies
          relating to the Company, the Manager or The PNC Financial Services
          Group, Inc. ("PNC Bank");
     (11) terrorist activities, which may adversely affect the general economy,
          real estate, financial and capital markets, specific industries, and
          the Company and the Manager;
     (12) the ability of the Manager to attract and retain highly talented
          professionals;
     (13) fluctuations in foreign currency exchange rates; and
     (14) the impact of changes to tax legislation and, generally, the tax
          position of the Company.

Forward-looking statements speak only as of the date they are made. The Company
does not undertake, and specifically disclaims any obligation, to publicly
release the result of any revisions which may be made to any forward-looking
statements to reflect the occurrence of anticipated or unanticipated events or
circumstances after the date of such statements.



                                       3



                                     PART I

ITEM 1.  BUSINESS

All dollar figures expressed herein are expressed in thousands, except share or
per share amounts.

General

The Company, a Maryland corporation, and its subsidiaries, is a real estate
finance company that generates income primarily based on the spread between the
interest income on its securities investments and mortgage loans and the
interest expense from borrowings to finance its investments. The Company's
primary activity is investing in high yielding commercial real estate assets.
The Company combines traditional real estate underwriting and capital markets
expertise to exploit the opportunities arising from the continuing integration
of these two disciplines. The Company primarily focuses on acquiring pools of
performing loans in the form of commercial mortgage-backed securities ("CMBS"),
issuing secured debt backed by CMBS and providing strategic capital for the
commercial real estate industry in the form of mezzanine loan financing. The
Company commenced operations on March 24, 1998.

The Company's primary investment activities are conducted in three investment
sectors:
1)       Commercial Real Estate Securities
2)       Commercial Real Estate Loans
3)       Commercial Real Estate Equity

The commercial real estate securities portfolio provides diversification and
high yields that are adjusted for anticipated losses over a period of time
(typically, a ten-year weighted average life) and can be financed through the
issuance of secured debt that matches the life of the investment. Commercial
real estate loans and equity provide attractive risk adjusted returns over
shorter periods of time through strategic investments in specific property
types or regions.

The Company's common stock, par value $0.001 per share ("Common Stock"), is
traded on the New York Stock Exchange under the symbol "AHR". The Company's
primary long-term objective is to distribute dividends supported by earnings.
The Company establishes its dividend by analyzing the long-term sustainability
of earnings given existing market conditions and the current composition of its
portfolio. This includes an analysis of the Company's credit loss assumptions,
general level of interest rates and projected hedging costs.

The Company is managed by BlackRock Financial Management, Inc. (the "Manager"),
a subsidiary of BlackRock, Inc., a publicly traded (NYSE:BLK) asset management
company with over $453 billion of assets under management at December 31, 2005.
The Manager provides an operating platform that incorporates significant asset
origination, risk management, and operational capabilities.



                                       4


Commercial Real Estate Securities

The following table indicates the amounts of each category of commercial real
estate securities the Company owned at December 31, 2005. The dollar price
("Dollar Price") represents the estimated fair value or adjusted purchase price
of a security, respectively, relative to its par value.





                                                  Estimated                   Adjusted                     Loss
                                                    Fair         Dollar       Purchase       Dollar       Adjusted
              Assets               Par              Value        Price         Price*        Price        3 Yield
-------------------------------------------------------------------------------------------------------------------
                                                                                          
Controlling Class CMBS              $674,850        $487,109       72.18        $451,539       66.91        9.17%
Investment Grade
   Commercial Real
   Estate Related
   Securities                      1,052,791       1,073,146      101.93       1,058,601      100.55        5.86%
CMBS interest only
   securities ("IOs")              3,505,646         103,363        2.95         103,120        2.94        6.58%
Other Below Investment
   Grade CMBS                        218,383         217,215       99.47         199,908       91.54        8.50%
Collateralized debt
   obligation ("CDO")
   investments                       321,585         124,550       38.73         112,577       35.01       17.29%
                                ----------------------------------------------------------------------------------
        Total                     $5,773,255      $2,005,383       34.74      $1,925,745       33.36         7.61%
                                ==================================================================================


* The adjusted purchase price represents the amortized cost of the Company's
investments.

The Company's principal activity is to underwrite and acquire high yield CMBS
that are rated below investment grade, most of which are held as collateral for
the Company's high yield CDOs. The Company's CMBS are securities backed by
pools of loans secured by first mortgages on commercial real estate throughout
the United States and Europe. The commercial real estate securing the first
mortgages consist of income producing properties including office buildings,
shopping centers, apartment buildings, industrial properties, healthcare
properties, and hotels, among others. The terms of a typical loan include a
fixed rate of interest, thirty-year amortization, some form of prepayment
protection, and a large interest rate increase if not paid off at the ten-year
maturity. The loans are originated by various lenders and pooled together in
trusts which issue securities in the form of various classes of fixed rate debt
secured by the cash flows from the underlying loans. The securities issued by
the trusts are rated by one or more nationally recognized credit rating
organizations and are rated AAA down to CCC. The security that is affected
first by loan losses is not rated. The principal amount of the pools of loans
securing the CMBS securities varies.

The Company focuses on acquiring the securities rated below investment grade
(BB+ or lower). The most subordinated CMBS classes are the first to absorb
realized losses in the loan pools. To the extent there are losses in excess of
the most subordinated class' stated entitlement to principal and interest, then
the remaining CMBS classes will bear such losses in order of their relative
subordination. If a loss of face value, or par, is experienced in the
underlying loans, a corresponding reduction in the par of the lowest rated
security occurs, reducing the cash flow entitlement. The majority owner of the
first loss position has the right to influence the workout process and
therefore designate the trust's special servicer. The Company will generally
seek to influence the workout process in each of its CMBS transactions by
purchasing the majority of the trust's non-rated securities and sequentially
rated securities as high as BB+. Typically, the par amount of all securities
that are rated below investment grade represents 2.75% - 6.0% of the par of the
underlying loans of newly issued CMBS transactions. This is known as the
subordination level because 2.75% - 6.0% of the loan balance is subordinated to
the senior, investment grade rated securities.

The Company does not typically purchase a BB- or lower rated security unless
the Company is involved in


                                       5


the new issue due diligence process and has a clear pari-passu alignment of
interest with the special servicer, or we can appoint the special servicer. The
Company purchases BB+ and BB rated securities at their original issue or in the
secondary market without necessarily having influence over the workout process.
BB+ and BB rated CMBS do not absorb losses until the BB- and lower rated
securities have experienced losses of their entire principal amounts. The
Company believes the subordination levels of these securities provide
additional credit protection and diversification with an attractive risk return
profile.

Owning commercial real estate loans in these forms allows the Company to earn
its loss-adjusted returns over a period of time while achieving significant
diversification across geographic areas and property types.

Controlling Class CMBS

At December 31, 2005, the Company owns 22 different trusts ("Controlling
Class") where the Company through its investment in subordinated CMBS of such
trusts is in the first loss position. As a result of this investment position,
the Company influences the workout process on $29,668,349 of underlying loans.
The total par amount owned of these subordinated Controlling Class securities
is $674,850. The Company does not own the senior securities that represent the
remaining par amount of the underlying mortgage loans. The special servicer on
18 of the 22 trusts is Midland Loan Services, Inc., the special servicer on two
trusts is GMAC Commercial Mortgage Management, Inc., and the special servicer
on the remaining two trusts is Lennar Partners, Inc. Midland Loan Services,
Inc. is an affiliate of the Manager.

Each trust has a designated special servicer. Special servicers are responsible
for carrying out loan loss mitigation strategies. In addition, a special
servicer will advance funds to a trust to maintain principal and interest cash
flows on the trust's securities provided it believes there is a significant
probability of recovering those advances from the underlying borrowers. The
special servicer is paid interest on advanced funds and a fee for its efforts
in carrying out loss mitigation strategies.

Prior to acquiring Controlling Class securities, the Company performs a
significant amount of due diligence on the underlying loans to ensure their
risk profiles meet the Company's criteria. Loans that do not meet the Company's
criteria are either removed from the pool or price adjustments occur. The debt
service coverage and loan to value ratios are evaluated to determine if they
are appropriate for each asset class.

As part of the underwriting process, the Company assumes a certain amount of
loans will incur losses over time. In performing continuing credit reviews on
the 22 Controlling Class trusts, the Company estimates that specific losses
totaling $478,168 related to principal of the underlying loans will not be
recoverable, of which $171,233 is expected to occur over the next five years.
The total loss estimate of $478,168 represents 1.45% of the total underlying
loan pools. Additionally, the Company assumes a constant default rate of
approximately ten to forty basis points with a 35% loss severity and a one year
recovery period. These loss assumptions are used to compute a loss adjusted
yield, which is then used to record income on the Company's consolidated
financial statements. The weighted average loss adjusted yield for all
subordinated Controlling Class securities at December 31, 2005 is 9.2%. For all
Controlling Class securities with a rating of BB- and below, the weighted
average loss adjusted yield is 9.9% at December 31, 2005. If the loss
assumptions prove to be consistent with actual loss experience, the Company will
maintain that level of income for the life of the security. As actual losses
differ from the original loss assumptions, yields are adjusted to reflect the
updated assumptions. In addition, a write down of the adjusted purchase price or
write up of loss adjusted yields of the security may be required. (See Item 7A
-"Quantitative and Qualitative Disclosures About Market Risk" for more
information on the sensitivity of the Company's income and adjusted purchase
price to changes in credit experience.)

Once acquired, the Company uses a performance monitoring system to track the
credit experience of the


                                       6



mortgages in the pools securing both the Controlling Class and the other below
investment grade CMBS. The Company receives remittance reports monthly from the
trustees and monitors any delinquent loans or other issues that may affect the
performance of the loans. The special servicer of a loan pool also assists in
this process. The Company reviews its loss assumptions every quarter using
updated payment and debt service coverage information on each loan in the
context of economic trends on both a national and regional level.

The Company's anticipated yields on its investments are based upon a number of
assumptions that are subject to certain business and economic uncertainties and
contingencies. Examples of such contingencies include, among other things, the
timing and severity of expected credit losses, the rate and timing of principal
payments (including prepayments, repurchases, defaults, liquidations, special
servicer fees, and other related expenses), the pass-through or coupon rate,
and interest rate fluctuations. Additional factors that may affect the
Company's anticipated yields on its Controlling Class CMBS include interest
payment shortfalls due to delinquencies on the underlying mortgage loans, the
timing and magnitude of credit losses on the mortgage loans underlying the
Controlling Class CMBS that are a result of the general condition of the real
estate market (including competition for tenants and their related credit
quality), and changes in market rental rates. As these uncertainties and
contingencies are difficult to predict and are subject to future events which
may alter these assumptions, no assurance can be given that the Company's
anticipated yields to maturity will be maintained.

Investment Grade CMBS

The Company also purchases investment grade commercial real estate related
securities in the form of CMBS and unsecured debt of commercial real estate
companies. The addition of these higher rated securities is intended to add
greater stability to the long-term performance of the Company's portfolio as a
whole and to provide greater diversification to optimize secured financing
alternatives. The Company generally seeks to assemble a portfolio of high
quality issues that will maintain consistent performance over the life of the
security.

CMBS IOs

The Company also acquires CMBS IOs. These securities represent a portion of the
interest coupons paid by the underlying loans. The Company views this portfolio
as possessing attractive relative value versus other alternatives. These
securities do not have significant prepayment risk because the underlying loans
generally have prepayment restrictions. Furthermore, the credit risk is also
mitigated because the IO represents a portion of all underlying loans, not
solely the first loss.

Commercial Real Estate Loans

The Company's loan activity is focused on providing mezzanine capital to the
commercial real estate industry. The Company targets real estate operators with
strong track records and compelling business plans designed to enhance the
value of their real estate. These loans generally are subordinated to a senior
lender or first mortgage and are priced to reflect a higher return. The Company
has significant experience in closing large, complex loan transactions and
believes it can deliver a timely and competitive financing package.

The types of investments in this class include subordinated participations in
first mortgages, loans secured by partnership interests, preferred equity
interests in real estate limited partnerships and loans secured by second
mortgages. The weighted average life of these investments is generally two to
three years and the investments have fixed or floating rate coupons.

The Company performs significant due diligence before making investments to
evaluate risks and


                                       7


opportunities in this sector. The Company generally focuses on strong
sponsorship, attractive real estate fundamentals, and pricing and structural
characteristics that provide significant influence over the underlying asset.

The following table summarizes the loan investments held by the Company at
December 31, 2005 and 2004.


                                        # of Loans           Par at
                                      --------------------------------------
Type of           Underlying
Investment       Property Type         2005    2004      2005        2004
----------------------------------------------------------------------------

                Residential/Office
                Hotel/Retail
Subordinate     Communication
Mortgages       Tower                   9       8      $125,728     $87,273

                Residential/Office
Mezzanine       Hotel/Retail/
Loans           Storage                 7       9      $117,946    $164,294

                Residential/Office
                Hotel/Retail/
                Industrial/Other
Non-US Loans    Mixed-Use               4       1      $129,951     $21,119

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

Total                                  20      18      $373,625    $272,686
                                      ======================================


Table continued--

                Book Value at
             ---------------------

Type of        2005       2004     Scheduled    Interest           Yield
Investment                         Maturity
-----------------------------------------------------------------------------


                                    2006 -
Subordinate   $117,952    $77,915   2018      6.7% - 11.0%    F   6.7% - 11.9%
Mortgages                                     7.4% - 9.1%     L   7.4% - 9.4%

                                    2006 -
Mezzanine     $117,903   $164,472   2015      9.1% - 17.0%    F   9.1% - 17.0%
Loana                                         8.9% - 13.4%    L   8.9% - 13.4%

Non-US Loans  $129,951    $21,119   2006-        8.10%        F      8.10%
                                    2012      6.5% - 10.6%    L   6.5% - 10.6%
             ---------------------

Total         $365,806   $263,506
             =====================

F - Fixed Rate; L - LIBOR-based floating rate


Since 2001, the Company's activity in this sector generally has been conducted
through Carbon Capital, Inc. ("Carbon I") and Carbon Capital II, Inc. ("Carbon
II", and collectively with Carbon I, the "Carbon Capital Funds"), private
commercial real estate income opportunity funds. The Company believes the use
of the Carbon Capital Funds allows it to invest in larger institutional quality
assets with greater diversification. The Company's consolidated financial
statements include its share of the net assets and income of the Carbon Capital
Funds. At December 31, 2005, the Company owned approximately 20% of Carbon I as
well as approximately 26% of Carbon II. The yield on the Company's investments
in the Carbon Capital Funds was 22.1% for the year ended December 31, 2005. The
Company's investments in the Carbon Capital Funds at December 31, 2005 were
$59,646, as compared to $56,812 at December 31, 2004.


                                       8



The following table summarizes the loan investments held by the Carbon Capital
Funds at December 31, 2005 and 2004.


                                  # of Loans               Par at
                                                   -----------------------
Type of         Underlying
                 Property
Investment         Type         2005       2004        2005        2004
--------------------------------------------------------------------------

Senior
Mortgages       Office             1          -      $21,183         $-

Subordinate     Residential/
Mortgages       Office/Hotel/
                /Retail/Land      14        16       260,936      256,686

                Residential/
                Office/Hotel/
Mezzanine       Retail/
Loans           Storage           18        15       317,063      274,706
                             ---------------------------------------------

Total                             33        31      $599,182     $531,392
                             =============================================


[Table - continued]


                 Book Value at
              ---------------------
Type of         2005       2004      Scheduled      Interest            Yield
Investment                            Maturity
--------------------------------------------------------------------------------

Senior
Mortgages    $21,183         $-          2006         7.4%       L      7.4%

Subordinate
Mortgages    257,668    245,154   2006 - 2012    6.7% - 18.0%    F  8.0% - 11.6%
                                                 8.6% - 17.6%    L  7.4% - 25.9%


Mezzanine    282,227    273,754   2006 - 2012    6.4% - 22.0%    F  8.8% - 23.6%
Loans                                            8.9% - 18.4%    L  8.9% - 21.3%
            --------------------

Total       $561,078   $518,908
            ====================



F - Fixed Rate; L - LIBOR-based floating rate

Commercial Real Estate Equity

In December 2005, the Company invested an aggregate of $50,704 in the BlackRock
Diamond Property Fund ("BlackRock Diamond"). BlackRock Diamond is a private
real estate investment trust ("REIT") managed by BlackRock Realty Advisors,
Inc., a subsidiary of the Company's Manager. BlackRock Diamond's investment
objective is to seek current income and capital appreciation from a portfolio
of equity real estate assets while preserving capital. The Company had a 27%
ownership in BlackRock Diamond at December 31, 2005 and recorded $299 of income
during the fourth quarter of 2005 with respect to this investment under the
equity method. At December 31, 2005, the Company had $24,296 of remaining
capital commitments to BlackRock Diamond which was called in February 2006.
Additionally, during February 2006, the Company increased it capital
commitments by an additional $25,000.

In March 2006, the Company purchased a multifamily property in Texas at a cost
of $5,435.

Financing and Leverage

The Company has financed its assets with the net proceeds of its stock
offerings, the issuance of common stock under the Company's Dividend
Reinvestment and Stock Purchase Plan (the "Dividend Reinvestment Plan"), the
issuance of preferred stock, long-term secured and unsecured borrowings,
short-term borrowings under reverse repurchase agreements and the lines of
credit discussed below. In the future, operations may be financed by
offerings of equity securities, as well as unsecured and secured borrowings.
The Company expects that, in general, it will employ leverage consistent with
the type of assets acquired and the desired level of risk in various investment
environments. The Company's governing documents do not explicitly limit the
amount of leverage that the Company may employ. Instead, the Board of Directors
has adopted an indebtedness policy for the Company that limits its recourse
debt to equity ratio to a maximum of 3.0 to 1. The Company's recourse
debt-to-equity ratio of 2.0 to 1 at December 31, 2005 was in compliance with
the policy. The Company anticipates that it will maintain recourse
debt-to-equity ratios between 1.0 to 1 and 3.0 to 1 in the foreseeable future,
although this ratio may be higher or lower at any time. The Board of Directors
may change the Company's indebtedness policy at any time.


                                       9



Reverse Repurchase Agreements and Lines of Credit

The Company has entered into reverse repurchase agreements to finance its
securities that are not financed under its lines of credit or CDOs. The reverse
repurchase agreements collateralized by most of these securities bear interest
at rates that historically have moved in close relationship to the London
Interbank Offered Rate for U.S. dollar deposits ("LIBOR").

The Company has a $200,000 committed multicurrency credit facility with Deutsche
Bank, AG (the "Deutsche Bank Facility"), which matures on December 20, 2007. The
Deutsche Bank Facility can be used to replace existing reverse repurchase
agreement borrowings and to finance the acquisition of mortgage-backed
securities, loan investments, and investments in real estate joint ventures.
Outstanding borrowings under the Deutsche Bank Facility bear interest at a
LIBOR-based variable rate. At December 31, 2005 and 2004, the outstanding
borrowings under this facility were $181,875 and $126,349, respectively. At
December 31, 2005, $16,555 of the Company's $200,000 committed multicurrency
credit facility with Deutsche Bank, AG was available for future borrowings.

On July 18, 2002, the Company entered into a $75,000 committed credit facility
with Greenwich Capital, Inc. Outstanding borrowings under this credit facility
bear interest at a LIBOR-based variable rate. At December 31, 2005 and 2004,
respectively, outstanding borrowings under this facility were $75,000 and
$24,527. At December 31, 2005, none of the Company's $75,000 committed credit
facility with Greenwich Capital, Inc. was available.

At December 31, 2005, the Company had outstanding borrowings of $27,800 under a
$28,000 committed credit facility with Morgan Stanley Mortgage Capital, Inc.
The Morgan Stanley Mortgage Capital, Inc. facility matures May 11, 2006.

On February 17, 2006, the Company entered into a $200,000 committed
multicurrency credit facility with Morgan Stanley Bank that matures on February
16, 2008. Extensions of credit under this facility will be secured by certain
loans and securities. Outstanding borrowings under this credit facility bear
interest at a LIBOR-based variable rate.

The Company is subject to various covenants in its lines of credit, including
maintaining a minimum net worth measured on a book value of $305,000 in
accordance with generally accepted accounting principles in the United States
of America ("GAAP"), a maximum recourse debt-to-equity of 3.0 to 1, a minimum
cash requirement based upon certain debt-to-equity ratios, a minimum debt
service coverage ratio of 1.75 and a minimum liquidity reserve of $10,000. At
December 31, 2004, the Company received authorization from its lenders to
permit debt to equity and debt service coverage ratios in excess of existing
covenants. At December 31, 2005 and 2004, the Company was in compliance with
all other covenants.

Under the lines of credit and the reverse repurchase agreements, the respective
lenders retain the right to mark the underlying collateral to estimated fair
value. A reduction in the value of pledged assets could require the Company to
provide additional collateral or fund cash margin calls. From time to time, the
Company may be required to provide additional collateral or fund margin calls.
The Company maintains adequate liquidity to meet such calls.


                                      10



Long-Term Secured Borrowings

The Company finances the majority of its commercial real estate assets with
match funded, secured term debt through CDO offerings. To accomplish this, the
Company forms a special purpose entity ("SPE") and contributes a portfolio
primarily consisting of below investment grade CMBS, investment grade CMBS, and
unsecured debt of commercial real estate companies in exchange for the preferred
equity interest in the SPE. With the exceptions of the Company's fourth and
fifth CDOs ("CDO HY1" and "CDO HY2", respectively), these transactions are
considered financings and the SPEs are fully consolidated on the Company's
consolidated financial statements. The SPE then will issue fixed and floating
rate debt secured by the cash flows of the securities in its portfolio. The SPE
will enter into an interest rate swap agreement to convert the floating rate
debt issued to a fixed interest rate, thus matching the cash flow profile of the
underlying portfolio. The structure of the CDO debt also eliminates the mark to
market requirement commonly associated with of other types of financing, thus
eliminating the need to provide additional collateral if the value of the
underlying portfolio declines. The debt issued by the SPE generally is rated AAA
down to BB. Due to its preferred equity interest, the Company continues to
manage the credit risk of the underlying portfolio as it did prior to the assets
being contributed to the CDO. CDO debt is the Company's preferred capital
structure to maximize returns on these types of portfolios on a non-recourse
basis. Other forms of financing used for these types of assets include
multi-year committed financing facilities and 30-day reverse repurchase
agreements.


                                      11



Further information with respect to the Company's collateralized borrowings at
December 31, 2005 is summarized as follows:




                                               Reverse                 Commercial    Collateralized        Total
                                             Repurchase   Lines of      Mortgage          Debt         Collateralized
                                             Agreements    Credit      Loan Pools      Obligations       Borrowings
                                           ------------------------------------------------------------------------------
                                                                                           
Commercial Real Estate Securities
  Outstanding Borrowings                      $567,519     $6,242              $-      $1,115,035*        $1,688,591
  Weighted average borrowing rate                4.53%      4.28%               -            5.86%             5.41%
  Weighted average remaining
  maturity                                     28 days   1.97 years             -       10.8 years        5.27 years
  Estimated fair value of assets
  pledged                                     $639,116     $8,530              $-       $1,227,222        $1,874,868

Residential Mortgage-Backed Securities
  Outstanding Borrowings                      $249,122         $-              $-               $-          $249,122
  Weighted average borrowing rate                4.34%          -               -                -             4.34%
  Weighted average remaining
  maturity                                     24 days          -               -                -           24 days
  Estimated fair value of assets
  pledged                                     $258,770         $-              $-               $-          $258,770

Commercial Mortgage Loan Pools
  Outstanding Borrowings                            $-       $722      $1,272,931               $-        $1,273,703
  Weighted average borrowing rate                    -      5.80%           3.97%                -             3.97%
  Weighted average remaining
  maturity                                           -    1.53 years   6.89 years                -        6.98 years
  Estimated fair value of assets
  pledged                                           $-     $1,285      $1,292,407               $-        $1,293,692

Commercial Real Estate Loans
  Outstanding Borrowings                            $-   $229,556              $-               $-          $229,556
  Weighted average borrowing rate                    -      5.29%               -                -             5.29%
  Weighted average remaining
  maturity                                           - 1.61 years               -                -        1.61 years
  Estimated fair value of assets
  pledged                                           $-   $337,447              $-               $-          $337,447




*$48,105 of the Company's CDO debt is the financing of CDO bonds that the
Company has chosen not to sell and financed under its lines of credit.



                                      12



Certain information with respect to the Company's collateralized borrowings at
December 31, 2004 is summarized as follows:



                                               Reverse                 Commercial    Collateralized        Total
                                             Repurchase   Lines of      Mortgage          Debt         Collateralized
                                             Agreements    Credit      Loan Pools      Obligations       Borrowings
                                           ------------------------------------------------------------------------------
                                                                                              

   Commercial Real Estate Securities
     Outstanding Borrowings                  $284,224       $5,798                $-      $1,083,471*        $1,373,493
     Weighted average borrowing rate            2.62%        3.76%                 -            6.04%             5.32%
     Weighted average remaining
     maturity                                 30 days     192 days                 -       8.06 years        6.38 years
     Estimated fair value of assets
     pledged                                 $339,073       $9,217                $-       $1,202,760        $1,551,050

   Residential Mortgage-Backed Securities
     Outstanding Borrowings                  $356,452            -                $-                -          $356,452
     Weighted average borrowing rate            2.36%            -                 -                -             2.36%
     Weighted average remaining
     maturity                                 23 days            -                 -                -           23 days
     Estimated fair value of assets                                                                 -
     pledged                                 $372,071            -                $-                           $372,071

   Commercial Mortgage Loan Pools
     Outstanding Borrowings                         -         $773        $1,294,058                -        $1,294,830
     Weighted average borrowing rate                -        3.61%             3.76%                -             3.76%
     Weighted average remaining                                                                     -
     maturity                                       -     189 days        7.09 years                         7.09 years
     Estimated fair value of assets                                                                 -
     pledged                                        -       $1,339        $1,312,045                         $1,313,384

   Commercial Real Estate Loans
     Outstanding Borrowings                         -     $141,601                 -                -          $141,601
     Weighted average borrowing rate                -        3.47%                 -                -             3.47%
     Weighted average remaining                     -                              -                -
     maturity                                             222 days                                             222 days
     Estimated fair value of assets                 -                              -                -
     pledged                                              $211,566                                             $211,566



*$15,504 of the Company's CDO debt is the financing of CDO bonds that the
Company has chosen not to sell and financed under its lines of credit.

Unsecured Borrowings

On September 26, 2005, the Company issued $75,000 of trust preferred securities
through its wholly owned subsidiary, Anthracite Capital Trust I, a Delaware
statutory trust ("Trust I"). The trust preferred securities have a thirty-year
term ending October 30, 2035 with interest at a fixed rate of 7.497% for the
first ten years and at a floating rate of three-month LIBOR plus 2.9%
thereafter. The trust preferred securities can be redeemed at par by the
Company beginning in October 2010. Trust I issued $2,380 aggregate liquidation
amount of common securities, representing 100% of the voting common stock of
Trust I to the Company for a purchase price of $2,380. The Company realized net
proceeds from this offering of approximately $72,618.

On February 2, 2006, the Company issued $50,000 of trust preferred securities
through its wholly


                                      13


owned subsidiary, Anthracite Capital Trust II, a Delaware statutory trust
("Trust II"). The trust preferred securities have a thirty-year term ending
April 30, 2036 with interest at a fixed rate of 7.73% for the first ten years
and at a floating rate of three-month LIBOR plus 2.7% thereafter. The trust
preferred securities can be redeemed at par by the Company beginning in April
2011. Trust II issued $1,550 aggregate liquidation amount of common securities,
representing 100% of the voting common stock of Trust II to the Company for a
purchase price of $1,550. The Company realized net proceeds from this offering
of approximately $48,491.

On March 16, 2006, the Company issued $50,000 of trust preferred securities
through its wholly owned subsidiary, Anthracite Capital Trust III, a Delaware
statutory trust ("Trust III" and collectively with Trust I and Trust II, the
"Trusts"). The trust preferred securities have a thirty-year term ending March
30, 2036 with interest at a fixed rate of 7.77% for the first ten years and at
a floating rate of three-month LIBOR plus 2.7% thereafter. The trust preferred
securities can be redeemed at par by the Company beginning in March 2011. Trust
III issued $1,547 aggregate liquidation amount of common securities,
representing 100% of the voting common stock of Trust III to the Company for a
purchase price of $1,547. The Company realized net proceeds from this offering
of approximately $48,435.

Equity Issuances

In 2005, the Company issued 1,725,000 shares of Common Stock in a follow-on
offering at $11.59 per share. In 2004, the Company issued 2,415,000 shares of
Common Stock in a follow-on offering at $11.50 per share. Additionally, for the
years ended December 31, 2005 and 2004, respectively, the Company issued
1,318,568 and 1,084,619 shares of Common Stock under its Dividend Reinvestment
Plan. Net proceeds under the Dividend Reinvestment Plan to the Company were
approximately $14,327 and $12,691, respectively.

For the years ended December 31, 2004 and 2003, the Company issued 294,400 and
45,000 shares of Common Stock under a sale agency agreement with Brinson
Patrick Securities Corporation. Net proceeds to the Company were approximately
$3,210 and $497, respectively.

Hedging Activities

The Company enters into hedging transactions to protect its investment
portfolio and related borrowings from interest rate fluctuations and other
changes in market conditions. From time to time, the Company may modify its
exposure to market interest rates by entering into various financial
instruments that adjust portfolio duration and short-term rate exposure. These
financial instruments are intended to mitigate the effect of changes in
interest rates on the value of the Company's assets and the cost of borrowing.
These transactions may include interest rate swaps, the purchase or sale of
interest rate collars, caps or floors, options, and other hedging instruments.
These instruments may be used to hedge as much of the interest rate risk as the
Manager determines is in the best interest of the Company's stockholders, given
the cost of such hedges. The Manager may elect to have the Company bear a level
of interest rate risk that could otherwise be hedged when the Manager believes,
based on all relevant facts, that bearing such risk is advisable. The Manager
has extensive experience in hedging mortgages, mortgage-related assets and
related borrowings with these types of instruments.

Hedging instruments often are not traded on regulated exchanges, guaranteed by
an exchange or its clearinghouse, or regulated by any U.S. or foreign
governmental authorities. The Company will enter into these transactions only
with counterparties with long-term debt rated A or better by at least one
nationally recognized credit rating organization. The business failure of a
counterparty with which the Company has entered into a hedging transaction most
likely will result in a default, which may result in the loss of unrealized
profits. Although the Company generally will seek to reserve for itself the
right to terminate its


                                      14



hedging positions, it may not always be possible to dispose of or close out a
hedging position without the consent of the counterparty, and the Company may
not be able to enter into an offsetting contract in order to cover its risk.
There can be no assurance that a liquid secondary market will exist for hedging
instruments purchased or sold, and the Company may be required to maintain a
position until exercise or expiration, which could result in losses.

The Company's hedging activities are intended to address both income and
capital preservation. Income preservation refers to maintaining a stable spread
between yields from mortgage assets and the Company's borrowing costs across a
reasonable range of adverse interest rate environments. Capital preservation
refers to maintaining a relatively steady level in the estimated fair value of
the Company's capital across a reasonable range of adverse interest rate
scenarios. However, no strategy can insulate the Company completely from
changes in interest rates.

Interest rate hedging instruments at December 31, 2005 and 2004 consisted of
the following:



                                                             At December 31, 2005
                              -----------------------------------------------------------------------------------
                                Notional Value     Estimated Fair    Unamortized Cost   Average Remaining Term
                                                        Value                                  (years)
                              -----------------------------------------------------------------------------------
                                                                                        
Cash flow hedges                    $500,350            $6,234                 -                   8.42
CDO cash flow hedges                 701,603            10,616                 -                   7.51
Trading swaps                        133,000             4,032                 -                   6.83
CDO timing swaps                     223,445               (37)                -                   7.08
CDO LIBOR cap                         85,000             1,419             1,407                   7.40

                                                             At December 31, 2004
                              -----------------------------------------------------------------------------------
                                Notional Value     Estimated Fair    Unamortized Cost   Average Remaining Term
                                                        Value                                  (years)
                              -----------------------------------------------------------------------------------
Cash flow hedges                    $452,600              $253                 -                   5.44
CDO cash flow hedges                 718,120           (11,262)                -                   8.50
Trading swaps                         16,000                (5)                -                   1.94
CDO timing swaps                     223,445               145                 -                   8.08
CDO LIBOR cap                         85,000               694             1,407                   8.40



The counterparties for the Company's swaps are Deutsche Bank, AG, Merrill Lynch
Capital Services, Inc., Goldman Sachs Capital Markets, L.P., Lehman Special
Financing Inc., and Morgan Stanley Capital Services Capital, Inc. with ratings
of AA-, A+, A+, AA-, and A+, respectively. The Company continually monitors the
rating and overall credit quality of its swap counterparties.

Operating Policies


The Company has adopted compliance guidelines, including restrictions on
acquiring, holding, and selling assets, to ensure that the Company meets the
requirements for qualification as a REIT under the United States Internal
Revenue Code of 1986, as amended (the "Code") and is excluded from regulation
as an investment company under the Investment Company Act of 1940, as amended
(the "Investment Company Act"). Before acquiring any asset, the Manager
determines whether such asset would constitute a "Real Estate Asset" under the
REIT provisions of the Code. The Company regularly monitors purchases of
mortgage assets and the income generated from such assets, including income
from its hedging activities, in an effort to ensure that at all times the
Company's assets and income meet the requirements for qualification as a REIT
and exclusion under the Investment Company Act.


                                      15



In order to maintain the Company's REIT status, the Company generally intends
to distribute to its stockholders aggregate dividends equaling at least 90% of
its taxable income each year. The Code permits the Company to fulfill this
distribution requirement by the end of the year following the year in which the
taxable income was earned.

The Company's unaffiliated directors review all transactions on a quarterly
basis and ratify all transactions with the Manager and its affiliates. The
unaffiliated directors rely substantially on information and analysis provided
by the Manager to evaluate the Company's operating policies, compliance
therewith, and other matters relating to the Company's investments.

Regulation

The Company intends to continue to conduct its business so as not to become
regulated as an investment company under the Investment Company Act. Under the
Investment Company Act, a non-exempt entity that is an investment company is
required to register with the SEC and is subject to extensive, restrictive, and
potentially adverse regulation relating to, among other things, operating
methods, management, capital structure, dividends, and transactions with
affiliates. The Investment Company Act exempts entities that are "primarily
engaged in the business of purchasing or otherwise acquiring mortgages and
other liens on and interests in real estate" ("Qualifying Interests"). Under
current interpretation by the staff of the SEC, to qualify for this exemption,
the Company, among other things, must maintain at least 55% of its assets in
Qualifying Interests. Substantially all of the Company's interests in
residential mortgage-backed securities ("RMBS") are Qualifying Interests.

A portion of the CMBS acquired by the Company are collateralized by pools of
first mortgage loans where the Company can monitor the performance of the
underlying mortgage loans through loan management, servicing rights and
workout/foreclosure rights with respect to the underlying mortgage loans. When
such arrangements exist, the Company believes that the related Controlling
Class CMBS constitute Qualifying Interests for purposes of the Investment
Company Act. Therefore, the Company believes that it should not be required to
register as an "investment company" under the Investment Company Act as long as
it continues to invest in a sufficient amount of such Controlling Class CMBS
and/or in other Qualifying Interests.

If the SEC or its staff were to take a different position with respect to
whether the Company's Controlling Class CMBS constitute Qualifying Interests,
the Company could be required to modify its business plan so that either (i) it
would not be required to register as an investment company or (ii) it would
register as an investment company under the Investment Company Act. In such
event, modification of the Company's business plan so that it would not be
required to register as an investment company might entail a disposition of a
significant portion of the Company's Controlling Class CMBS or the acquisition
of significant additional assets, such as agency pass-through and
mortgage-backed securities, which are Qualifying Interests and modification of
the Company's business plan to register as an investment company could result
in increased operating expenses and could entail reducing the Company's
indebtedness, which also could require it to sell a significant portion of its
assets. No assurances can be given that any such dispositions or acquisitions
of assets, or de-leveraging, could be accomplished on favorable terms.
Consequently, any such modification of the Company's business plan could have a
material adverse effect on the Company. Further, if it were established that
the Company were operating as an unregistered investment company, there would
be a risk that the Company would be subject to monetary penalties and
injunctive relief in an action brought by the SEC, that the Company would be
unable to enforce contracts with third parties, and that third parties could
seek to obtain rescission of transactions undertaken during the period it was
established that the Company was an unregistered investment company. Any such
results would be likely to have a material adverse effect on the Company.


                                      16

Competition

The Company's net income depends, in large part, on the Company's ability to
acquire mortgage assets at favorable spreads over the Company's borrowing
costs. In acquiring mortgage assets, the Company competes with other mortgage
REITs, specialty finance companies, savings and loan associations, banks,
mortgage bankers, insurance companies, mutual funds, institutional investors,
investment banking firms, other lenders, governmental bodies, and other
entities. In addition, there are numerous mortgage REITs with asset acquisition
objectives similar to the Company's, and others may be organized in the future.
The effect of the existence of additional REITs may be to increase competition
for the available supply of mortgage assets suitable for purchase by the
Company. Some of the Company's anticipated competitors are significantly larger
than the Company, have access to greater capital and other resources, and may
have other advantages over the Company. In addition to existing companies,
other companies may be organized for purposes similar to that of the Company,
including companies organized as REITs focused on purchasing mortgage assets. A
proliferation of such companies may increase the competition for equity capital
and thereby adversely affect the market price of the Company's Common Stock.

Employees

The Company does not have any employees. The Company's officers, each of whom
is a full-time employee of the Manager, perform the duties required pursuant to
the Management Agreement (as defined below) with the Manager and the Company's
bylaws.

Management Agreement

The Company has a Management Agreement with the Manager, a majority owned
indirect subsidiary of The PNC Financial Services Group, Inc. and the employer
of certain directors and all of the officers of the Company, under which the
Manager manages the Company's day-to-day operations, subject to the direction
and oversight of the Company's Board of Directors. Pursuant to the Management
Agreement, the Manager formulates investment strategies, arranges for the
acquisition of assets, arranges for financing, monitors the performance of the
Company's assets and provides certain other advisory and managerial services in
connection with the operations of the Company. For performing these services,
the Company pays the Manager a base management fee equal to 2.0% of the
quarterly average total stockholders' equity for the applicable quarter.

To provide an incentive the Manager is entitled to receive an incentive fee
equal to 25% of the amount by which the rolling four-quarter GAAP net income
before the incentive fee exceeds the greater of 8.5% or 400 basis points over
the ten-year Treasury note multiplied by the adjusted per share issue price of
the common stock ($11.38 per common share at December 31, 2005).

The Company's unaffiliated directors approved an extension of the Management
Agreement to March 30, 2007 at the Board's February 2006 meeting. Additionally,
pursuant to a resolution of the Company's Board of Directors adopted at the
February 2006 meeting, up to 30% of the incentive fees earned in 2005 or after
may be paid in shares of the Company's Common Stock subject to certain
provisions. The Board of Directors also authorized the Company to seek
shareholders' approval of a compensatory deferred stock plan.

During the third quarter of 2003, the Manager voluntarily reduced its
management fees by 20% from its calculated amount for the third and fourth
quarter of 2003 and the first quarter of 2004. This revision resulted in $1,046
in savings to the Company during 2003 and $532 during 2004, respectively.

The Manager primarily engages in four activities in its capacity as Manager on
behalf of the Company: (i) acquiring and originating mortgage loans and other
real estate related assets; (ii) asset/liability and risk management, hedging
of floating rate liabilities, and financing, management and disposition of
assets,


                                      17



including credit and prepayment risk management; (iii) surveillance and
restructuring of real estate loans and (iv) capital management, structuring,
analysis, capital raising, and investor relations activities. In conducting
these activities, the Manager formulates operating strategies for the Company,
arranges for the acquisition of assets by the Company, arranges for various
types of financing and hedging strategies for the Company, monitors the
performance of the Company's assets, and provides certain administrative and
managerial services in connection with the operation of the Company. At all
times, the Manager is subject to the direction and oversight of the Company's
Board of Directors.

The Company may terminate, or decline to renew the term of, the Management
Agreement without cause at any time upon 60 days' written notice by a majority
vote of the unaffiliated directors. Although no termination fee is payable in
connection with a termination for cause, in connection with a termination
without cause, the Company must pay the Manager a termination fee, which could
be substantial. The amount of the termination fee will be determined by
independent appraisal of the value of the Management Agreement. Such appraisal
is to be conducted by a nationally-recognized appraisal firm mutually agreed
upon by the Company and the Manager.

During 2000, the Company completed the acquisition of CORE Cap, Inc. The merger
was a stock for stock acquisition where the Company issued 4,180,552 shares of
its Common Stock and 2,261,000 shares of its Series B Preferred Stock, $0.001
par value per share ("Series B Preferred Stock"). At the time of the CORE Cap
acquisition, the Manager agreed to pay GMAC (CORE Cap, Inc.'s external advisor)
$12,500 over a ten-year period ("Installment Payment") to purchase the right to
manage the assets under the existing management contract ("GMAC Contract"). The
GMAC Contract had to be terminated in order to allow for the Company to
complete the merger, as the Company's management agreement with the Manager did
not provide for multiple managers. As a result, the Manager offered to buy-out
the GMAC Contract as the Manager estimated it would receive incremental fees
above and beyond the Installment Payment, and thus was willing to pay for, and
separately negotiate, the termination of the GMAC Contract. Accordingly, the
value of the Installment Payment was not considered in the Company's allocation
of its purchase price to the net assets acquired in the acquisition of CORE
Cap, Inc. The Company agreed that should the Management Agreement with the
Manager be terminated, not renewed or not extended for any reason other than
for cause, the Company would pay to the Manager an amount equal to the
Installment Payment less the sum of all payments made by the Manager to GMAC.
At December 31, 2005, the Installment Payment would be $5,000 payable over five
years. The Company does not accrue for this contingent liability.

In addition, the Company has the right at any time during the term of the
Management Agreement to terminate the Management Agreement without the payment
of any termination fee upon, among other things, a material breach by the
Manager of any provision contained in the Management Agreement that remains
uncured at the end of the applicable cure period.

Taxation of the Company

The Company has elected to be taxed as a REIT under the Code, commencing with
its taxable year ended December 31, 1998, and the Company intends to continue
to operate in a manner consistent with the REIT provisions of the Code. The
Company's qualification as a REIT depends on its ability to meet the various
requirements imposed by the Code, through actual operating results, asset
holdings, distribution levels, and diversity of stock ownership.

Provided the Company continues to qualify for taxation as a REIT, it generally
will not be subject to Federal corporate income tax on its net income that is
currently distributed to stockholders. This treatment substantially eliminates
the "double taxation" (at the corporate and stockholder levels) that generally
results from an investment in a corporation. If the Company fails to qualify as
a REIT in any taxable year, its taxable income would be subject to Federal
income tax at regular corporate rates (including any applicable


                                      18




alternative minimum tax). Even if the Company qualifies as a REIT, it will be
subject to Federal income and excise taxes on its undistributed income.

If in any taxable year the Company fails to qualify as a REIT and, as a result,
incurs additional tax liability, the Company may need to borrow funds or
liquidate certain investments in order to pay the applicable tax, and the
Company would not be compelled to make distributions under the Code. Unless
entitled to relief under certain statutory provisions, the Company would also
be disqualified from treatment as a REIT for the four taxable years following
the year during which qualification is lost. Although the Company currently
intends to operate in a manner designed to qualify as a REIT, it is possible
that future economic, market, legal, tax, or other considerations may cause the
Company to fail to qualify as a REIT or may cause the Board of Directors to
revoke the Company's REIT election.

The Company and its stockholders may be subject to foreign, state, and local
taxation in various foreign, state, and local jurisdictions, including those in
which it or they transact business or reside. The state and local tax treatment
of the Company and its stockholders may not conform to the Company's Federal
income tax treatment.

Website

The Company's website address is www.anthracitecapital.com. The Company makes
available free of charge through its website its Annual Report on Form 10-K,
Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and all amendments
to those reports as soon as reasonably practicable after such material is
electronically filed with or furnished to the SEC, and also makes available on
its website the charters for the Audit, Nominating and Corporate Governance
Committees of the Board of Directors and its Codes of Ethics, as well as its
corporate governance guidelines. Copies in print of these documents are
available upon request to the Secretary of the Company at the address indicated
on the cover of this report. To communicate with the Board of Directors
electronically, the Company has established an e-mail address,
anthracitebod@blackrock.com, to which stockholders may send correspondence to
the Board of Directors or any such individual directors or group or committee
of directors.

In accordance with New York Stock Exchange ("NYSE") Rules, on June 23, 2005,
the Company filed the annual certification by our Chief Executive Officer
certifying that he was unaware of any violation by the Company of the NYSE's
corporate governance listing standards at the time of the certification.


                                      19



ITEM 1A. RISK FACTORS

Risks

Risk is an inherent part of investing in high yielding commercial real estate
debt and equity. Risk management is considered to be of paramount importance to
the Company's day-to-day operations. Consequently, the Company devotes
significant resources across all its operations to the identification,
measurement, monitoring, management and analysis of risk.

Risks related to the Manager

     Conflicts of interest of the Manager may result in decisions that do not
     fully reflect stockholders' best interests.

     The Company and the Manager have common officers and directors, which may
     present conflicts of interest in the Company's dealings with the Manager
     and its affiliates, including the Company's purchase of assets originated
     by such affiliates. For example, the Company may purchase certain mortgage
     assets from PNC Bank, an affiliate of PNC Bancorp, Inc. which owned
     approximately 70% of the outstanding capital stock of the Manager's parent
     company, BlackRock, Inc. at December 31, 2005.

     The Manager and its employees may engage in other business activities that
     could reduce the time and effort spent on the management of the Company.
     The Manager also provides services to REITs not affiliated with the
     Company. As a result, there may be a conflict of interest between the
     operations of the Manager and its affiliates in the acquisition and
     disposition of mortgage assets. In addition, the Manager and its
     affiliates may from time to time purchase mortgage assets for their own
     account and may purchase or sell assets from or to the Company. For
     example, BlackRock Realty Advisors, Inc., a subsidiary of the Manager,
     provides real estate equity and other real estate related products and
     services in a variety of strategies to its institutional investor client
     base. In doing so, it purchases real estate on behalf of its clients that
     may underlie the real estate loans and securities the Company acquires,
     and consequently depending on the factual circumstances involved, there
     may be conflicts between the Company and those clients. Such conflicts may
     result in decisions and allocations of mortgage assets by the Manager, or
     decisions by the Manager's affiliates, that are not in the Company's best
     interests.

     Although the Company has adopted investment guidelines, these guidelines
     give the Manager significant discretion in investing. The Company's
     investment and operating policies and the strategies that the Manager uses
     to implement those policies may be changed at any time without the consent
     of stockholders.

     The Company is dependent on the Manager, and the termination by the
     Company of its Management Agreement with the Manager could result in a
     termination fee.

     The Company's success is dependent on the Manager's ability to attract and
     retain quality personnel. The market for portfolio managers, investment
     analysts, financial advisers and other professionals is extremely
     competitive. There can be no assurance the Manager will be successful in
     its efforts to recruit and retain the required personnel.

     The management agreement between the Company and the Manager provides for
     base management fees payable to the Manager without consideration of the
     performance of the Company's portfolio and also provides for incentive
     fees based on certain performance criteria, which could result in the
     Manager recommending riskier or more speculative investments. Termination
     of the Management


                                      20




     Agreement between the Company and the Manager by the Company would result
     in the payment of a substantial termination fee, which could adversely
     affect the Company's financial condition. Termination of the Management
     Agreement by the Company could also adversely affect the Company if the
     Company were unable to find a suitable replacement.

     There is a limitation on the liability of the Manager.

     Pursuant to the Management Agreement, the Manager will not assume any
     responsibility other than to render the services called for under the
     Management Agreement and will not be responsible for any action of the
     Company's Board of Directors in following or declining to follow its
     advice or recommendations. The Manager and its directors and officers will
     not be liable to the Company, any of its subsidiaries, its unaffiliated
     directors, its stockholders or any subsidiary's stockholders for acts
     performed in accordance with and pursuant to the Management Agreement,
     except by reason of acts constituting bad faith, willful misconduct, gross
     negligence or reckless disregard of their duties under the management
     agreement. The Company has agreed to indemnify the Manager and its
     directors and officers with respect to all expenses, losses, damages,
     liabilities, demands, charges and claims arising from acts of the Manager
     not constituting bad faith, willful misconduct, gross negligence or
     reckless disregard of duties, performed in good faith in accordance with
     and pursuant to the Management Agreement.

Risks related to the Company's business

     Interest rate fluctuations will affect the value of the Company's mortgage
     assets, net income and common stock.


     Interest rates are highly sensitive to many factors, including
     governmental monetary and tax policies, domestic and international
     economic and political considerations and other factors. Interest rate
     fluctuations can adversely affect the income and value of the Company's
     common stock in many ways and present a variety of risks, including the
     risk of a mismatch between asset yields and borrowing rates, variances in
     the yield curve, changing prepayment rates and margin calls.

     The Company's operating results depend in large part on differences
     between the income from its assets (net of credit losses) and borrowing
     costs. The Company funds a substantial portion of its assets with
     borrowings that have interest rates that reset relatively rapidly, such as
     monthly or quarterly. The Company anticipates that, in most cases, the
     income from its floating-rate assets will respond more slowly to interest
     rate fluctuations than the cost of borrowings, creating a potential
     mismatch between asset yields and borrowing rates. Consequently, changes
     in interest rates, particularly short-term interest rates, may
     significantly influence the Company's net income. Increases in these rates
     tend to decrease the Company's net income and estimated fair value of the
     Company's net assets. Interest rate fluctuations that result in the
     Company's interest expense exceeding interest income would result in the
     Company incurring operating losses.

     The Company also invests in fixed-rate mortgage-backed securities. In a
     period of rising interest rates, the Company's interest payments could
     increase while the interest the Company earns on its fixed-rate
     mortgage-backed securities would not change. This would adversely affect
     the Company's profitability.

     The relationship between short-term and long-term interest rates often is
     referred to as the "yield curve." Ordinarily, short-term interest rates
     are lower than long-term interest rates. If short-term interest rates rise
     disproportionately relative to long-term interest rates (a flattening of
     the yield


                                      21



     curve), the Company's borrowing costs may increase more rapidly than the
     interest income earned on the Company's assets. Because the Company's
     borrowings primarily will bear interest at short-term rates and the
     Company's assets primarily will bear interest at medium-term to long-term
     rates, a flattening of the yield curve tends to decrease the Company's net
     income and estimated fair value of the Company's net assets. Additionally,
     to the extent cash flows from long-term assets that return scheduled and
     unscheduled principal are reinvested, the spread between the yields of the
     new assets and available borrowing rates may decline and also may tend to
     decrease the net income and estimated fair value of the Company's net
     assets. It is also possible that short-term interest rates may adjust
     relative to long-term interest rates such that the level of short-term
     rates exceeds the level of long-term rates (a yield curve inversion). In
     this case, the Company's borrowing costs may exceed the Company's interest
     income and operating losses could be incurred.

     A portion of the Company's mortgage assets are financed under 30-day
     repurchase agreements and committed borrowing facilities which are subject
     to mark-to-market risk. Such secured financing arrangements provide for an
     advance rate based upon a percentage of the estimated fair value of the
     asset being financed. Market movements that cause asset values to decline
     would require a margin call or a cash payment to maintain the relationship
     between asset value and amount borrowed.

     Interest rate caps on the Company's RMBS may adversely affect the
     Company's profitability.

     The Company's adjustable-rate RMBS typically are subject to periodic and
     lifetime interest rate caps. Periodic interest rate caps limit the amount
     an interest rate can increase during any given period. Lifetime interest
     rate caps limit the amount an interest rate can increase through maturity
     of a mortgage-backed security. The Company's borrowings are not subject to
     similar restrictions. Accordingly, in a period of rapidly increasing
     interest rates, the Company could experience a decrease in net income or a
     net loss because the interest rates on its borrowings could increase
     without limitation while the interest rates on its adjustable-rate
     mortgage-backed securities would be limited by caps.

     The Company's assets include subordinated CMBS which are subordinate in
     right of payment to more senior securities.

     The Company's assets include a significant amount of subordinated CMBS,
     which are the most subordinate class of securities in a structure of
     securities secured by a pool of loans and accordingly are the first to
     bear the loss upon a restructuring or liquidation of the underlying
     collateral and the last to receive payment of interest and principal. The
     Company may not recover the full amount or, in extreme cases, any of its
     initial investment in such subordinated interests. Additionally, estimated
     fair values of these subordinated interests tend to be more sensitive to
     changes in economic conditions than more senior interests. As a result,
     such subordinated interests generally are not actively traded and may not
     provide holders thereof with liquidity of investment.

     The Company's assets include mezzanine loans which have greater risks of
     loss than more senior loans.

     The Company's assets include a significant amount of mezzanine loans that
     involve a higher degree of risk than long-term senior mortgage loans. In
     particular, a foreclosure by the holder of the senior loan could result in
     the mezzanine loan becoming unsecured. Accordingly, the Company may not
     recover some or all of its investment in such a mezzanine loan.
     Additionally, the Company may permit higher loan to value ratios on
     mezzanine loans than it would on conventional mortgage loans when the
     Company is entitled to share in the appreciation in value of the property
     securing the loan.

     Prepayment rates can increase which would adversely affect yields on the
     Company's investments.


                                      22



     The yield on investments in mortgage loans and mortgage-backed securities
     and thus the value of the Company's common stock is sensitive to changes
     in prevailing interest rates and changes in prepayment rates, which
     results in a divergence between the Company's borrowing rates and asset
     yields, consequently reducing income derived from the Company's
     investments.

     The Company's ownership of non-investment grade commercial mortgage assets
     subjects the Company to an increased risk of loss which could adversely
     affect yields on the Company's investments.

     The Company acquires mortgage loans and non-investment grade
     mortgage-backed securities, which are subject to greater risk of credit
     loss on principal and non-payment of interest in contrast to investments
     in senior investment grade securities.

     The Company's commercial mortgage assets are subject to certain risks.

     The Company acquires, accumulates and securitizes mortgage assets as part
     of its investment strategy. While exposed to such mortgage assets, either
     as collateral for a real estate security or directly, the Company is
     subject to risks of borrower defaults, bankruptcies, fraud and special
     hazard losses that are not covered by standard hazard insurance. Insurance
     on owned real estate, mortgage loans and real estate securities collateral
     may not cover all losses.

     The Company's commercial mortgage loans are subject to certain risks.

     The costs of financing and hedging the mortgage loans can exceed the
     interest income on the mortgage loans. In the event of any default under
     mortgage loans held by the Company, the Company will bear the risk of loss
     of principal to the extent of any deficiency between the value of the
     mortgage collateral and the principal amount of the mortgage loan. In
     addition, delinquency and loss ratios on the Company's mortgage loans are
     affected by the performance of third-party servicers and special
     servicers.

     The Company invests in multifamily and commercial loans which involve a
     greater risk of loss than single family loans.

     The Company's investments include multifamily and commercial real estate
     loans which are considered to involve a higher degree of risk than single
     family residential lending because of a variety of factors, including
     generally larger loan balances, dependency for repayment on successful
     operation of the mortgaged property and tenant businesses operating
     therein, and loan terms that include amortization schedules longer than
     the stated maturity which provide for balloon payments at stated maturity
     rather than periodic principal payments. In addition, the value of
     multifamily and commercial real estate can be affected significantly by
     the supply and demand in the market for that type of property.

     Limited recourse loans limit the Company's recovery to the value of the
     mortgaged property.

     A substantial portion of the mortgage loans the Company acquires may
     contain limitations on the mortgagee's recourse against the borrower. In
     other cases, the mortgagee's recourse against the borrower is limited by
     applicable provisions of the laws of the jurisdictions in which the
     mortgaged properties are located or by the mortgagee's selection of
     remedies and the impact of those laws on that selection. In those cases,
     in the event of a borrower default, recourse may be limited to only the
     specific mortgaged property and other assets, if any, pledged to secure
     the relevant mortgage loan. As to those mortgage loans that provide for
     recourse against the borrower and their assets generally,


                                      23



     such recourse may not provide a recovery in respect of a defaulted
     mortgage loan equal to the liquidation value of the mortgaged property
     securing that mortgage loan.

     The volatility of certain mortgaged property values may adversely affect
     the Company's mortgage loans.

     Commercial and multifamily property values and net operating income
     derived therefrom are subject to volatility and may be affected adversely
     by a number of factors, including, but not limited to, national, regional
     and local economic conditions (which may be adversely affected by plant
     closings, industry slowdowns and other factors); local real estate
     conditions (such as an oversupply of housing, retail, industrial, office
     or other commercial space); changes or continued weakness in specific
     industry segments; perceptions by prospective tenants, retailers and
     shoppers of the safety, convenience, services and attractiveness of the
     property; the willingness and ability of the property's owner to provide
     capable management and adequate maintenance; construction quality, age and
     design; demographic factors; retroactive changes to building or similar
     codes; and increases in operating expenses (such as energy costs).

     Leveraging the Company's investments may increase the Company's exposure
     to loss.

     The Company leverages its investments and thereby increases the volatility
     of its income and net asset value that may result in operating or capital
     losses. If borrowing costs increase, or if the cash flow generated by the
     Company's assets decreases, the Company's use of leverage will increase
     the likelihood that the Company will experience reduced or negative cash
     flow and reduced liquidity.

     The Company's investments may be illiquid and their value may decrease.

     Many of the Company's assets are relatively illiquid. In addition, certain
     of the mortgage-backed securities that the Company has acquired or will
     acquire will include interests that have not been registered under the
     relevant securities laws, resulting in a prohibition against transfer,
     sale, pledge or other disposition of those mortgage-backed securities
     except in a transaction that is exempt from the registration requirements
     of, or otherwise in accordance with, those laws. The Company's ability to
     vary its portfolio in response to changes in economic and other conditions
     may be relatively limited. The estimated fair value of any of the
     Company's assets could decrease in the future.

     The Company's hedging transactions can limit the Company's gains and
     increase the Company's exposure to losses.

     The Company uses hedging strategies that involve risk and that may not be
     successful in insulating the Company from exposure to changing interest
     and prepayment rates. A liquid secondary market may not exist for hedging
     instruments purchased or sold, and the Company may be required to maintain
     a position until exercise or expiration, which could result in losses.

     The Company's non-U.S. investments are subject to currency rate exposure
     and the uncertainty of foreign laws and markets which could adversely
     affect the Company's income.

     Failure to maintain REIT status would have adverse tax consequences.

     To continue to qualify as a REIT, the Company must comply with
     requirements regarding the nature of its assets and its sources of income.
     If the Company is compelled to liquidate its mortgage-backed securities,
     the Company may be unable to comply with these requirements, ultimately
     jeopardizing its status as a REIT.



                                      24



         If in any taxable year the Company fails to qualify as a REIT:

     o   the Company would be subject to Federal and state income tax on its
         taxable income at regular corporate rates;
     o   the Company would not be allowed to deduct distributions to
         stockholders in computing its taxable income; and
     o   unless the Company were entitled to relief under the Code, the Company
         also would be disqualified from treatment as a REIT for the four
         taxable years following the year during which the Company lost
         qualification.

     If the Company fails to qualify as a REIT, the Company might need to
     borrow funds or liquidate some investments in order to pay the additional
     tax liability. Accordingly, funds available for investment or distribution
     to the Company's stockholders would be reduced for each of the years
     involved.

     Qualification as a REIT involves the application of highly technical and
     complex provisions of the Code to the Company's operations and the
     determination of various factual matters and circumstances not entirely
     within the Company's control. There are only limited judicial or
     administrative interpretations of these provisions. Although the Company
     operates in a manner consistent with the REIT qualification rules, the
     Company may not remain so qualified.

     In addition, the rules dealing with Federal income taxation are constantly
     under review by persons involved in the legislative process and by the
     Internal Revenue Service and the United States Department of the Treasury.
     Changes to the tax law could adversely affect the Company's stockholders.

     Increased competition in the marketplace may adversely affect the
     Company's ability to acquire assets.

     Because of increased competition in the marketplace, the Company may not
     be able to acquire mortgage-backed securities at favorable yields.

     Failure to maintain an exemption from the Investment Company Act would
     restrict the Company's operating flexibility.

     The Company conducts its business so as not to become regulated as an
     investment company under the Investment Company Act. Accordingly, the
     Company does not expect to be subject to the restrictive provisions of the
     Investment Company Act. Failure to maintain an exemption from the
     Investment Company Act would adversely affect the Company's ability to
     operate.

     The Company may become subject to environmental liabilities.

     The Company may become subject to environmental risks when it acquires
     interests in properties with material environmental problems. Such
     environmental risks include the risk that operating costs and values of
     these assets may be adversely affected by the obligation to pay for the
     cost of complying with existing environmental laws, ordinances and
     regulations, as well as the cost of complying with future legislation.
     Such laws often impose liability regardless of whether the owner or
     operator knows of, or was responsible for, the presence of such hazardous
     or toxic substances. The costs of investigation, remediation or removal of
     hazardous substances could exceed the value of the property. The Company's
     income and ability to make distributions to stockholders could be


                                      25



     affected adversely by the existence of an environmental liability with
     respect to the Company's properties.

ITEM 1B. UNRESOLVED STAFF COMMENTS

     None.

ITEM 2.  PROPERTIES

     The Company does not maintain an office. The Company owns a building in
     Texas as described in Item I Business. It does not pay rent and utilizes
     the offices of the Manager, located at 40 East 52nd Street, New York, New
     York 10022.


ITEM 3.  LEGAL PROCEEDINGS

     At December 31, 2005 there were no pending legal proceedings of which the
     Company was a defendant or of which any of its property was subject.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matters were submitted to a vote of the Company's security holders
     during the fourth quarter of 2005 through the solicitation of proxies or
     otherwise.



                                      26




                                    PART II


ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS
        AND ISSUER PURCHASES OF EQUITY SECURITIES

The Company's Common Stock has been listed and traded on the New York Stock
Exchange under the symbol "AHR" since the initial public offering in March
1998. The following table sets forth, for the periods indicated, the high, low
and last sale prices in dollars on the New York Stock Exchange for the
Company's Common Stock and the dividends declared by the Company with respect
to the periods indicated as were traded during these respective time periods.

                                                                       Dividends
2004                           High           Low        Last Sale     Declared
----                           ----           ---        ---------     --------

First Quarter.............    13.01          10.52         12.73          .28
Second Quarter............    13.00          10.51         11.98          .28
Third Quarter.............    12.14          10.50         11.12          .28
Fourth Quarter............    12.69          11.05         12.36          .28

2005
First Quarter.............    12.21          10.85         11.14          .28
Second Quarter............    12.40          10.50         11.85          .28
Third Quarter.............    12.19          11.33         11.58          .28
Fourth Quarter............    11.28          10.16         10.53          .28


On March 3, 2006, the closing sale price for the Company's Common Stock, as
reported on the New York Stock Exchange, was $10.72. At March 3, 2006, there
were approximately 1,143 record holders of the Common Stock. This figure does
not reflect beneficial ownership of shares held in nominee name.

The following table summarizes information about options outstanding under the
1998 Stock Option Plan:

                                                         Weighted
                                                                      Average
                                                  Shares          Exercise Price
                                              ----------------------------------

Outstanding at January 1, 2005                      1,417,851            $14.87
Granted                                                     -                 -
Exercised                                                   -                 -
Cancelled                                                   -                 -
                                              ----------------

Outstanding at December 31, 2005                    1,417,851            $14.87
                                              ================
Options exercisable at December 31, 2005            1,417,851 *          $14.87
                                              ================
*1,000 options expired in February 2006.

Shares of Common Stock available for future grant under the 1998 Stock Option
Plan at December 31, 2005 were 774,502.

The Company made no purchases of equity securities in 2005.


                                      27



ITEM 6.           SELECTED FINANCIAL DATA

The selected financial data set forth below at and for the years ended December
31, 2005, 2004, 2003, 2002 and 2001 has been derived from the Company's audited
financial statements. This information should be read in conjunction with "Item
1. Business" and "Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operations", as well as the audited financial
statements and notes thereto included in "Item 8. Financial Statements and
Supplementary Data".



                                                                  For the Year ended December 31,
------------------------------------------------------------------------------------------------------------------------
                                                    2005           2004           2003            2002           2001
------------------------------------------------------------------------------------------------------------------------
                                                               (In thousands, except per share data)
                                                                                                
Operating Data:
Total income                                      $243,914       $203,866       $163,778        $162,445       $131,220
Interest expense                                   163,458        128,166         83,249          65,018         59,400
Other operating expenses                            19,181         12,383         11,707          14,850         12,736
Other gains (losses) (1)                             9,322        (20,125)       (77,464)        (28,949)          (910)
Cumulative transition adjustment (2)                     -              -              -           6,327         (1,903)
Net income (loss)                                   70,597         43,192         (8,642)         59,955         56,271
Net income (loss) available to common
stockholders                                        65,205         25,768        (16,386)         54,793         47,307

Per Share Data:
Net income (loss):
    Basic                                             1.20           0.50          (0.34)           1.18           1.41
    Diluted                                           1.20           0.50          (0.34)           1.18           1.35
Dividends declared per common share                   1.12           1.12           1.26            1.40           1.29

Balance Sheet Data:
Total assets                                     4,164,259      3,729,134      2,398,846       2,640,558      2,627,203
Total liabilities                                3,566,241      3,215,396      1,981,416       2,234,342      2,244,088
Total stockholders' equity                         598,018        513,738        417,430         406,216        383,115



(1)      Other gains (losses) for the year ended December 31, 2005 of $9,322
         consist primarily of a loss of $(5,088) related to impairments on
         assets and a gain of $16,543 related to securities available-for-sale.
         Other gains (losses) for the year ended December 31, 2004 of $(20,125)
         consist primarily of a gain of $17,544 related to securities
         available-for-sale, a loss of $(26,018) related to impairments on
         assets and a loss of $(11,464) related to securities held-for-trading.
         Other gains (losses) for the year ended December 31, 2003 of $(77,464)
         consist primarily of a loss of $(32,426) related to impairments on
         assets and a loss of $(38,206) related to securities held-for-trading.
         Other gains (losses) for the year ended December 31, 2002 of $(28,949)
         consist primarily of a loss of $(10,273) related to impairments on
         assets, a loss of $(29,255) related to securities held-for-trading,
         and a gain of $11,391 related to the sale of securities
         available-for-sale. Other gains (losses) for the year ended December
         31, 2001 of $(910) consist primarily of a loss of $(5,702) related to
         impairments on assets, a loss of $(2,604) related to securities
         held-for-trading, and a gain of $7,401 related to the sale of
         securities available-for-sale.
(2)      The cumulative transition adjustment represents the Company's adoption
         of SFAS No. 142 and SFAS No. 133 for the years ended December 31, 2002
         and 2001, respectively.


                                      28




ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

All dollar figures expressed herein are expressed in thousands, except share
and per share amounts.

General

Anthracite Capital, Inc. (the "Company"), a Maryland corporation, is a real
estate finance company that invests in high yielding commercial real estate
debt. The Company commenced operations on March 24, 1998.

The Company's common stock is traded on the New York Stock Exchange under the
symbol "AHR". The Company's primary long-term objective is to distribute
dividends supported by earnings. The Company establishes its dividend by
analyzing the long-term sustainability of earnings given existing market
conditions and the current composition of its portfolio. This includes an
analysis of the Company's credit loss assumptions, general level of interest
rates and projected hedging costs.

The Company's principal focus is to invest in a diverse portfolio of primarily
high yield commercial real estate loans and commercial mortgage-backed
securities ("CMBS"). The CMBS that the Company purchases are fixed income
instruments similar to bonds that carry an interest coupon and stated
principal. The cash flow used to pay the interest and principal on the CMBS
comes from a designated pool of first mortgage loans on commercial real estate
(the "Underlying Loans"). Underlying Loans usually are originated by commercial
banks or investment banks and are secured by a first mortgage on office
buildings, retail centers, apartment buildings, hotels and other types of
commercial real estate. A typical loan pool may contain several hundred loans
with principal amounts of as little as $1,000 to over $100,000. The pooling
concept permits significant geographic diversification. Converting loans into
CMBS in this fashion allows investors to purchase these securities in global
capital markets and to participate in the commercial real estate sector with
significant diversification among property types, sizes and locations in one
fixed income investment.

The type of CMBS issued from a typical loan pool is generally broken down by
credit rating. The highest rated CMBS will receive payments of principal first
and is therefore least exposed to the credit performance of the Underlying
Loan. These securities will carry a credit rating of AAA and will be issued
with a principal amount that represents some portion of the total principal
amount of the Underlying Loan pool.

The CMBS that receive principal payments last are generally rated below
investment grade (BB+ or lower.) As the last to receive principal these CMBS
are also the first to absorb any credit losses incurred in the Underlying Loan
pool. The principal amount of these below investment grade classes generally
represents 3.0-5.0% of the principal of the Underlying Loan pools. The investor
that owns the lowest rated, or non-rated, CMBS class is designated as the
controlling class representative for the underlying loan pool. This designation
allows the holder to assert a significant degree of influence over any workouts
or foreclosures of defaulted Underlying Loans. These securities are generally
issued with a high yield to compensate for the credit risk inherent in owning
the CMBS class which is the first to absorb losses.

The Company's high yield commercial real estate loan strategy encompasses B
notes (defined below) and mezzanine loans. B notes and mezzanine loans are
based on a similar concept of investing in a portion of the principal and
interest of a specific loan instead of a pool of loans as in CMBS. In the case
of B notes the principal amount of a single loan is separated into a senior
interest ("A note") and a junior interest ("B note"). Prior to a borrower
default, the A note and the B note receive principal and interest pari passu;
however after a borrower default, the A note would receive its principal and
interest first and the B note would absorb the credit losses that occur, if
any, up to the full amount of its principal. The B note holder


                                      29



generally has certain rights to influence workouts or foreclosures. The Company
invests in B notes as they provide relatively high yields with a degree of
influence over dispositions. Mezzanine loans are secured by ownership interests
in an entity that owns real estate. These loans are generally subordinated to a
first mortgage and would absorb a credit loss prior to the senior mortgage
holder.

The Company is managed by BlackRock Financial Management, Inc. (the "Manager"),
a subsidiary of BlackRock, Inc., a publicly traded (NYSE:BLK) asset management
company with approximately $453 billion of assets under management at December
31, 2005. The Company believes that the trend toward highly structured
investment products requires significant expertise in traditional real estate
underwriting as well as in the capital markets. Through its external management
contract with the Manager, the Company can source and manage more opportunities
by taking advantage of a unique platform that combines these two disciplines.

The table below is a summary of the Company's investments by asset class for
the last five years:




                                                             Carrying Value at December 31,
                               2005                  2004                  2003                 2002                 2001
                           Amount       %        Amount       %        Amount      %       Amount        %      Amount       %
                      ------------------------------------------------------------------------------------------------------------
                                                                                              
Commercial real
estate securities         $2,005,383   49.7%    $1,623,939   44.6%    $1,393,010  62.8%    $ 894,345    35.9%   $453,953    20.8%
Commercial mortgage
loan pools(1)              1,292,407    32.0     1,312,045    36.1             -      -            -        -          -        -
Commercial real
estate loans((2))            425,453    10.6       329,930     9.1        97,984    4.4       88,926      3.6    159,738      7.3
Commercial real
estate equity                 51,003     1.3             -       -             -      -            -        -          -        -
Residential
mortage-backed
securities ("RMBS")          259,026     6.4       372,071    10.2       726,717   32.8    1,506,450     60.5  1,570,009     71.9
                      ------------------------------------------------------------------------------------------------------------

Total                     $4,033,272   100.0%  $ 3,637,985   100.0%   $2,217,711  100.0%  $2,489,721   100.0% $2,183,700    100.0%
                      ============================================================================================================


     (1)   Represents a Controlling Class CMBS that is consolidated for accounting purposes. See Note 5 of the consolidated
           financial statements.

     (2)   Includes equity investments and real estate joint ventures.




                                      30




Commercial Real Estate Securities Portfolio Activity

The following table details the par, estimated fair value, adjusted purchase
price, and loss adjusted yield of the Company's commercial real estate
securities included in as well as outside of the Company's collateralized debt
obligations ("CDOs") at December 31, 2005. The dollar price ("Dollar Price")
represents the estimated fair value or adjusted purchase price of a security,
respectively, relative to its par value.



                                                                               Adjusted                    Loss
                                                     Estimated       Dollar    Purchase       Dollar     Adjusted
                                          Par        Fair Value      Price       Price        Price        Yield
                               ----------------------------------------------------------------------------------
                                                                                         
Investment grade CMBS                  $150,128       $151,889      101.17      $161,314      107.45       4.00%
Investment grade real estate
investment trust ("REIT") debt           23,000         21,828       94.90        22,828       99.25       5.49%
CMBS rated BB+ to B                     104,784         90,289       86.17        92,931       88.69       7.77%
CMBS rated B- or lower                  132,242         47,854       36.19        45,070       34.08       9.17%
CDO Investments                         321,585        124,549       38.73       112,577       35.01      17.29%
CMBS Interest Only securities
("IOs")                               3,505,646        103,363        2.95       103,120        2.94       6.58%
Multifamily agency securities           256,398        263,362      102.72       268,319      104.65       4.77%
                               ----------------------------------------------------------------------------------
Total commercial real estate          4,493,783        803,134       17.87       806,159       17.94       7.21%
securities outside CDOs
                               ----------------------------------------------------------------------------------

Investment grade CMBS                   375,502        377,291      100.48       354,561       94.42       7.37%
Investment grade REIT debt              223,445        233,939      104.70       226,583      101.40       6.15%
CMBS rated BB+ to B                     656,207        566,181       86.28       513,446       78.24       9.16%
Credit tenant lease                      24,317         24,837      102.14        24,995      102.79       5.68%
                               ----------------------------------------------------------------------------------
Total commercial real estate          1,279,472      1,202,248       93.96     1,119,585       87.50       7.91%
securities included in CDOs
                               ----------------------------------------------------------------------------------
Total commercial real estate
securities                           $5,773,255     $2,005,383       34.74    $1,925,744       33.34       7.61%
                               ==================================================================================




During the year ended December 31, 2005, the Company increased its commercial
real estate securities portfolio by 23% from $1,628,519 to $2,005,383. This
increase was primarily attributable to the purchase of multifamily agency
securities, subordinated CMBS and investment grade CMBS that have an estimated
fair value at December 31, 2005 of $247,820, $265,387 and $82,687,
respectively. The purchase of the aforementioned securities was offset by the
sale of assets with an estimated fair value of $323,103 in CDO HY2. (See
"Securitizations" below.)

The Company's CDO offerings allow the Company to match fund its commercial real
estate portfolio by issuing long-term debt to finance long-term assets. The CDO
debt is non-recourse to the Company; therefore, the Company's losses are
limited to its equity investment in the CDO. The CDO debt is also hedged to
protect the Company from an increase in short-term interest rates. At December
31, 2004, over 86% of the estimated fair value of the Company's subordinated
CMBS is match funded in the Company's CDOs in this manner. The Company retained
100% of the equity of CDOs I, II and III (as


                                      31




defined below) and recorded the transactions on its consolidated financial
statements as secured financing.

The table below summarizes the Company's CDO debt and collateral at December
31, 2005.




                  Collateral at December 31, 2005              Debt at December 31, 2005
            ------------------------------------------ ------------------------------------------
              Adjusted Purchase   Loss Adjusted Yield   Adjusted Issue Price   Weighted Average    Net Spread
                    Price                                                      Cost of Funds *
            -------------------------------------------------------------------------------------  -----------
                                                                                       
 CDO I             $440,481                8.67%             $406,208                7.21%            1.47%
CDO II             326,757                 7.67%              292,807**              5.79%            1.88%
CDO III            377,812                 7.21%              369,915**              5.03%            2.18%
--------------------------------------------------------------------------------------------------------------
Total **        $1,145,050                 7.91%           $1,066,930                6.07%            1.84%



*  Weighted Average Cost of Funds is the current cost of funds plus hedging
   expenses.
** The Company chose not to sell $10,000 of par of CDO II debt rated BB and
   $13,069 of par of CDO III debt rated BB.

The Company's first CDO transaction ("CDO I") was issued as Anthracite CDO 2002
CIBC-1 and closed on May 15, 2002. The Company issued $403,633 of debt secured
by a portfolio of commercial real estate securities with a total par of
$515,880 and an adjusted purchase price of $431,995.

On December 10, 2002, the Company issued another $280,607 of debt through
Anthracite CDO 2002-2 secured by a separate portfolio of commercial real estate
securities with a par of $313,444 and an average adjusted purchase price of
$289,197. Included in the Company's second collateralized debt obligation ("CDO
II") was a ramp facility that was utilized to fund the purchase of an
additional $50,000 of par of below investment grade CMBS. The Company utilized
the ramp in February 2003 and July 2003, to contribute $30,000 of par of CSFB
03-CPN1 and $20,000 of par of GECMC 03-C2, respectively. In July 2004, the
Company issued a bond with a par of $12,850 from CDO II. Before issuing this
security, the Company amended the indenture to reduce the coupon from 9.0% to
7.6%.

On March 30, 2004 the Company issued its third collateralized debt obligation
("CDO III") through Anthracite CDO 2004-1. The total par value of bonds sold
was $372,456. The total cost of funds on a fully hedged basis was 5.0%.
Included in CDO III was a $50,000 ramp facility that was fully utilized at
December 31, 2004.

Securitizations

On July 26, 2005, the Company closed its fifth CDO ("CDO HY2") and issued
non-recourse liabilities with a face amount of $365,010. Senior investment
grade notes with a face amount of $240,134 were issued and sold in a private
placement. The Company retained the floating rate BBB- note, the below
investment grade notes and the preferred shares. The Company recorded CDO HY2
as a secured financing for accounting purposes and consolidated the assets,
liabilities, income and expenses of CDO HY2 until the sale of the floating rate
BBB- note in December 2005, at which point CDO HY2 qualified as a sale under
SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities ("SFAS 140").

The Company received cash proceeds of $244,212 as well as all of the retained
interests that had an estimated fair value of $105,025 at December 31, 2005.
The transaction raised investable proceeds of $56,226. The following table
summarizes the impact of this transaction on 2005 results:


                                      32


Net realized gain related to sale of CDO HY2                         $16,523

Increase in accumulated other comprehensive income                     9,611
                                                               --------------
Total stockholders' equity impact                                    $26,134
                                                               ==============

On November 9, 2004, the Company closed its fourth collateralized debt
obligation ("CDO HY1") secured by a portfolio of below investment grade CMBS
with an average rating of CCC. The CMBS portfolio was carried at its estimated
fair value of $109,933 on the Company's consolidated statement of financial
condition based on price quotes received from third parties. The transaction
was accounted for as a sale under SFAS No. 140. The Company received cash
proceeds of $140,425 as well as all of the CDO HY1 preferred shares that had an
estimated fair value of $15,885 at December 31, 2004. The transaction raised
investable proceeds of $95,799. The following table summarizes the impact of
this transaction on 2004 results:

Realized gain at closing of CDO HY1                                  $14,769
Realized gain from subsequent sale of A- tranche                       1,825
Increase in accumulated other comprehensive income                    29,782
                                                           ------------------
Total stockholders' equity impact                                    $46,376
                                                           ==================

Real Estate Credit Profile of Below Investment Grade CMBS

The Company divides its below investment grade CMBS investment activity into
two portfolios; Controlling Class CMBS and other below investment grade CMBS.
The Company considers the CMBS securities where it maintains the right to
influence the foreclosure/workout process on the underlying loans its
controlling class CMBS ("Controlling Class"). The distinction between the two
is in the rights the Company obtains with its investment in Controlling Class
CMBS. Controlling Class rights allow the Company to influence the workout
and/or disposition of defaults that occur in the underlying loans. These
securities absorb the first losses realized in the underlying loan pools. The
coupon payment on the non-rated security also can be reduced for special
servicer fees charged to the trust. The next highest rated security in the
structure then generally will be downgraded to non-rated and become the first
to absorb losses and expenses from that point on. At December 31, 2005, the
Company owns 22 different trusts where it is in the first loss position and is
designated as the controlling class representative by owning the lowest rated
or non-rated CMBS class. The total par of the loans underlying these securities
was $29,668,349. At December 31, 2005, subordinated Controlling Class CMBS with
a par of $674,850 were included on the Company's consolidated statement of
financial condition and subordinated Controlling Class CMBS with a par of
$713,442 were held as collateral for CDOs HY1 and HY2.

The Company's other below investment grade CMBS have more limited rights
associated with its ownership to influence the workout and/or disposition of
underlying loan defaults. The total par of the Company's other below investment
grade CMBS at December 31, 2005 was $218,383; the average credit protection, or
subordination level, of this portfolio is 4.76%.


                                      33



The Company's investment in its subordinated Controlling Class CMBS securities
by credit rating category at December 31, 2005 is as follows:



                                                                                     Weighted
                                                        Adjusted                     Average
                             Estimated     Dollar       Purchase      Dollar      Subordination
                  Par        Fair Value     Price         Price        Price           Level
            -----------------------------------------------------------------------------------
                                                                       
BB+             $139,541      $131,676      94.36        $120,541      86.38             5.64%
BB                92,583        81,469      88.00          76,527      82.66             4.43%
BB-              110,514        92,116      83.35          85,829      77.66             4.15%
B+                79,564        56,651      71.20          52,828      66.40             2.60%
B                132,247        84,201      63.37          77,784      58.82             2.81%
B-                23,775        13,216      55.59          12,303      51.75             1.24%
NR                96,626        27,777      28.75          25,727      26.63               n/a
            -----------------------------------------------------------------------------------
Total           $674,850      $487,106      72.18        $451,539      66.91



The Company's investment in its subordinated Controlling Class CMBS securities
by credit rating category at December 31, 2004 is as follows:




                                                                                     Weighted
                                                          Adjusted                    Average
                              Estimated    Dollar         Purchase      Dollar     Subordination
                    Par      Fair Value     Price           Price       Price          Level
            ------------------------------------------------------------------------------------
                                                                     
BB+              $129,493     $122,294      94.44         $112,754      87.07          6.50%
BB                 76,575       65,610      85.68           61,602      80.45          4.73%
BB-               118,144       91,919      77.80           90,307      76.44          4.16%
B+                 61,604       40,409      65.59           40,951      66.48          2.88%
B                 171,093      106,455      62.22          102,893      60.14          2.64%
B-                  7,809        4,478      57.35            4,552      58.29          1.41%
CCC                19,326        4,360      22.56            6,573      34.01          1.38%
NR                 47,605        5,984      12.57            4,996      10.49           n/a
            ------------------------------------------------------------------------------------
Total            $631,649     $441,509      69.90         $424,628      67.23



During 2005, the par amount of the Company's Controlling Class CMBS was reduced
by $15,600; of this amount, $8,529 of the par reductions were related to
Controlling Class CMBS held in CDO HY1 and CDO HY2. Further delinquencies and
losses may cause the par reductions to continue and cause the Company to
conclude that a change in loss adjusted yield is required along with a write
down of the adjusted purchase price through the income statement according to
Emerging Issue Task Force ("EITF") 99-20. Also during 2005, the loan pools were
paid down by $734,330. Pay down proceeds are distributed to the highest rated
CMBS class first and reduce the percent of total underlying collateral
represented by each rating category.

For all of the Company's Controlling Class securities, the Company follows a
policy of assigning estimated losses to specific loans as well as adding a
general loss assumption that is not loan specific. Overall the Company assumes
that a total of 1.45% of the original loan balance will not be recoverable on
specific loans. The general loss assumption varies by transactions but is in a
range of ten to forty basis points per year of defaults with a 35% loss
severity which takes one year to recover. These estimates were developed based
on an analysis of individual loan characteristics and prevailing market
conditions at the time of origination. All estimated workout expenses including
special servicer fees are included in these assumptions. Actual results could
differ materially from these estimated results. See Item 7A -"Quantitative and
Qualitative Disclosures About Market Risk" for a discussion of how differences
between estimated and actual losses could affect Company earnings.



                                      34



The Company considers delinquency information from the Lehman Brothers Conduit
Guide to be the most relevant benchmark to measure credit performance and
market conditions applicable to its Controlling Class CMBS holdings. The year
of issuance, or vintage year, is important, as older loan pools will tend to
have more delinquencies than newly underwritten loans. The Company owns
Controlling Class CMBS issued in 1998, 1999, 2001, 2002, 2003, 2004, and 2005.
Comparable delinquency statistics referenced by vintage year as a percentage of
par outstanding at December 31, 2005 are shown in the table below:

                    Underlying      Delinquencies     Lehman Brothers Conduit
Vintage Year        Collateral        Outstanding               Guide
----------------------------------------------------------------------------
   1998             $6,012,402             1.61%                     1.56%
   1999                644,329             0.42%                     1.89%
   2001                878,566             3.54%                     1.58%
   2002              1,148,668             0.69%                     0.88%
   2003              2,121,179             0.50%                     0.52%
   2004              6,683,358             0.63%                     0.24%
   2005             12,179,847             0.00%                     0.07%
            ----------------------------------------------------------------
   Total           $29,668,349             0.64%*                    0.56%*
* Weighted average based on current principal balance.

Delinquencies on the Company's CMBS collateral as a percent of principal are in
line with expectations and are consistent with comparable data provided in the
Lehman Brothers Conduit Guide. Morgan Stanley also tracks CMBS loan
delinquencies for the specific CMBS transactions with more than $200,000 of
collateral and that have been seasoned for at least one year. These seasoning
criteria generally will adjust for the lower delinquencies that occur in newly
originated collateral. At December 31, 2004, the Morgan Stanley index indicated
that delinquencies on 286 securitizations were 1.74%, and at December 31, 2005,
this same index indicated that delinquencies on 338 securitizations were 1.21%.
See Item 7A - "Quantitative and Qualitative Disclosures About Market Risks" for
a detailed discussion of how delinquencies and loan losses affect the Company.

The following table sets forth certain information relating to the aggregate
principal balance and payment status of delinquent mortgage loans underlying
the Controlling Class CMBS held by the Company at December 31, 2005 and 2004:



                                                2005                                          2004
                              ------------------------------------------------------------------------------------------
                                               Number of       % of                          Number of        % of
                                Principal        Loans      Collateral       Principal         Loans       Collateral
                              ------------------------------------------------------------------------------------------
                                                                                              
Past due 30 days to 60 days       $50,751            7         0.17%            $20,288           10            0.11%
Past due 60 days to 90 days        37,155            5          0.13             67,902           12             0.37
Past due 90 days or more           79,758           20          0.27             93,453           17             0.50
Real Estate owned                  19,666            4          0.07              5,310            2             0.03
Foreclosure                         3,625            1          0.01                  -            -                -
                              ------------------------------------------------------------------------------------------
Total Delinquent                 $190,954           37         0.64%           $186,953           41            1.01%
                              ==========================================================================================

Total Collateral Balance      $29,668,349        3,596                      $18,580,729        2,864




                                      35


Of the 37 delinquent loans at December 31, 2005, four loans were real estate
owned and being marketed for sale, one loan was in foreclosure and the
remaining 32 loans were in some form of workout negotiations. The Controlling
Class CMBS owned by the Company have a delinquency rate of 0.64%, which is
consistent with industry averages. During 2005, the underlying collateral
experienced early payoffs of $734,330 representing 2.48% of the year-end pool
balance. These loans were paid off at par with no loss. Aggregate losses
related to the underlying collateral of $15,194 were realized during year ended
December 31, 2005. This brings cumulative realized losses to $90,170, which is
18.9% of total estimated losses. These losses include special servicer and
other workout expenses. This experience to date is in line with the Company's
loss expectations. Realized losses and special servicer expenses are expected
to increase on the underlying loans as the portfolio matures. Special servicer
expenses are also expected to increase as portfolios mature.

To the extent that realized losses differ from the Company's original loss
estimates, it may be necessary to reduce or increase the projected yield on the
applicable CMBS investment to better reflect such investment's expected
earnings net of expected losses, from the date of purchase. While realized
losses on individual assets may be higher or lower than original estimates, the
Company currently believes its aggregate loss estimates and yields remain
appropriate.

The Company manages its credit risk through disciplined underwriting,
diversification, active monitoring of loan performance and exercise of its
right to influence the workout process for delinquent loans as early as
possible. The Company maintains diversification of credit exposures through its
underwriting process and can shift its focus in future investments by adjusting
the mix of loans in subsequent acquisitions. The comparative profiles of the
loans underlying the Company's CMBS by property type at December 31, 2005 and
for the two prior years are as follows:



                        12/31/05 Exposure          12/31/04 Exposure           12/31/03 Exposure
-------------------------------------------------------------------------------------------------------
                            Loan         % of                        % of                        % of
Property Type              Balance       Total        Loan Balance   Total     Loan Balance     Total
-------------------------------------------------------------------------------------------------------
                                                                               
Multifamily              $6,874,450      23.2%         $5,305,129   28.6%        $3,770,944      33.2%
Retail                    9,195,747       31.0          6,026,472    32.4         3,446,371       30.4
Office                    9,406,148       31.7          4,617,616    24.9         2,266,160       20.0
Lodging                   1,670,436        5.6            915,369     4.9           786,920        6.9
Industrial                2,060,953        7.0          1,272,583     6.8           713,942        6.3
Healthcare                  299,692        1.0            327,832     1.8           337,333        3.0
Other                       160,923        0.5            115,728     0.6            25,611        0.2
                   ------------------------------------------------------------------------------------
Total                   $29,668,349       100%        $18,580,729    100%       $11,347,281       100%
                   ====================================================================================


At December 31, 2005 and 2004, the mortgage loans underlying the Controlling
Class CMBS held by the Company were secured by properties at the locations
identified below:

                                 Percentage (1)
   ----------------------------------------------------
    Geographic Location       2005           2004
   ----------------------------------------------------
   California                 16.7%          13.7%
   Texas                       8.7           10.1
   New York                   14.5           11.7
   Florida                     8.1            8.4
   Other (2)                  52.0           56.1
                          -------------- --------------
   Total                     100.0%         100.0%
                          ============== ==============

(1) Based on a percentage of the total unpaid principal balance of the
    underlying loans.
(2) No other individual category comprises more than 5% of the total.



                                      36



At December 31, 2005, the estimated fair value of the Company's holdings of
Controlling Class CMBS is $43,541 higher than the adjusted cost for these
securities which consists of gross unrealized gains of $49,853 and gross
unrealized losses of $6,312. The adjusted purchase price of the Company's
Controlling Class CMBS portfolio at December 31, 2005 represents approximately
69% of its par amount. The estimated fair value of the Company's Controlling
Class CMBS portfolio at December 31, 2005 represents approximately 75% of its
par amount. As the portfolio matures, the Company expects to recoup the $6,312
of unrealized loss, provided that the credit losses experienced are not greater
than the credit losses assumed in the projected cash flow analysis. At December
31, 2005, the Company believes there has been no material deterioration in the
credit quality of its portfolio below current expectations.

As the portfolio matures and expected losses occur, subordination levels of the
lower rated classes of a CMBS investment will be reduced. This may cause the
lower rated classes to be downgraded, which would negatively affect their
estimated fair value and therefore the Company's net asset value. Reduced
estimated fair value will negatively affect the Company's ability to finance
any such securities that are not financed through a CDO or similar matched
funding vehicle. In some cases, securities held by the Company may be upgraded
to reflect seasoning of the underlying collateral and thus would increase the
estimated fair value of the securities. During 2005 the Company experienced ten
rating upgrades on four of the Company's Controlling Class CMBS and no
downgrades. Additionally, the Company experienced 35 upgrades and four
downgrades related to non-Controlling Class commercial real estate securities
during 2005.

The Company's income calculated in accordance with generally accepted
accounting principles in the United States of America ("GAAP") for its CMBS
securities is computed based upon a yield, which assumes credit losses would
occur. The yield to compute the Company's taxable income does not assume there
would be credit losses, as a loss can only be deducted for tax purposes when it
has occurred. As a result, for the years 1998 through December 31, 2005, the
Company's GAAP income accrued on its CMBS assets was approximately $28,120
lower than the taxable income accrued on the CMBS assets.

Affect of Hurricanes on Below Investment Grade CMBS

During the third quarter of 2005, four properties which are security for
mortgages in four separate Controlling Class CMBS transactions were severely
damaged by Hurricane Katrina. The outstanding loan balances on these four
properties is $21,995. Based on the Company's on-site review of the damage
incurred and information available to date, the Company believes that three
properties have adequate insurance coverage and the cash flows related to those
Controlling Class CMBS transactions should not be adversely affected. As a
result, the Company has not adjusted the carrying value or the loss adjusted
yields for the Controlling Class CMBS transactions that include those three
properties. The fourth property suffered significant damage, and the
anticipated loss for this property has been adjusted. As more information about
reconstruction costs is received, losses may be adjusted further.

In addition, the Company has concluded that no properties in its Controlling
Class CMBS transactions were substantially affected by Hurricane Wilma.

Commercial Real Estate Loan Activity

The Company's commercial real estate loan portfolio generally emphasizes larger
transactions located in metropolitan markets, as compared to the typical loan
in the CMBS portfolio.


                                      37




The following table summarizes the Company's commercial real estate loan
portfolio by property type at December 31, 2005, 2004, and 2003:




                                                    Loan Outstanding
                        -------------------------------------------------------------------------       Weighted Average
                           December 31, 2005        December 31, 2004        December 31, 2003               Coupon
-------------------------------------------------------------------------------------------------------------------------------
   Property Type              Amount        %          Amount         %        Amount         %       2005     2004     2003
-------------------------------------------------------------------------------------------------------------------------------
                                                                                             

Office                       $94,432       25.8%       $88,311       33.5%     $50,410       81.7%     8.9%     9.2%     8.9%
Residential                   57,466       15.7         13,480        5.1           52         .1      8.6     12.2      3.8
Retail                        76,502       20.9         59,070       22.4            -          -      7.3      6.6        -
Hotel                         79,840       21.8        102,645       39.0       11,206       18.2      8.6      7.2      6.6
Storage                       32,913        9.0              -          -            -          -      9.1        -        -
Communication
Tower                         20,000        5.5              -          -            -          -      9.4        -        -
Industrial                     2,423        0.7              -          -            -          -      8.1        -        -
Other Mixed Use                2,230        0.6              -          -            -          -      8.1        -        -
                        ----------------------------------------------------------------------------------------------------
Total                       $365,806      100.0%      $263,506      100.0%     $61,668      100.0%     8.5%     8.0%     8.5%
                        ----------------------------------------------------------------------------------------------------



For the year ended December 31, 2005, the Company purchased $243,557 of
commercial real estate loans. These acquisitions include commercial real estate
loans denominated in British pounds of (pound)22,375 ($39,535) and loans
denominated in Euros of (euro)70,124 ($83,586). The Company finances these
loans by borrowing in the applicable currency and hedging the portion which is
not financed. For the year ended December 31, 2005, the Company experienced
repayments of $112,830 related to its commercial real estate loan portfolio.

Critical Accounting Estimates

Management's discussion and analysis of financial condition and results of
operations are based on the amounts reported in the Company's consolidated
financial statements. These financial statements are prepared in accordance
with GAAP. In preparing the financial statements, management is required to
make various judgments, estimates and assumptions that affect the reported
amounts. Changes in these estimates and assumptions could have a material
effect on the Company's consolidated financial statements. The following is a
summary of the Company's accounting policies that are the most affected by
management judgments, estimates and assumptions:

Securities Available-for-sale

The Company has designated certain investments in mortgage-backed securities,
mortgage-related securities and certain other securities as available-for-sale.
Securities available-for-sale are carried at estimated fair value with the net
unrealized gains or losses reported as a component of accumulated other
comprehensive income (loss) in stockholders' equity. Many of these investments
are relatively illiquid, and management must estimate their values. In making
these estimates, management generally utilizes market prices provided by
dealers who make markets in these securities, but may, under certain
circumstances, adjust these valuations based on management's judgment. Changes
in the valuations do not affect the Company's reported net income or cash
flows, but impact stockholders' equity and, accordingly, book value per share.

Management must also assess whether unrealized losses on securities reflect a
decline in value that is other than temporary, and, accordingly, write the
impaired security down to its fair value, through earnings. Significant
judgment by management is required in this analysis, which includes, but is not
limited to, making assumptions regarding the collectability of the principal
and interest, net of related expenses, on the underlying loans.


                                      38


Income on these securities is recognized based upon a number of assumptions
that are subject to uncertainties and contingencies. Examples include, among
other things, the rate and timing of principal payments (including prepayments,
repurchases, defaults and liquidations), the pass-through or coupon rate and
interest rate fluctuations. Additional factors that may affect the Company's
reported interest income on its mortgage securities include interest payment
shortfalls due to delinquencies on the underlying mortgage loans, the timing
and magnitude of credit losses on the mortgage loans underlying the securities
that are a result of the general condition of the real estate market (including
competition for tenants and their related credit quality) and changes in market
rental rates. These uncertainties and contingencies are difficult to predict
and are subject to future events that may alter the assumptions.

The Company recognizes interest income from its purchased beneficial interests
in securitized financial interests ("beneficial interests") (other than
beneficial interests of high credit quality, sufficiently collateralized to
ensure that the possibility of credit loss is remote, or that cannot
contractually be prepaid or otherwise settled in such a way that the Company
would not recover substantially all of its recorded investment) in accordance
with Emerging Issues Task Force ("EITF") Issue 99-20, Recognition of Interest
Income and Impairment on Purchased and Retained Beneficial Interests in
Securitized Financial Assets ("EITF 99-20"). Accordingly, on a quarterly basis,
when changes in estimated cash flows from the cash flows previously estimated
occur due to actual prepayment and credit loss experience, the Company
calculates a revised yield based on the current amortized cost of the
investment (including any other-than-temporary impairments recognized to date)
and the revised cash flows. The revised yield is then applied prospectively to
recognize interest income.

For other mortgage-backed and related mortgage securities, the Company accounts
for interest income under SFAS No. 91, Accounting for Nonrefundable Fees and
Costs Associated with Originating or Acquiring Loans and Initial Direct Costs
of Leases ("SFAS No. 91"), using the effective yield method which includes the
amortization of discount or premium arising at the time of purchase and the
stated or coupon interest payments.

Impairment - Securities

In accordance with SFAS No. 115, Accounting for Certain Investments in Debt and
Equity Securities ("SFAS No. 115"), when the estimated fair value of the
security classified as available-for-sale has been below amortized cost for a
significant period of time and the Company concludes that it no longer has the
ability or intent to hold the security for the period of time over which the
Company expects the values to recover to amortized cost, the investment is
written down to its fair value. The resulting charge is included in income, and
a new cost basis is established. Additionally, under EITF 99-20, when changes
in estimated cash flows from the cash flows previously estimated occur due to
actual prepayment and credit loss experience, and the present value of the
revised cash flows using the current expected yield is less than the present
value of the previously estimated remaining cash flows (adjusted for cash
receipts during the intervening period), an other-than-temporary impairment is
deemed to have occurred. Accordingly, the security is written down to fair
value with the resulting change being included in income, and a new cost basis
established. In both instances, the original discount or premium is written off
when the new cost basis is established.

After taking into account the effect of an impairment charge, income is
recognized under EITF 99-20 or SFAS No. 91, as applicable, using the market
yield for the security used in establishing the write-down.

Variable interest entities

The consolidated financial statements include the financial statements of the
Company and its subsidiaries, which are wholly owned or controlled by the
Company or entities which are variable interest entities ("VIEs") in which the
Company is the primary beneficiary under FASB Interpretation No. 46,


                                      39



Consolidation of Variable Interest Entities (revised December 2003) ("FIN
46R"). FIN 46R requires a VIE to be consolidated by its primary beneficiary.
The primary beneficiary is the party that absorbs the majority of the VIE's
expected losses and/or the majority of the expected returns. The Company has
evaluated its investments for potential variable interests by evaluating the
sufficiency of the entity's equity investment at risk to absorb losses. All
significant inter-company balances and transactions have been eliminated in
consolidation.

The Company has analyzed the governing pooling and servicing agreements for
each of its Controlling Class CMBS and believes that the terms are industry
standard and are consistent with the qualifying special-purpose entity ("QSPE")
criteria. However, there is uncertainty with respect to QSPE treatment due to
ongoing review by accounting standard setters, potential actions by various
parties involved with the QSPE, as well as varying and evolving interpretations
of the QSPE criteria under SFAS No. 140. Additionally, the standard setters
continue to review the FIN 46R provisions related to the computations used to
determine the primary beneficiary of a VIE. Future guidance from the standard
setters may require the Company to consolidate CMBS trusts in which the Company
has invested.

Mortgage Loans

The Company purchases and originates commercial mortgage loans to be held as
long-term investments. The Company also has investments in private opportunity
funds that invest in commercial mortgage loans that are managed by the Manager.
Management periodically must evaluate each loan for possible impairment.
Impairment is indicated when it is deemed probable that the Company will not be
able to collect all amounts due according to the contractual terms of the loan.
If a loan were determined to be impaired, the Company would establish a reserve
for probable losses and a corresponding charge to earnings. Given the nature of
the Company's loan portfolio and the underlying commercial real estate
collateral, significant judgment of management is required in determining
impairment and the resulting loan loss allowance, which includes but is not
limited to making assumptions regarding the value of the real estate that
secures the mortgage loan. To date, the Company has determined that no loan
loss allowances have been necessary on the loans in its portfolio or held by
the opportunity funds.

Derivative Instruments

The Company utilizes various hedging instruments (derivatives) to hedge
interest rate and foreign currency exposures or to modify the interest rate or
foreign currency characteristics of related Company investments. All
derivatives are carried at fair value, generally estimated by management based
on valuations provided by the counterparty to the derivative contract. For
accounting purposes, the Company's management must decide whether to designate
these derivatives as either a hedge of an asset or liability, securities
available-for-sale, securities held-for-trading, or foreign currency exposure.
This designation decision affects the manner in which the changes in the fair
value of the derivatives are reported.

Recent Accounting Pronouncements

Accounting Changes and Corrections

In June 2005, the FASB issued SFAS No. 154, Accounting Changes and Error
Corrections ("SFAS No. 154"). SFAS No. 154 replaces APB Opinion No. 20,
Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim
Financial Statements. SFAS No. 154 requires that a voluntary change in
accounting principle be applied retrospectively with all prior period financial
statements presented in accordance with the new accounting principle. SFAS No.
154 also requires that a change in the method of depreciating or amortizing a
long-lived non-financial asset be accounted for prospectively as a change in


                                      40




estimate, and correction of errors in previously issued financial statements
should be termed "restatements." SFAS No. 154 is effective for accounting
changes and corrections of errors made in fiscal years beginning after December
15, 2005. The implementation of SFAS No. 154 is not expected to have a
significant impact on the Company's consolidated financial statements.

Variable Interest Entities

In March 2005, the FASB issued FASB Staff Position ("FSP") FIN 46(R)-5,
Implicit Variable Interests Under FIN 46. FSP FIN 46(R)-5 states that a
reporting entity should consider whether it holds an implicit variable interest
in a VIE or in a potential VIE. If the aggregate of the explicit and implicit
variable interests held by the reporting entity and its related parties would,
if held by a single party, identify that party as the primary beneficiary, the
party within the group most closely associated with the VIE should be deemed
the primary beneficiary. The effective date of FSP FIN 46(R)-5 was the first
reporting period beginning after March 31, 2005. The adoption of FSP FIN
46(R)-5 did not have a significant impact on the Company's consolidated
financial statements.

Share Based Payment

In December 2004, the FASB issued SFAS No. 123R, Share-Based Payment. This
statement is a revision to SFAS No. 123, Accounting for Stock-Based
Compensation, and superseded Accounting Principles Board ("APB") Opinion No.
25, Accounting for Stock Issued to Employees. This statement establishes
standards for the accounting for transactions in which an entity exchanges its
equity instruments for goods or services, primarily focusing on the accounting
for transactions in which an entity obtains employee services in share-based
payment transactions. Entities will be required to measure the cost of employee
services received in exchange for an award of equity instruments based on the
grant-date fair value of the award (with limited exceptions). That cost will be
recognized over the period during which an employee is required to provide
service (usually the vesting period) in exchange for the award. The grant-date
fair value of employee share options and similar instruments will be estimated
using option-pricing models. If an equity award is modified after the grant
date, incremental compensation cost will be recognized in an amount equal to
the excess of the fair value of the modified award over the fair value of the
original award immediately before the modification. As amended by Rule 4-01(a)
of Regulation S-X promulgated by the SEC, this statement is effective as of the
beginning of the first interim or annual reporting period of the Company's
first fiscal year beginning on or after December 15, 2005. The Company will
adopt SFAS No. 123R, as amended, effective January 1, 2006. The Company has
determined that this statement will not impact the Company's consolidated
financial statements, as there are no unvested options at December 31, 2005 and
the Company already applies the fair value method to all newly-issued options.

Other-Than-Temporary-Impairments

In March 2004, the EITF reached a consensus on the Issue No. 03-1, The Meaning
of Other-Than-Temporary Impairment and Its Application to Certain Investments
("EITF No. 03-1"). The EITF reached a consensus on an other-than-temporary
impairment model for debt and equity securities accounted for under SFAS No.
115, Accounting for Certain Investments in Debt and Equity Securities, and cost
method investments. In September 2004, the FASB issued FSP EITF No. 03-1-1,
Effective Date of Paragraphs 10-20 of EITF Issue No. 03-1. This FSP delayed the
effective date of the measurement and recognition guidance contained in
paragraphs 10-20 of EITF No. 03-1. In November 2005, the FASB issued FSP FAS
115-1 and FAS 124-1, The Meaning of Other-Than-Temporary Impairment and Its
Application to Certain Investments. This FSP nullifies certain requirements of
EITF No. 03-1 and supersedes EITF Abstracts, Topic No. D-44, Recognition of
Other-Than-Temporary Impairment upon the Planned Sale of a Security Whose Cost
Exceeds Fair Value. Based on the clarification provided in FSP FAS 115-1 and
FAS 124-1, the amount of any other-than-temporary impairment that needs to be
recognized will continue to be dependent on market conditions, the occurrence
of certain events or changes in circumstances relative to an investee and an
entity's intent and ability to hold the impaired investment at the time of the
valuation. FSP FAS 115-1 and FAS 124-1 is effective for reporting periods
beginning after December 15, 2005. Adoption of this FSP does not have a
material effect on the Company's consolidated financial statements.


                                      41



Reverse Repurchase Agreements

The Company understands that the FASB is considering placing an item on its
agenda relating to the treatment of transactions where mortgage-backed
securities purchased from a particular counterparty are financed via a
repurchase agreement with the same counterparty. Currently, the Company records
such assets and the related financing gross on the consolidated statement of
financial condition, and the corresponding interest income and interest expense
gross on the consolidated statement of operations. Any change in fair value of
the security is reported through other comprehensive income under SFAS No. 115,
because the security is classified as available-for-sale. However, in a
transaction where the mortgage-backed securities are acquired from and financed
under a repurchase agreement with the same counterparty, the acquisition may
not qualify as a sale from the seller's perspective under the provisions of
SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities. In such cases, the seller may be required to
continue to consolidate the assets sold to the Company, based on their
continuing involvement with such investments. Depending on the ultimate outcome
of the FASB deliberations, the Company may be precluded from presenting the
assets gross on our balance sheet and should instead be treating our net
investment in such assets as a derivative. If it is determined that these
transactions should be treated as investments in derivatives, the derivative
instruments entered into by the Company to hedge the Company's interest rate
exposure with respect to the borrowings under the associated repurchase
agreements may no longer qualify for hedge accounting, and would then, as with
the underlying asset transactions, also be marked to market through the income
statement. This potential change in accounting treatment does not affect the
economics of the transactions but does affect how the transactions would be
reported in the consolidated financial statements. The Company's cash flows,
liquidity and ability to pay a dividend would be unchanged, and we do not
believe our REIT taxable income or REIT status would be affected. The Company's
net equity would not be materially affected. At December 31, 2005, the Company
has identified available-for-sale securities with a fair value of $59,292 which
had been purchased from and financed with the same counterparty since their
purchase. If the Company were to change the current accounting treatment for
these transactions at December 31, 2005, total assets and total liabilities
would each be reduced by approximately $59,292.

Interest Income: The following tables set forth information regarding income
from certain of the Company's interest-earning assets.



                                                                                              Variance
                                                                          -------------------------------------------------
                                        Years Ended December 31,               2005 vs. 2004            2004 vs. 2003
                                     2005          2004         2003       Variance        %        Variance        %
                                 ------------------------------------------------------------------------------ -----------
                                                                                                
Commercial real estate
securities                           $142,634      $123,860      $98,113      $18,774       15.2%      $25,747       26.2%
Commercial mortgage loan pools
                                       54,025        39,672            -       14,353        36.2       39,672     n/a
Commercial real estate loans
                                       23,183        11,896        5,875       11,287        94.9        6,021       102.5
RMBS                                    9,849        18,901       54,504      (9,052)      (47.9)     (35,603)      (65.3)
Cash and cash equivalents
                                        2,077           638          964        1,439       225.5        (326)      (33.8)
                                 ------------- ------------- ------------ ------------ ----------- ------------ -----------
Total                                $231,768      $194,967     $159,456      $36,801       18.9%      $35,511       22.3%
                                 ============= ============= ============ ============ =========== ============ ===========


The following chart reconciles interest income and total income for the years
ended December 31, 2005, 2004 and 2003.


                                      42




                                                                                               Variance
                                                                            -----------------------------------------------
                                          Years Ended December 31,              2005 vs. 2004           2004 vs. 2003
                                      2005          2004          2003       Variance       %       Variance        %
                                   ------------ ------------- ------------- ------------ --------- ------------ -----------
                                                                                                
Interest income                       $231,768      $194,967      $159,456      $36,801     18.9%      $35,511       22.3%
Earnings from real estate joint
ventures                                    59         1,097           955      (1,038)    (94.6)          142        14.9
Earnings from the equity
investments                             12,087         7,060         3,367        5,027      71.2        3,693       109.7
Other income
                                             -           742             -        (742)       n/a          742         n/a
                                   ------------ ------------- ------------- ------------ --------- ------------ -----------
Total Income                          $243,914      $203,866      $163,778      $40,048     19.6%      $40,088       24.5%
                                   ============ ============= ============= ============ ========= ============ ===========



For the year ended December 31, 2005 versus 2004, interest income increased
$36,801, or 18.9%. For the year ended December 31, 2004 versus 2003, interest
income increased $35,511, or 22.3%. The Company continued to increase its
investments in commercial real estate assets, while RMBS investments declined
as the Company completed the repositioning of its portfolio into commercial
real estate assets. Commercial real estate securities and commercial real
estate loans increased 23.1% and 30.8%, respectively, during 2005. Commercial
real estate securities and commercial real estate loans increased 16.9% and
232.0%, respectively, during 2004. The consolidation of a VIE that included
commercial mortgage loan pools contributed $14,353 to the increase during 2005
and $36,672 to the increase during 2004. The VIE was consolidated for twelve
months of 2005 and for nine months of 2004 as the entity was acquired in April
2004.


                                      43




Interest Expense: The following table sets forth information regarding the
total amount of interest expense from certain of the Company's borrowings and
cash flow hedges.



                                                                                          Variance
                                                                     ---------------------------------------------------
                                    Years Ended December 31,              2005 vs. 2004             2004 vs. 2003
                                 2005         2004         2003       Variance        %        Variance         %
                             -------------------------------------------------------------------------------------------
                                                                                           
Collateralized debt             $69,794      $58,986      $44,226      $10,808       18.3%      $14,760         33.4%
obligations
Commercial mortgage loan
pools*                           50,988       37,527            -       13,461       35.9%       37,527          n/a
Commercial real estate
securities                       17,107        7,398        4,341        9,709      131.2%        3,057         70.4%
Commercial real estate
loans                             5,907        1,790          526        4,117      230.0%        1,264        240.3%
RMBS                              9,821        7,016       16,072        2,805       40.0%       (9,056)       (56.3)%

Junior subordinated notes
- net                             1,543            -            -        1,543       n/a              -           n/a
Cash flow hedges                  7,110       14,434       18,790       (7,324)     (50.7)%      (4,356)       (23.2)%
Hedge ineffectiveness**           1,188        1,015         (706)         173       17.0%        1,721       (243.8)%

                             -------------------------------------------------------------------------------------------
Total Interest Expense         $163,458     $128,166      $83,249      $35,292       27.5%      $44,917         54.0%
                             ===========================================================================================


* Includes $124 and $119 of interest expense for the years ended December 31,
2005 and 2004, respectively, from short-term financings of securities related
to the consolidation of commercial mortgage loan pools.
**See Note 15 of the consolidated financial statements, Derivative Instruments
and Hedging Activities, for a further description of the Company's hedge
ineffectiveness.

Interest expense increased $35,292, or 27.5%, from 2004 to 2005, as well as
$44,917, or 54.0%, from 2003 to 2004. The consolidation of a VIE (see Note 5 of
the consolidated financial statements) that included commercial mortgage loan
pools contributed $13,461 to the 2005 increase and $37,527 to the 2004
increase. The VIE was consolidated for twelve months of 2005 and for nine
months of 2004 as the entity was acquired in April 2004. The growth of the
portfolio along with the increase in LIBOR over the year contributed to the
majority of the increase in expense related to commercial real estate
securities as well as commercial real estate loans. Hedging expense not related
to CDOs decreased $7,324, or 50.7%, during 2005 and $4,356, or 23.2%, during
2004. The decrease is due to the removal of interest rate swaps upon the
issuance of fixed rate liabilities in connection with CDOs HY1 and CDO HY2. The
increase in interest expense related to CDOs of $10,808, or 18.3% during 2005
and $14,760, or 33.4%, during 2004, is primarily attributable to the issuance
of CDO III and CDO HY2 which was accounted for as a secured financing from July
2005 through December 2006.

Net Interest Margin and Net Interest Spread from the Portfolio: The Company
considers its portfolio to consist of its securities available-for-sale,
securities held-for-trading, commercial mortgage loans, and cash and cash
equivalents because these assets relate to its core strategy of acquiring and
originating high yield loans and securities backed by commercial real estate,
while at the same time maintaining a portfolio of investment grade securities
to enhance the Company's liquidity.

Net interest margin from the portfolio is annualized net interest income
divided by the average estimated fair value of interest-earning assets. Net
interest income is total interest income less interest expense related to
collateralized borrowings. Net interest spread equals the yield on average
assets for the period less the average cost of funds for the period. The yield
on average assets is interest income divided by average amortized cost of
interest earning assets. The average cost of funds is interest expense from the
portfolio divided by average outstanding collateralized borrowings.

The following chart describes the interest income, interest expense, net
interest margin and net interest spread for the Company's portfolio. The
following interest income and interest expense amounts exclude income and
expense related to hedge ineffectiveness, and the gross-up effect of the
consolidation of a VIE that includes commercial mortgage loan pools. The
Company believes interest income and expense excluding the effects of these
items better reflects the Company's net interest margin and net interest spread
from the portfolio.

                                            For the Year Ended December 31,
                                           2005          2004           2003
                                       ------------- -------------- -----------
     Interest income                    $181,134       $159,036       $159,456
     Interest expense                    111,517        $88,942        $83,930
     Net interest margin                  2.98%          3.16%          3.08%
     Net interest spread                  2.29%          2.45%          2.68%

Other Expenses: Expenses other than interest expense consist primarily of
management fees and general and administrative expenses. The table below
summarized those expenses for the years ended December 31, 2005, 2004 and 2003,
respectively.



                                                                                             Variance
                                                                        ----------------------------------------------------
                                  For the Years ended December 31,          2005 vs. 2004               2004 vs. 2003
                                    2005         2004        2003       Variance          %          Variance         %
                                 -------------------------------------------------------------------------------- ----------
                                                                                                
Management fee                       $10,974      $8,956      $9,411         $6,308        70.4%          $(455)     (4.8%)
Incentive fee                          4,290           -           -          4,290          n/a               -        n/a
General and administrative
expense                                3,917       3,427       2,296            490        14.3%           1,131      49.3%
Total other expenses                 $19,181     $12,383     $11,707         $6,798        54.9%            $676       5.8%



Commencing in March 2004, management fees are based on 2% of average quarterly
stockholders' equity. The increase of $6,308, 70.4%, is primarily due to the
increase in the Company's stockholders' equity. Additionally, during the 2003,
the Manager voluntarily reduced its management fees by 20% from its calculated
amount for the third and fourth quarter of 2003 and the first quarter of 2004.
This revision resulted in $1,046 in savings to the Company during 2003 and $532
during 2004, respectively. The Manager earned an incentive fee of $4,290 in
2005 as the Company achieved the necessary performance goals specified in the
Management Agreement.

General and administrative expense is comprised of accounting agent fees,
custodial agent fees, directors' fees, fees for professional services,
insurance premiums, broken deal expenses, and due diligence costs. The increase
in general and administrative expense for the year ended December 31, 2005 is
primarily attributable to costs associated with the Company's global expansion.
General and administrative expense for the year ended December 31, 2004 rose
primarily due to an increase in professional fees related to Sarbanes-Oxley Act
compliance and legal fees in connection with the Company's claim for a
supplemental fee on a repaid commercial mortgage loan.

Other Gains (Losses): During the years ended December 31, 2005, 2004 and 2003,
respectively, the Company sold a portion of its securities available-for-sale
resulting in realized gains (losses) of $16,543, $17,544 and $(6,832). The gain
on sales of securities available-for-sale during 2004 and 2005, respectively,
primarily are attributable to CDOs HY1 and HY2. The loss on securities
held-for-trading of $1,999, $11,464 and $38,206 for the years ended December
31, 2005, 2004 and 2003, respectively, consisted primarily of realized and
unrealized gains and losses on U.S. Treasury and Agency securities, forward
commitments to purchase or sell agency RMBS and hedges. The foreign currency
loss of $134 and $187 for the years ended December 31, 2005 and 2004,
respectively, relates to the Company's hedging of its net investment in
commercial mortgage loans denominated in pounds sterling and euros. The losses
on impairment of assets of $5,088, $26,018 and $32,426, for the years ended
December 31, 2005, 2004 and 2003, respectively, were related to the impairment
charges of Controlling Class CMBS and franchise loan backed securities under
EITF 99-20. (See Note 3 of the consolidated financial statements.)

Results of Operations

Net income for the year ended December 31, 2005 was $70,597, or $1.20 per share
(basic and diluted).
Net income for the year ended December 31, 2004 was $43,192, or $0.50 per share
(basic and diluted).
Net loss for the year ended December 31, 2003 was $(8,642), or $(0.34) per
share (basic and diluted).

Dividends Declared: During the year ended December 31, 2005, the Company
declared dividends to stockholders totaling $61,168, or $1.12 per share, of
which $45,394 was paid during the 2005 calendar year and $15,774 was paid on
February 1, 2006. During the year ended December 31, 2004, the Company declared
dividends to stockholders totaling $58,208, or $1.12 per share, of which
$43,287 was paid during the year and $14,920 was paid on February 1, 2005. For
U.S. Federal income tax purposes, the dividends are ordinary income to the
Company's stockholders.

Changes in Financial Condition

Securities Available-for-sale: The Company's securities available-for-sale,
which are carried at estimated fair value, included the following at December
31, 2005 and December 31, 2004:



                                                            December                           December
                                                            31, 2005                           31, 2004
                                                           Estimated                          Estimated
                                                             Fair                               Fair
                Security Description                         Value          Percentage          Value        Percentage
  ----------------------------------------------------------------------------------------------------------------------
                                                                                                       
  Commercial mortgage-backed securities:
  CMBS IOs                                                  $103,363            5.0%          $125,246             7.1%
  Investment grade CMBS                                      509,835            24.5           389,813             22.1
  Non-investment grade rated subordinated
  securities                                                 675,995            32.5           753,387             42.6
  Non-rated subordinated securities                           26,411             1.3             5,994              0.3
  Credit tenant lease                                         24,837             1.2            25,251              1.4
  Investment grade REIT debt                                 255,767            12.3           285,342             16.2
  Project loans                                              263,362            12.7            23,650              1.3
  CDO investments                                            124,549             6.0            19,837              1.1
                                                     -------------------------------------------------------------------
       Total CMBS                                          1,984,119            95.5         1,628,520             92.1
                                                     -------------------------------------------------------------------

  Single-family residential mortgage-backed
    securities:
  Agency adjustable rate securities                           76,491             3.7           112,139              6.4
  Residential CMOs                                               725             0.1             1,408              0.1
  Hybrid adjustable rate mortgages ("ARMs")                   15,601             0.7            25,606              1.5
                                                     -------------------------------------------------------------------
       Total RMBS                                             92,817             4.5           139,153              7.9
                                                     -------------------------------------------------------------------

                                                     -------------------------------------------------------------------
  Total securities available-for-sale                     $2,076,936          100.0%        $1,767,673           100.0%
                                                     ===================================================================



                                      46



The decrease in RMBS is attributable to the Company's strategic reduction of
the RMBS portfolio.

Borrowings: At December 31, 2005 and 2004, the Company's debt consisted of
lines of credit, CDOs, trust preferred securities, reverse repurchase
agreements, and commercial mortgage loans pools collateralized by a pledge of
most of the Company's securities available-for-sale, securities
held-for-trading, and its commercial mortgage loans. The Company's financial
flexibility is affected by its ability to renew or replace on a continuous
basis its maturing short-term borrowings. At December 31, 2005 and 2004, the
Company obtained financing in amounts and at interest rates consistent with the
Company's short-term financing objectives.

Under the lines of credit and reverse repurchase agreements the lender retains
the right to mark the underlying collateral to its estimated fair value. A
reduction in the value of its pledged assets would require the Company to
provide additional collateral or fund margin calls.

The following table sets forth information regarding the Company's borrowings:



                                                                          For the Year Ended
                                                                           December 31, 2005
                                                 ----------------------------------------------------------------------
                                                  December 31, 2005
                                                       Balance             Maximum                 Range of
                                                                           Balance                Maturities
                                                 ----------------------------------------------------------------------
                                                                                               
CDO debt*                                                  $1,066,930       $1,306,963              5.9 to 8.1 years
Commercial mortgage loan pools                              1,278,908        1,294,058             3.0 to 13.0 years
Reverse repurchase agreements                                 816,641          888,712         16 days to 20.0 years
Lines of credit and term loan borrowings                      284,675          350,554         130 days to 2.0 years
Junior subordinated notes                                      77,380           77,380                  29.7 years**
                                                 ----------------------------------------------------------------------


                                                                              For the Year Ended
                                                                               December 31, 2004
                                                      --------------------------------------------------------------------
                                                       December 31, 2004
                                                            Balance              Maximum                Range of
                                                                                 Balance               Maturities
                                                      --------------------------------------------------------------------
CDO debt*                                                    $1,067,967        $1,068,210         6.9 to 9.1 years
Commercial mortgage loan pools                                1,294,058        $1,298,984         3.1 to 9.8 years
Reverse repurchase agreements                                   640,675         1,148,306            4 to 143 days
Lines of credit and term loan borrowings                        163,676           391,511          188 to 496 days
                                                      --------------------------------------------------------------------



* Disclosed as adjusted issue price. Total par of the Company's CDO debt at
December 31, 2005 and 2004 was $1,079,463 and $1,081,418, respectively. ** The
junior subordinated notes can be redeemed at par by the Company beginning in
October 2010.

Hedging Instruments: From time to time, the Company may modify its exposure to
market interest rates by entering into various financial instruments that
adjust portfolio duration. These financial instruments are intended to mitigate
the effect of changes in interest rates on the value of the Company's assets
and the cost of borrowing.


                                      47



Interest rate hedging instruments at December 31, 2005 and 2004 consisted of
the following:



                                                             At December 31, 2005
                              -----------------------------------------------------------------------------------
                                                   Estimated Fair        Unamortized        Average Remaining
                                Notional Value          Value                Cost              Term (years)
                              -----------------------------------------------------------------------------------
                                                                                          
Cash flow hedges                    $500,350            $6,234                 -                   8.42
CDO cash flow hedges                 701,603            10,616                 -                   7.51
Trading swaps                        133,000             4,032                 -                   6.83
CDO timing swaps                     223,445              (37)                 -                   7.08
CDO LIBOR cap                         85,000             1,419             1,407                   7.40

                                                             At December 31, 2004
                              -----------------------------------------------------------------------------------
                                                   Estimated Fair        Unamortized        Average Remaining
                                Notional Value          Value                Cost              Term (years)
                              -----------------------------------------------------------------------------------
Cash flow hedges                    $452,600              $253                 -                   5.44
CDO cash flow hedges                 718,120          (11,262)                 -                   8.50
Trading swaps                         16,000               (5)                 -                   1.94
CDO timing swaps                     223,445               145                 -                   8.08
CDO LIBOR cap                         85,000               694             1,407                   8.40


The counterparties for the Company's swaps are Deutsche Bank, AG, Merrill Lynch
Capital Services, Inc., Goldman Sachs Capital Markets, L.P., Lehman Special
Financing Inc., and Morgan Stanley Capital Services Capital, Inc. with ratings
of AA-, A+, A+, AA-, and A+, respectively. The Company continually monitors the
rating and overall credit quality of its swap counterparties.

Capital Resources and Liquidity

The Company requires capital to fund its investment activities and operating
expenses. The Company has sufficient access to capital resources to fund its
existing business plan. The Company's capital sources include cash flow from
operations, borrowings under reverse repurchase agreements, lines of credit,
CDOs, and the issuance of preferred and common equity securities.

The distribution requirements under the REIT provisions of the Code limit the
Company's ability to retain earnings and thereby replenish or increase capital
committed to its operations. However, the Company believes that its access to
significant capital resources and financing will enable the Company to meet
current and anticipated capital requirements.

The Company believes that its existing sources of funds will be adequate for
purposes of meeting its short- and long-term liquidity needs. The Company's
ability to meet its long-term (i.e., beyond one year) liquidity requirements is
subject to obtaining additional debt and equity financing. Any decision by the
Company's lenders and investors to provide the Company with financing will
depend upon a number of factors, such as the Company's compliance with the
terms of its existing credit arrangements, the Company's financial performance,
industry or market trends, the general availability of and rates applicable to
financing transactions, such lenders' and investors' resources and policies
concerning the terms under which they make capital commitments and the relative
attractiveness of alternative investment or lending opportunities.


                                      48


Reverse Repurchase Agreements and Lines of Credit

Reverse repurchase agreements are secured loans generally with a term of 30
days. The interest rate is based on 30-day LIBOR plus a spread that is
determined based on the asset pledged as security. The terms include a daily
mark to market provision that requires the posting of additional collateral if
the value of the pledged asset declines. After the 30-day period expires, there
is no obligation for the lender to extend credit for an additional period. This
type of financing generally is available only for more liquid securities. The
interest rate charged on reverse repurchase agreements is usually the lowest
relative to the alternatives due to the lower risk inherent in these
transactions.

Committed financing facilities represent multi-year agreements to provide
secured financing for a specific asset class. These facilities include a mark to
market provision requiring the Company to repay borrowings if the value of the
pledged asset declines in excess of the threshold amount. A significant
difference between committed financing facilities and reverse repurchase
agreements is the term of the financing. A committed facility provider generally
is required to provide financing for the full term of the agreement, usually two
to three years, rather than thirty days as generally used in the reverse
repurchase market. This longer term makes the financing of less liquid assets
viable.

CDOs

Issuance of secured term debt is generally done through a CDO offering. This
entails creating a special purpose entity that holds assets used to secure the
payments required of the debt issued. Asset cash flows generally are matched
with the debt service requirements over their respective lives and an interest
rate swap is used to match the fixed or floating rate nature of the coupon
payments where necessary. This type of transaction is usually referred to as
"match funding" or "term financing" the assets. There is no mark to market
requirement in this structure and the debt cannot be called or terminated by
the bondholders. Furthermore, the debt issued is non-recourse to the issuer;
and therefore permanent reductions in value do not affect the liquidity of the
Company. However, since the Company expects to earn a positive spread between
the income generated by the assets and the expense of the debt issued, a
permanent impairment of any of the assets would negatively affect the spread
over time.

At December 31, 2005, the Company's collateralized borrowings had the following
remaining maturities:



                                    Reverse                       Commercial                                 Total
                                  Repurchase       Lines of      Mortgage Loan     Collateralized       Collateralized
                                  Agreements        Credit           Pools       Debt Obligations*        Borrowings
                               ------------------------------------------------------------------------------------------
                                                                                               
Within 30 days                        $796,365             $-               $-                  $-              $796,365
31 to 59 days                           20,276              -                -                   -                20,276
60 days to less than 1 year                  -        113,009                -                   -               113,009
1 year to 3 years                            -        171,666                -                   -               171,666
3 years to 5 years                           -              -                -                   -                     -
Over 5 years                                 -              -        1,272,931           1,066,930             2,339,861
                               ------------------------------------------------------------------------------------------
                                      $816,641       $284,675       $1,272,931          $1,066,930            $3,441,177
                               ==========================================================================================


* Comprised of $406,208 of CDO debt with a weighted average remaining maturity
of 6.29 years at December 31, 2005 and $292,807 of CDO debt with a weighted
average remaining maturity of 6.68 years at December 31, 2005, and $367,915 of
CDO debt with a weighted average remaining maturity of 7.39 years at December
31, 2005.

Trust Preferred

On September 26, 2005, the Company issued $75,000 of trust preferred securities
through its wholly owned subsidiary, Anthracite Capital Trust I, a Delaware
statutory trust ("Trust I"). The trust


                                      49



preferred securities have a thirty-year term ending October 30, 2035 with
interest at a fixed rate of 7.497% for the first ten years and at a floating
rate of three-month LIBOR plus 2.9% thereafter. The trust preferred securities
can be redeemed at par by the Company beginning in October 2010. Trust I issued
$2,380 aggregate liquidation amount of common securities, representing 100% of
the voting common stock of Trust I to the Company for a purchase price of
$2,380. The Company realized net proceeds from this offering of approximately
$72,618.

On February 2, 2006, the Company issued $50,000 of trust preferred securities
through its wholly owned subsidiary, Anthracite Capital Trust II, a Delaware
statutory trust ("Trust II"). The trust preferred securities have a thirty-year
term ending April 30, 2036 with interest at a fixed rate of 7.73% for the first
ten years and at a floating rate of three-month LIBOR plus 2.7% thereafter. The
trust preferred securities can be redeemed at par by the Company beginning in
April 2011. Trust II issued $1,550 aggregate liquidation amount of common
securities, representing 100% of the voting common stock of Trust II to the
Company for a purchase price of $1,550. The Company realized net proceeds from
this offering of approximately $48,491.

On March 16, 2006, the Company issued $50,000 of trust preferred securities
through its wholly owned subsidiary, Anthracite Capital Trust III, a Delaware
statutory trust ("Trust III" and collectively with Trust I and Trust II, the
"Trusts"). The trust preferred securities have a thirty-year term ending March
30, 2036 with interest at a fixed rate of 7.77% for the first ten years and at
a floating rate of three-month LIBOR plus 2.7% thereafter. The trust preferred
securities can be redeemed at par by the Company beginning in March 2011. Trust
III issued $1,547 aggregate liquidation amount of common securities,
representing 100% of the voting common stock of Trust III to the Company for a
purchase price of $1,547. The Company realized net proceeds from this offering
of approximately $48,435.

Equity Issuances

The Company may issue preferred stock from time to time as a source of
long-term or permanent capital. Preferred stock generally has a fixed coupon
and may have a fixed term in the form of a maturity date or other redemption or
conversion features. The preferred stockholder typically has the right to a
preferential distribution for dividends and any liquidity proceeds.

Another source of permanent capital is the issuance of common stock through a
follow-on offering. This allows investors to purchase a large block of common
stock in one transaction. A common stock issuance can be accretive to the
Company's book value per share if the issue price per share exceeds the
Company's book value per share. It also can be accretive to earnings per share
if the Company deploys the new capital into assets that generate a risk
adjusted return that exceeds the return of the Company's existing assets.
Furthermore, earnings accretion also can be achieved at reinvestment rates that
are lower than the return on existing assets if common stock is issued at a
premium to book value.

The Company continuously evaluates the market for follow-on Common Stock
offerings as well as the available opportunities to deploy new capital on an
accretive basis. In 2005, the Company issued 1,725,000 shares of Common Stock
in a follow-on offering at $11.59 per share. In 2004, the Company issued
2,415,000 shares of Common Stock in a follow-on offering at $11.50 per share.
Additionally, for the years ended December 31, 2005 and 2004, respectively, the
Company issued 1,318,568 and 1,084,619 shares of Common Stock under its
Dividend Reinvestment Plan. Net proceeds to the Company under the Dividend
Reinvestment Plan were approximately $14,327 and $12,691, respectively.

Off Balance Sheet Arrangements

The Company's ownership of the subordinated classes of CMBS from a single
issuer gives it the right to influence the foreclosure/workout process on the
underlying loans ("Controlling Class CMBS"). FIN


                                      50



46(R)-5 has certain scope exceptions, one of which provides that an enterprise
that holds a variable interest in a qualifying special-purpose entity ("QSPE")
does not consolidate that entity unless that enterprise has the unilateral
ability to cause the entity to liquidate. SFAS No. 140 provides the
requirements for an entity to be considered a QSPE. To maintain the QSPE
exception, the trust must continue to meet the QSPE criteria both initially and
in subsequent periods. A trust's QSPE status can be impacted in future periods
by activities by its transferors or other involved parties, including the
manner in which certain servicing activities are performed. To the extent its
CMBS investments were issued by a trust that meets the requirements to be
considered a QSPE, the Company records the investments at the purchase price
paid. To the extent the underlying trusts are not QSPEs the Company follows the
guidance set forth in FIN 46(R)-5 as the trusts would be considered VIEs.

The Company has analyzed the governing pooling and servicing agreements for
each of its Controlling Class CMBS and believes that the terms are industry
standard and are consistent with the QSPE criteria. However, there is
uncertainty with respect to QSPE treatment due to ongoing review by accounting
standard setters, potential actions by various parties involved with the QSPE,
as discussed above, as well as varying and evolving interpretations of the QSPE
criteria under SFAS No. 140. Additionally, the standard setters continue to
review the FIN 46(R)-5 provisions related to the computations used to determine
the primary beneficiary of a VIE. Future guidance from the standard setters may
require the Company to consolidate CMBS trusts in which the Company has
invested.

At December 31, 2005, the Company owned securities of 22 Controlling Class CMBS
trusts with a par of $814,369. The total par amount of CMBS issued by the 22
trusts was $32,853,254. One of the Company's 22 Controlling Class trusts does
not qualify as a QSPE and has been consolidated by the Company (see Note 5 of
the consolidated financial statements).

The Company's maximum exposure to loss as a result of its investment in these
VIEs totaled $565,231 and $479,636 at December 31, 2005 and 2004, respectively.

In addition, the Company has completed two securizations that qualify as QSPE's
under SFAS No. 140. Through CDO HY1 and HY2 the Company issued non-recourse
liabilities secured by commercial related assets including portions of 17
Controlling Class CMBS. Should future guidance from the standard setters
determine that Controlling Class CMBS are not QSPE's, the Company would be
required to consolidate the assets, liabilities, income and expense of CDO HY1
and CDO HY2.

The Company's total maximum exposure to loss as a result of its investment in
CDOs HY1 and HY2 at December 31, 2005 and 2004, respectively, is $109,003 and
15,851.

At December 31, 2005, the Company also owns non-investment debt and preferred
securities in LEAFs CMBS I Ltd ("Leaf"), a QSPE under SFAS No. 140. Leaf issued
non-recourse liabilities secured by investment grade commercial real estate
securities.

At December 31, 2005 and 2004, the Company's total maximum exposure to loss as a
result of its investment in Leaf is $3,573 and $3,599, respectively.

Cash Flows

Cash provided by the Company's operating activities totaled $105,451, $125,756
and $554,031 for the years ended December 31, 2005, 2004 and 2003,
respectively, primarily through net income, and sale of trading securities.


                                      51



Net cash flow used in investing activities was $419,992, $95,022 and $222,023
for the years ended December 31, 2005, 2004 and 2003, respectively, primarily
to purchase securities available for sale and to fund commercial mortgage
loans, offset by sales of securities.

Net cash flow provided by (used in) financing activities was $329,420,
$(27,784) and $(335,901) for the years ended December 31, 2005, 2004 and 2003
respectively, primarily due to borrowings and repayments under reverse
repurchase agreements and credit facilities and dividends payments, offset by
common stock issuances, and in 2004, collateralized debt obligations issuances.
In addition, at the end of the first quarter of 2004, the Board of Directors
approved the Company's decision to redeem its Series B Preferred Stock, $0.001
par value per share ("Series B Preferred Stock") for $43,930. The Series B
Preferred Stock was redeemed on May 6, 2004.

Transactions with Affiliates

The Company has a Management Agreement with the Manager, a majority owned
indirect subsidiary of The PNC Financial Services Group, Inc. and the employer
of certain directors and all of the officers of the Company, under which the
Manager manages the Company's day-to-day operations, subject to the direction
and oversight of the Company's Board of Directors. Pursuant to the Management
Agreement, the Manager formulates investment strategies, arranges for the
acquisition of assets, arranges for financing, monitors the performance of the
Company's assets and provides certain other advisory and managerial services in
connection with the operations of the Company. For performing these services,
the Company pays the Manager a base management fee equal to 2.0% of the
quarterly average total stockholders' equity for the applicable quarter.

To provide an incentive the Manager is entitled to receive an incentive fee
equal to 25% of the amount by which the rolling four-quarter GAAP net income
before the incentive fee exceeds the greater of 8.5% or 400 basis points over
the ten-year Treasury note multiplied by the adjusted per share issue price of
the common stock ($11.38 per common share at December 31, 2005).

The Company's unaffiliated directors approved an extension of the Management
Agreement to March 30, 2007 at the Board's February 2006 meeting. Additionally,
pursuant to a resolution of the Company's Board of Directors adopted at the
February 2006 meeting, up to 30% of the incentive fees earned in 2005 or after
may be paid in shares of the Company's Common Stock subject to certain
provisions. The Board of Directors also authorized the Company to seek
shareholders' approval of a compensatory deferred stock plan.

The Company incurred $10,974, $8,956 and $9,411 in base management fees in
accordance with the terms of the Management Agreement for the years ended
December 31, 2005, 2004 and 2003, respectively. In accordance with the
provisions of the Management Agreement, the Company recorded reimbursements to
the Manager of $350, $120 and $66 for certain expenses incurred on behalf of
the Company during 2005, 2004 and 2003, respectively.

During the third quarter of 2003, the Manager voluntarily reduced its
management fees by 20% from its calculated amount for the third and fourth
quarter of 2003 and the first quarter of 2004. This revision resulted in $1,046
in savings to the Company during 2003 and $532 during 2004, respectively.

The Company has administration and investment accounting agreements with the
Manager. Under the terms of the administration agreement, the Manager provides
financial reporting, audit coordination and accounting oversight services to
the Company. Under the terms of the investment accounting agreement, the
Manager provides investment accounting services to the Company. For the years
ended December 31, 2005, 2004 and 2003, the Company paid administration fees of
$209, $174 and $173, respectively, which are included in general and
administrative expense on the accompanying statement of operations. No payments
were made each of the three years in the period ended December 31, 2005.



                                      52



The special servicer on 18 of the Company's 22 Controlling Class trusts is
Midland Loan Services, Inc. ("Midland"), a wholly owned indirect subsidiary of
PNC Bank. The Company's fees for Midland's services are at market rates.

On December 13, 2005, the Company entered into a $75,000 commitment to acquire
shares of BlackRock Diamond. BlackRock Diamond is a private REIT managed by
BlackRock Realty Advisors, Inc., a subsidiary of the Manager. At December 31,
2005, 67% of the commitment has been called and the Company owns approximately
27% of BlackRock Diamond. The Company does not incur any additional management
or incentive fees to the Manager as a result of its investment in BlackRock
Diamond. The Company's investment in BlackRock Diamond at December 31, 2005 was
$51,004. During February 2006, the Company increased it capital commitments by
an additional $25,000 and received an additional capital call of $24,296. The
Company's unaffiliated directors approved this transaction in September 2006.

During 2001, the Company entered into a $50,000 commitment to acquire shares in
Carbon I, a private commercial real estate income opportunity fund managed by
the Manager. The Carbon I investment period ended on July 12, 2004 and the
Company's investment in Carbon I at December 31, 2005 was $18,458. The Company
does not incur any additional management or incentive fees to the Manager as a
result of its investment in Carbon I. On December 31, 2005, the Company owned
approximately 20% of the outstanding shares in Carbon I. The Company's
unaffiliated directors approved this transaction in July 2001.

The Company entered into an aggregate commitment of $100,000 to acquire shares
in Carbon II, a private commercial real estate income opportunity fund managed
by the Manager. At December 31, 2005, the Company's investment in Carbon II was
$41,188 and the Company's remaining commitment to Carbon II is $61,742. The
Company does not incur any additional management or incentive fees to the
Manager as a result of its investment in Carbon II. The Company's unaffiliated
directors approved this transaction in September 2004.

REIT Status: The Company has elected to be taxed as a REIT and therefore must
comply with the provisions of the Code with respect thereto. Accordingly, the
Company generally will not be subject to Federal income tax to the extent of
its distributions to stockholders and as long as certain asset, income, and
stock ownership tests are met. The Company may, however, be subject to tax at
corporate rates or at excise tax rates on net income or capital gains not
distributed.


                                      53




ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk: Market risk includes the exposure to loss resulting from changes
in interest rates, credit curve spreads, foreign currency exchange rates,
commodity prices and equity prices. The primary market risks to which the
Company is exposed are interest rate risk and credit curve risk. Interest rate
risk is highly sensitive to many factors, including governmental, monetary and
tax policies, domestic and international economic and political considerations
and other factors beyond the control of the Company. Credit curve risk is
highly sensitive to the dynamics of the markets for commercial mortgage
securities and other loans and securities held by the Company. Excessive supply
of these assets combined with reduced demand will cause the market to require a
higher yield. This demand for higher yield will cause the market to use a
higher spread over the U.S. Treasury securities yield curve, or other benchmark
interest rates, to value these assets. Changes in the general level of the U.S.
Treasury yield curve can have significant effects on the estimated fair value
of the Company's portfolio.

The majority of the Company's assets are fixed rate securities valued based on
a market credit spread to U.S. Treasuries. As U.S. Treasury securities are
priced to a higher yield and/or the spread to U.S. Treasuries used to price the
Company's assets is increased, the estimated fair value of the Company's
portfolio may decline. Conversely, as U.S. Treasury securities are priced to a
lower yield and/or the spread to U.S. Treasuries used to price the Company's
assets is decreased, the estimated fair value of the Company's portfolio may
increase. Changes in the estimated fair value of the Company's portfolio may
affect the Company's net income or cash flow directly through their impact on
unrealized gains or losses on securities held-for-trading or indirectly through
their impact on the Company's ability to borrow. Changes in the level of the
U.S. Treasury yield curve can also affect, among other things, the prepayment
assumptions used to value certain of the Company's securities and the Company's
ability to realize gains from the sale of such assets. In addition, changes in
the general level of the LIBOR money market rates can affect the Company's net
interest income. At December 31, 2005, all of the Company's liabilities outside
of the CDOs are floating rate based on a market spread to LIBOR. As the level
of LIBOR increases or decreases, the Company's interest expense will move in
the same direction.

The Company may utilize a variety of financial instruments, including interest
rate swaps, caps, floors and other interest rate exchange contracts, in order
to limit the effects of fluctuations in interest rates on its operations. The
use of these types of derivatives to hedge interest-earning assets and/or
interest-bearing liabilities carries certain risks, including the risk that
losses on a hedge position will reduce the funds available for payments to
holders of securities and that such losses may exceed the amount invested in
such instruments. A hedge may not perform its intended purpose of offsetting
losses or rising interest rates. Moreover, with respect to certain of the
instruments used as hedges, the Company is exposed to the risk that the
counterparties with which the Company trades may cease making markets and
quoting prices in such instruments, which may render the Company unable to
enter into an offsetting transaction with respect to an open position. If the
Company anticipates that the income from any such hedging transaction will not
be qualifying income for REIT income purposes, the Company may conduct part or
all of its hedging activities through a to-be-formed corporate subsidiary that
is fully subject to federal corporate income taxation. The profitability of the
Company may be adversely affected during any period as a result of changing
interest rates.

The Company monitors and manages interest rate risk based on a method that
takes into consideration the interest rate sensitivity of the Company's assets
and liabilities, including its preferred stock. The Company's objective is to
acquire assets and match fund the purchase so that interest rate risk
associated with financing these assets is reduced or eliminated. The primary
risks associated with acquiring and financing these assets under 30-day
repurchase agreements and committed borrowing facilities are mark-to-market
risk and short-term rate risk. Certain secured financing arrangements


                                      54


provide for an advance rate based upon a percentage of the estimated fair value
of the asset being financed. Market movements that cause asset values to
decline would require a margin call or a cash payment to maintain the
relationship between asset value and amount borrowed. A cash flow based CDO is
an example of a secured financing vehicle that does not require a
mark-to-market to establish or maintain a level of financing. When financed
assets are subject to a mark-to-market margin call, the Company carefully
monitors the interest rate sensitivity of those assets. The duration of the
assets financed which are subject to a mark-to-market margin call was 0.93
years based on net asset value at December 31, 2005. This means that a 100
basis point increase in interest rates would cause a margin call of
approximately $5,000.

Earnings per share is analyzed using the assumptions that interest rates, as
defined by the LIBOR curve, increase or decrease and that the yield curves of
the LIBOR rate shocks will be parallel to each other. Estimated fair value in
this scenario is calculated using the assumption that the U.S. Treasury yield
curve remains constant even though changes in both long- and short-term
interest rates can occur simultaneously.

Regarding the table below, all changes in income and value are measured as
percentage changes from the respective values calculated in the scenario
labeled as "Base Case." The base interest rate scenario assumes interest rates
at December 31, 2005. Actual results could differ significantly from these
estimates.

                 Projected Percentage Change In
                       Earnings Per Share
                     Given LIBOR Movements
       Change in LIBOR,           Projected Change in
       +/- Basis Points            Earnings per Share
-------------------------------------------------------
             -200                         $0.04
             -100                         $0.02
             -50                          $0.01
            Base Case
             +50                        $(0.01)
             +100                       $(0.02)
             +200                       $(0.04)

The Company's GAAP book value incorporates the estimated fair value of the
Company's interest bearing assets but it does not incorporate the estimated
fair value of the Company's interest bearing fixed rate liabilities and
preferred stock. The fixed rate liabilities and preferred stock generally will
reduce the actual interest rate risk of the Company from a pure economic
perspective even though changes in the estimated fair value of these
liabilities are not reflected in the Company's reported book value. The Company
focuses on economic risk in managing its sensitivity to interest rates and
maintains an economic duration within a band of 2.0 to 5.0 years. At December
31, 2005, economic duration for the Company's entire portfolio was 2.45 years.
This implies that for each 100 basis points of change in interest rates the
Company's economic value will change by approximately 2.5%. At December 31,
2005 the Company estimates its economic value, or net asset value of its common
stock to be $513,226.

A reconciliation of the economic duration of the Company to the duration of the
reported book value of the Company's common stock is as follows:

Duration - GAAP book value at December 31, 2005                7.4
Less:


                                      55


           Duration contribution of CDO I liabilities                  (1.5)
           Duration contribution of CDO II liabilities                 (1.3)
           Duration contribution of CDO III liabilities                (1.3)
           Duration contribution of Series C Preferred Stock           (0.3)
           Duration contribution of Junior subordinated notes          (0.5)
Economic duration at December 31, 2005                                   2.5

The GAAP book value of the Company's common stock is $9.59 per share. As
indicated in the table above a 100 basis point change in interest rates will
change reported book value by approximately 7.4%, or $44,000. As indicated
above, approximately $5,000 of that change would be required to meet margin
calls in the event rates rise by 100 basis points.

Credit Risk: The Company's portfolios of commercial real estate assets are
subject to a high degree of credit risk. Credit risk is the exposure to loss
from loan defaults. Default rates are subject to a wide variety of factors,
including, but not limited to, property performance, property management,
supply/demand factors, construction trends, consumer behavior, regional
economics, interest rates, the strength of the U.S. economy, and other factors
beyond the control of the Company.

All loans are subject to a certain probability of default. Before acquiring a
Controlling Class security, the Company will perform an analysis of the quality
of all of the loans proposed. As a result of this analysis, loans with
unacceptable risk profiles are either removed from the proposed pool or the
Company receives a price adjustment. The Company underwrites its Controlling
Class CMBS investments assuming the underlying loans will suffer a certain
dollar amount of defaults and these defaults will lead to some level of
realized losses. Loss adjusted yields are computed based on these assumptions
and applied to each class of security supported by the cash flow on the
underlying loans. The most significant variables affecting loss adjusted yields
include, but are not limited to, the number of defaults, the severity of loss
that occurs subsequent to a default and the timing of the actual loss. The
different rating levels of CMBS will react differently to changes in these
assumptions. The lowest rated securities (B- or lower) are generally more
sensitive to changes in timing of actual losses. The higher rated securities (B
or higher) are more sensitive to the severity of losses and timing of
cashflows.

The Company generally assumes that all of the principal of a non-rated security
and a significant portion, if not all, of CCC and a portion of B- rated
securities will not be recoverable over time. The loss adjusted yields of these
classes reflect that assumption; therefore, the timing of when the total loss
of principal occurs is the most important assumption in determining value. The
interest coupon generated by a security will cease when there is a total loss
of its principal regardless of whether that principal is paid. Therefore,
timing is of paramount importance because the longer the principal balance
remains outstanding, the more interest coupon the holder receives; which
results in a larger economic return. Alternatively, if principal is lost faster
than originally assumed, there is less opportunity to receive interest coupon;
which results in a lower or possibly negative return.

If actual principal losses on the underlying loans exceed assumptions, the
higher rated securities will be affected more significantly as a loss of
principal may not have been assumed. The Company generally assumes that all
principal will be recovered by classes rated B or higher. The Company manages
credit risk through the underwriting process, establishing loss assumptions and
careful monitoring of loan performance. After the securities have been
acquired, the Company monitors the performance of the loans, as well as
external factors that may affect their value.

Factors that indicate a higher loss severity or acceleration of the timing of
an expected loss will cause a reduction in the expected yield and therefore
reduce the earnings of the Company. Furthermore, the


                                      56



Company may be required to write down a portion of the adjusted purchase price
of the affected assets through its consolidated statements of operations.

For purposes of illustration, a doubling of the losses in the Company's
Controlling Class CMBS, without a significant acceleration of those losses,
would reduce GAAP income going forward by approximately $0.13 per share of
Common Stock per year and cause a significant write down at the time the loss
assumption is changed. The amount of the write down depends on several factors,
including which securities are most affected at the time of the write down, but
is estimated to be in the range of $0.40 to $0.60 per share based on a doubling
of expected losses. A significant acceleration of the timing of these losses
would cause the Company's net income to decrease. The Company's exposure to a
write down is mitigated by the fact that most of these assets are financed on a
non-recourse basis in the Company's CDOs, where a significant portion of the
risk of loss is transferred to the CDO bondholders. At December 31, 2005,
securities with a total estimated fair value of $1,239,220 are collateralizing
the CDO borrowings of $1,082,435; therefore, the Company's preferred equity
interest in the three CDOs is $156,785 ($2.78 per share). The CDO borrowings
are not marked to market in accordance with GAAP even though their economic
value will change in response to changes in interest rates and/or credit
spreads.

Asset and Liability Management: Asset and liability management is concerned
with the timing and magnitude of the re-pricing and/or maturing of assets and
liabilities. It is the Company's objective to attempt to control risks
associated with interest rate movements. In general, management's strategy is
to match the term of the Company's liabilities as closely as possible with the
expected holding period of the Company's assets. This is less important for
those assets in the Company's portfolio considered liquid, as there is a very
stable market for the financing of these securities.

Other methods for evaluating interest rate risk, such as interest rate
sensitivity "gap" (defined as the difference between interest-earning assets
and interest-bearing liabilities maturing or re-pricing within a given time
period), are used but are considered of lesser significance in the daily
management of the Company's portfolio. Management considers this relationship
when reviewing the Company's hedging strategies. Because different types of
assets and liabilities with the same or similar maturities react differently to
changes in overall market rates or conditions, changes in interest rates may
affect the Company's net interest income positively or negatively even if the
Company were to be perfectly matched in each maturity category.


                                      57





   ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



                                                                                                PAGE

                                                                                              
   Management's Responsibility for Financial Reporting ...........................................59

   Management's Report on Internal Control Over Financial Reporting...............................60

   Report of Independent Registered Public Accounting Firm........................................61

   Consolidated Financial Statements:

   Consolidated Statements of Financial Condition at December 31, 2005 and 2004...................64

   Consolidated Statements of Operations
   For the Years Ended December 31, 2005, 2004 and 2003...........................................65

   Consolidated Statements of Changes in Stockholders' Equity
   For the Years Ended December 31 2005, 2004 and 2003............................................66

   Consolidated Statements of Cash Flows
   For the Years Ended December 31, 2005, 2004 and 2003...........................................68

   Notes to Consolidated Financial Statements.....................................................70



All schedules have been omitted because either the required information is not
applicable or the information is shown in the financial statements or notes
thereto.


                                      58




MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING

Anthracite Capital, Inc. is responsible for the preparation, quality and fair
presentation of its published financial statements. The accompanying
consolidated financial statements have been prepared in accordance with
accounting principles generally accepted in the United States and, as such,
include judgments and estimates of management. Anthracite Capital, Inc. also
prepared the other information included in the Annual Report and is responsible
for its accuracy and consistency with the consolidated financial statements.

Management is responsible for establishing and maintaining effective internal
control over financial reporting. The internal control system is augmented by
written policies and procedures and by audits performed by the Manager's
internal audit staff. The internal audit staff reports to the Audit Committee
of the Manager's parrent, and, for Anthracite Capital-related matters, to the
Company's Audit Committee. Internal auditors test the operation of the internal
control system and report findings to the Manager, management as well as the
Manager's and the Company's Audit Committees, and corrective actions are taken
to address identified control deficiencies and other opportunities for
improving the internal control system. The Audit Committees, composed solely of
outside directors, provide oversight to the financial reporting process.


                                      59




MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management of Anthracite Capital, Inc. is responsible for establishing and
maintaining adequate internal control over financial reporting. Internal
control over financial reporting is defined in Rule 13a-15(f) and 15d-15(f)
under the Securities Exchange Act of 1934, as amended, as a process designed
by, or under the supervision of, the Company's principal executive and
principal financial officers and effected by the Company's Board of Directors,
management and other personnel to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial statements
for external purposes in accordance with generally accepted accounting
principles and includes those policies and procedures that:

     o   pertain to the maintenance of records that in reasonable detail
         accurately and fairly reflect the transactions and dispositions of the
         assets of the Company;

     o   provide reasonable assurance that transactions are recorded as
         necessary to permit preparation of financial statements in accordance
         with generally accepted accounting principles, and that receipts and
         expenditures of the Company are being made only in accordance with
         authorizations of management and directors of the Company; and

     o   provide reasonable assurance regarding prevention or timely detection
         of unauthorized acquisition, use or disposition of the Company's
         assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting
can provide only reasonable assurance with respect to financial statement
preparation and presentation. Projections of any evaluation of effectiveness to
future periods are subject to the risks that controls may become inadequate
because of changes in conditions, or that the degree of compliance with the
policies or procedures may deteriorate.

Management assessed the effectiveness of the Company's internal control over
financial reporting at December 31, 2005. In making this assessment, management
used the criteria set forth by the Committee of Sponsoring Organizations of the
Treadway Commission (COSO) in Internal Control-Integrated Framework.

Based on its assessment, management concluded that, at December 31, 2005, the
Company's internal control over financial reporting is effective.

The Company's independent registered public accounting firm has issued a report
on our assessment of the Company's internal control over financial reporting.
This report begins on the following page.


                                      60




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Stockholders of
Anthracite Capital, Inc.
New York, New York

We have audited management's accompanying assessment, included in the December
31, 2005 Form 10-K of Anthracite Capital, Inc. and subsidiaries (the "Company")
under the heading Management's Report on Internal Control over Financial
Reporting, that the Company maintained effective internal control over
financial reporting at December 31, 2005, based on criteria established in
Internal Control--Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission. The Company's management is
responsible for maintaining effective internal control over financial reporting
and for its assessment of the effectiveness of internal control over financial
reporting. Our responsibility is to express an opinion on management's
assessment and an opinion on the effectiveness of the Company's internal
control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether
effective internal control over financial reporting was maintained in all
material respects. Our audit included obtaining an understanding of internal
control over financial reporting, evaluating management's assessment, testing
and evaluating the design and operating effectiveness of internal control, and
performing such other procedures as we considered necessary in the
circumstances. We believe that our audit provides a reasonable basis for our
opinions.

A company's internal control over financial reporting is a process designed by,
or under the supervision of, the company's principal executive and principal
financial officers, or persons performing similar functions, and effected by
the company's board of directors, management, and other personnel to provide
reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with
generally accepted accounting principles. A company's internal control over
financial reporting includes those policies and procedures that (1) pertain to
the maintenance of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the company; (2)
provide reasonable assurance that transactions are recorded as necessary to
permit preparation of financial statements in accordance with generally
accepted accounting principles, and that receipts and expenditures of the
company are being made only in accordance with authorizations of management and
directors of the company; and (3) provide reasonable assurance regarding
prevention or timely detection of unauthorized acquisition, use, or disposition
of the company's assets that could have a material effect on the financial
statements.

Because of the inherent limitations of internal control over financial
reporting, including the possibility of collusion or improper management
override of controls, material misstatements due to error or fraud may not be
prevented or detected on a timely basis. Also, projections of any evaluation of
the effectiveness of the internal control over financial reporting to future
periods are subject to the risk that the controls may become inadequate because
of changes in conditions, or that the degree of compliance with the policies or
procedures may deteriorate.

In our opinion, management's assessment that the Company maintained effective
internal control over financial reporting at December 31, 2005, is fairly
stated, in all material respects, based on the criteria established in Internal
Control--Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission. Also in our opinion, the Company
maintained, in all material respects, effective internal control over financial
reporting at December 31, 2005, based on the criteria


                                      61



established in Internal Control--Integrated Framework issued by the Committee
of Sponsoring Organizations of the Treadway Commission.

We have also audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the consolidated statement of
financial condition at December 31, 2005, and the related consolidated
statements of operations, changes in stockholders' equity and cash flows for
each of the three years in the period ended December 31, 2005 of the Company
and our report dated March 14, 2006 expressed an unqualified opinion on those
financial statements.

/s/
Deloitte & Touche LLP
New York, New York

March 14, 2006


                                      62




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of
Anthracite Capital, Inc.
New York, New York


We have audited the accompanying consolidated statements of financial condition
of Anthracite Capital, Inc. and subsidiaries (the "Company") at December 31,
2005 and 2004, and the related consolidated statements of operations, changes
in stockholders' equity and cash flows for each of the three years in the
period ended December 31, 2005. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Anthracite Capital, Inc. and
subsidiaries at December 31, 2005 and 2004, and the results of their operations
and their cash flows for each of the three years in the period ended December
31, 2005, in conformity with accounting principles generally accepted in the
United States of America.

We have also audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the effectiveness of the Company's
internal control over financial reporting at December 31, 2005, based on the
criteria established in Internal Control--Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission and our report
dated March 14, 2006 expressed an unqualified opinion on management's
assessment of the effectiveness of the Company's internal control over
financial reporting and an unqualified opinion on the effectiveness of the
Company's internal control over financial reporting.

/s/ Deloitte & Touche LLP

New York, New York
March 14, 2006





                                      63






                            Anthracite Capital, Inc.
                 Consolidated Statements of Financial Condition
                     (in thousands, except per share data)
---------------------------------------------------------------------------------------------------------------------------------


                                                                        December 31, 2005              December 31, 2004
                                                                        -----------------              -----------------

                                                                                                               
ASSETS
Cash and cash equivalents                                                              $40,556                           $23,755
Restricted cash equivalents                                                              1,246                            19,680
Securities available-for-sale, at fair value
     CMBS                                                              $826,955                        $779,218
     Investment grade CMBS                                            1,157,164                         849,302
     RMBS                                                                92,817                         139,153
                                                                   -------------               -----------------
Total securities available-for-sale                                                  2,076,936                         1,767,673
Commercial mortgage loan pools, at amortized cost                                    1,292,407                         1,312,045
Securities held-for-trading, at estimated fair value
     CMBS                                                                21,264
     RMBS                                                               166,209                         232,918
                                                                   -------------               -----------------
Total securities held-for-trading                                                      187,473                           232,918
Commercial mortgage loans, net                                                         365,806                           263,506
Equity investments                                                                     110,650                            56,812
Investments in real estate joint ventures                                                    -                             5,031
Other assets                                                                            89,185                            47,714
                                                                                ---------------                    --------------
     Total Assets                                                                   $4,164,259                        $3,729,134
                                                                                ===============                    ==============


LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Borrowings:
    CDOs                                                             $1,066,930                      $1,067,967
    Secured by pledge of subordinated CMBS                               83,213                          29,358
    Secured by pledge of other securities available-for-sale            606,209                         408,832
    Secured by pledge of commercial mortgage loan pools               1,278,908                       1,294,830
    Secured by pledge of securities held-for-trading                    176,361                         223,788
    Secured by pledge of commercial mortgage loans                      229,556                         141,601
    Junior subordinated notes to subsidiary trust issuing
         preferred Securities                                            77,380                               -
                                                                   -------------                  -------------
Total borrowings                                                                    $3,518,557                        $3,166,376
Distributions payable                                                                   16,673                            15,819
Other liabilities                                                                       31,011                            33,201
                                                                                ---------------                    --------------
     Total Liabilities                                                              $3,566,241                        $3,215,396
                                                                                --------------

Commitments and Contingencies

Stockholders' Equity:
Common Stock, par value $0.001 per share; 400,000 shares
authorized;
   56,339 shares issued and outstanding in 2005;
   53,289 shares issued and outstanding in 2004                                             56                                53
9.375% Series C Preferred stock, liquidation preference $57,500                         55,435                            55,435
Additional paid-in capital                                                             612,368                           578,919
Distributions in excess of earnings                                                  (130,038)                         (134,075)
Accumulated other comprehensive income                                                  60,197                            13,406
                                                                                ---------------                 -----------------
      Total Stockholders' Equity                                                       598,018                           513,738
                                                                                ---------------                 -----------------
      Total Liabilities and Stockholders' Equity                                    $4,164,259                        $3,729,134
                                                                                ===============                 =================

The accompanying notes are an integral part of these consolidated financial
statements.




                                      64



Anthracite Capital, Inc.
Consolidated Statements of Operations (in thousands, except per share data)




                                                                                  Year ended December 31,
                                                                                  -----------------------
                                                                          2005                 2004                2003
                                                                          ----                 ----                ----
                                                                                                      
Income:
Interest from securities available-for-sale                           $141,113             $131,342            $120,430
Interest from commercial mortgage loans                                 23,183               11,896               5,875
Interest from commercial mortgage loan pools                            54,025               39,672                   -
Interest from securities held-for-trading                               11,370               11,419              32,187
Earnings from equity investments                                        12,087                7,060               3,367
Earnings from real estate joint ventures                                    59                1,097                 955
Interest from cash and cash equivalents                                  2,077                  638                 964
Other income                                                                 -                  742                   -
                                                                    ----------           ----------            ---------
         Total income                                                  243,914              203,866             163,778
                                                                    ----------           ----------            ---------

Expenses:
Interest                                                               156,865              124,289              76,093
Interest - securities held-for-trading                                   6,593                3,877               7,156
Management and incentive fee                                            15,264                8,956               9,411
General and administrative expense                                       3,917                3,427               2,296
                                                                    ----------           ----------            ---------
        Total expenses                                                 182,639              140,549              94,956
                                                                    ----------           ----------            ---------

Other gains (losses):
Sale of securities available-for-sale                                   16,543               17,544             (6,832)
Securities held-for-trading                                            (1,999)             (11,464)            (38,206)
Foreign currency loss                                                    (134)                (187)                   -
Loss on impairment of assets                                           (5,088)             (26,018)            (32,426)
                                                                    ----------           ----------            ---------
        Total other gains (losses)                                       9,322             (20,125)            (77,464)
                                                                    ----------           ----------            ---------

Net income (loss)                                                       70,597               43,192             (8,642)
                                                                    ----------           ----------            ---------

Dividends on Preferred Stock                                             5,392                6,916               7,744
Cost to retire preferred stock in excess of carrying                         -               10,508
value                                                                                                            -
                                                                    ----------           ----------            ---------
                                                                                                                 -
Net income (loss) available to Common Stockholders                     $65,205              $25,768            $(16,386)
                                                                    ==========           ==========            =========

Net income (loss) per common share, basic                                $1.20                $0.50              $(0.34)

Net income (loss) per common share, diluted                              $1.20                $0.50              $(0.34)

Weighted average number of shares outstanding:
   Basic                                                                54,144               51,767              48,246
   Diluted                                                              54,153               51,776              48,246

The accompanying notes are an integral part of these consolidated financial statements.


                                      65




Anthracite Capital, Inc.
Consolidated Statements of Changes in Stockholders' Equity
for the Years Ended December 31, 2005, 2004 and 2003 (in thousands)


----------------------------------------------------------------------------------------------------------------------------------
                                                Series     Series                              Accumulated               Total
                                      Common      B          C        Additional Distributions     Other      Compre-   Stock-
                                      Stock,   Preferred  Preferred    Paid-In    In Excess    Comprehensive  hensive   holders'
                                     Par Value   Stock      Stock      Capital   Of Earnings   Income (Loss)  Income    Equity

                                                                                                 
Balance at January 1, 2003               $47    $36,379              $515,180    $(24,161)     $(121,229)             $406,216
Net Loss                                                                           (8,642)                   $(8,642)   (8,642)
Unrealized gain on cash flow hedges                                                               12,474      12,474    12,474
Reclassification adjustments from
cash flow hedges included in net loss                                                              7,704       7,704     7,704
Change in net unrealized loss on
securities available-for-sale, net
of reclassification adjustment                                                                    (5,132)     (5,132)   (5,132)
                                                                                                           ---------
Other comprehensive income                                                                                    15,046
                                                                                                           ---------
Comprehensive income                                                                                         $ 6,404
                                                                                                           =========
Dividends declared-common stock                                                   (61,088)                             (61,088)
Dividends on preferred stock                                                       (7,744)                              (7,744)
Issuance of common stock                   2                           22,079                                           22,081
Issuance of Series C preferred stock                      $55,435                                                       55,435
Redemption of Series B preferred
stock                                            (2,948)                 (926)                                          (3,874)

                                     ---------------------------------------------------------------------------------------------
Balance at December 31, 2003              49     33,431    55,435     536,333    (101,635)      (106,183)              417,430
Net Income                                                                         43,192                    $43,192    43,192
Unrealized gain on cash flow hedges                                                                1,078       1,078     1,078
Reclassification adjustments from
cash flow hedges included in net
income                                                                                             6,133       6,133     6,133
Change in net unrealized gain on
securities available-for-sale, net
of reclassification adjustment                                                                   112,378     112,378   112,378
                                                                                                          ----------
Other comprehensive income                                                                                   119,589
                                                                                                          ----------
Comprehensive income                                                                                      $  162,781
                                                                                                          ==========
Dividends declared-common stock                                                   (58,208)                             (58,208)
Dividends on preferred stock                                                       (6,916)                              (6,916)
Issuance of common stock                   4                           42,577                                           42,581
Conversion of Series B preferred
stock to common stock                                (9)                    9                                                -
Redemption of Series B preferred
stock                                           (33,422)                          (10,508)                             (43,930)

                                     ---------------------------------------------------------------------------------------------
Balance at December 31, 2004               53         -    55,435     578,919    (134,075)        13,406               513,738
Net Income                                                                         70,597                    $70,597    70,597
Unrealized gain on cash flow hedges                                                               26,626      26,626    26,626
Reclassification adjustments from
cash flow hedges included in net
income                                                                                             6,129       6,129     6,129
Change in net unrealized gain on
securities available-for-sale, net
of reclassification adjustment                                                                    14,036      14,036    14,036
                                                                                                           ---------
Other comprehensive income                                                                                    46,791
                                                                                                           ---------
Comprehensive income                                                                                        $117,388
                                                                                                           =========
Dividends declared-common stock                                                   (61,168)                             (61,168)
Dividends on preferred stock                                                       (5,392)                              (5,392)
Issuance of common stock                     3                         33,449                                           33,452

                                     ---------------------------------------------------------------------------------------------
Balance at December 31, 2005               $56       $-   $55,435    $612,368   $(130,038)       $60,197               $598,018
                                     ---------------------------------------------------------------------------------------------



                                                              66





Disclosure of reclassification adjustment:                     Years ended December 31,
                                                    -----------------------------------------------
                                                         2005            2004           2003
                                                    -----------------------------------------------
                                                                               
Unrealized holding gain (loss) on                       (2,507)         94,834          1,700
   securities available-for-sale
Reclassification for realized
   gains previously recorded
   as unrealized                                        16,543          17,544         (6,832)
                                                    -----------------------------------------------
                                                        14,036         112,378         (5,132)
                                                    ===============================================

The accompanying notes are an integral part of these consolidated financial statements.




                                                 67




Anthracite Capital, Inc.
Consolidated Statements of Cash Flow (in thousands)


                                                                                            Years Ended December 31,
                                                                                            ------------------------
                                                                                         2005         2004         2003
                                                                                    --------------------------------------
                                                                                                        

Cash flows from operating activities:

     Net income (loss)                                                                  $70,597      $43,192    $ (8,642)

Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
        Decrease in trading securities                                                   43,447       69,345     502,577
        Net (gain) loss on sale of securities                                           (14,544)      (6,080)     45,038
        Earnings from subsidiary trust                                                      (47)           -           -
        Distributions from subsidiary trust                                                  45            -           -
        Earnings from equity investments and real estate joint ventures                 (12,146)      (8,157)     (4,322)
        Distributions of earnings from equity investments and real
          estate joint ventures                                                           8,483        9,290       2,907
        Amortization of collateralized debt obligation issuance costs                     2,214        2,083       1,607
        Amortization of junior subordinated note issuance costs                              34            -           -
        Premium amortization (discount accretion), net                                    5,426       (3,202)     (1,562)
        Loss on impairment of assets                                                      5,088       26,018      32,426
        Unrealized net foreign currency loss                                                632            6           -
        (Increase) decrease in other assets                                              (2,359)       4,103         253
        Increase (decrease) in other liabilities                                            503      (10,842)     (16,251)
                                                                                    ----------------------------------------
Net cash provided by operating activities                                               107,373      125,756      554,031
                                                                                    ----------------------------------------
Cash flows from investing activities:

        Purchase of securities available-for-sale                                      (517,022)    (411,920)  (2,043,765)
        Proceeds from sale of securities available-for-sale                             172,737      486,942    1,466,552
        Principal payments received on securities available-for-sale                     53,779       79,157      299,858
        Purchase of securities related to consolidated variable interest entity               -      (22,669)           -
        Sale of securities related to consolidated variable interest entity                   -        5,847            -
        Repayments received from commercial mortgage loan pools                           7,876        4,829            -
        Funding of commercial mortgage loans                                           (243,557)    (226,997)     (18,520)
        Repayments received from commercial mortgage loans                              112,830       23,285       13,851
        Sale of commercial mortgage loans                                                20,072            -            -
        Decrease (increase) in restricted cash equivalents                               18,434       (6,835)      71,640
        Return of capital from equity investments and joint ventures                     26,868        9,510          442
        Investment in equity investments                                                (72,009)     (36,171)     (12,081)
                                                                                    ----------------------------------------
Net cash used in investing activities                                                  (419,992)     (95,022)    (222,023)
                                                                                    ----------------------------------------

Cash flows from financing activities:

        Net increase (decrease) in borrowings under reverse repurchase
          agreements and credit facilities                                              293,683     (334,219)    (338,500)
        Repayments of borrowings secured by commercial mortgage loan pools               (2,672)      (4,829)           -
        Issuance of collateralized debt obligations                                           -      385,579            -
        Repayments of collateralized debt obligations                                    (1,955)      (3,440)        (371)
        Issuance costs for collateralized debt obligations                                    -       (5,472)           -
        Issuance of junior subordinated notes to subsidiary trust                        75,000            -            -
        Issuance costs of junior subordinated notes                                      (2,382)           -            -
        Proceeds from issuance of Series C preferred stock, net of offering costs             -            -       55,435
        Redemption of Series B preferred stock                                                -      (43,930)      (3,874)
        Dividends paid on preferred stock                                                (5,392)      (6,916)      (6,846)
        Proceeds from issuance of common stock, net of offering costs                    33,452       42,581       22,081
        Dividends paid on common stock                                                  (60,314)     (57,138)     (63,826)
                                                                                    ----------------------------------------
Net cash provided by (used in) financing activities                                     329,420      (27,784)    (335,901)
                                                                                    ----------------------------------------


                                                 68



Anthracite Capital, Inc.
Consolidated Statements of Cash Flow (in thousands) (Continued)


                                                                                              Years Ended December 31,
                                                                                    ----------------------------------------
                                                                                            2005         2004        2003
                                                                                    ----------------------------------------
                                                                                                           
Net increase (decrease) in cash and cash equivalents                                       16,801        2,950      (3,893)

Cash and cash equivalents, beginning of year                                               23,755       20,805      24,698
                                                                                    ----------------------------------------
Cash and cash equivalents, end of year                                               $     40,556     $ 23,755    $ 20,805
                                                                                    =============     ========     =========


                                                                                              Years Ended December 31,
                                                                                              ------------------------
                                                                                         2005         2004           2003
                                                                                     ------------- ------------ ------------
Supplemental disclosure of cash flow information:
    Interest paid                                                                    $    105,615     $   89,733    $ 83,159
                                                                                     =======================================
    Investments sold not settled                                                     $          -     $        -    $ 99,056
                                                                                     =======================================

Supplemental disclosure of non-cash investing and financing activities:
    Securitizations:
        Available-for-sale securities retained                                       $     75,844     $        -    $      -
                                                                                     ========================================
        Residual interests                                                           $     20,317     $   16,956    $      -
                                                                                     ========================================
Investment in subsidiary trust                                                       $      2,380     $        -    $      -
                                                                                     ========================================
Consolidated variable interest entity:
        Carrying value of assets acquired                                            $          -     $1,329,777    $      -
                                                                                     ========================================
        Liabilities assumed                                                          $          -     $1,306,724    $      -
                                                                                     ========================================



The accompanying notes are an integral part of these consolidated financial statements.



Anthracite Capital, Inc.
Notes to Consolidated Financial Statements
(in thousands, except share and per share data)
-------------------------------------------------------------------------------

Note 1        ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

The Company was incorporated in Maryland in November 1997 and commenced
operations on March 24, 1998. The Company's principal business activity is to
invest in a diversified portfolio of CMBS, multifamily and commercial mortgage
loans, and other real estate related assets in the U.S. and non-U.S. markets.
The Company is organized and managed as a single business segment.

A summary of the Company's significant accounting policies follows:

Use of Estimates

In preparing the consolidated financial statements in accordance with GAAP,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the dates of the consolidated statements of financial
condition and the reported amounts of revenues and expenses during the
reporting periods. Actual results could differ from those estimates and
assumptions. Significant estimates in the consolidated financial statements
include the valuation of the Company's securities and estimates pertaining to
credit performance related to CMBS and commercial real estate loans.


                                      69



Principles of Consolidation

The consolidated financial statements include the financial statements of the
Company and its majority owned subsidiaries, and those VIEs in which the
Company is the primary beneficiary under FIN 46R. All significant inter-company
balances and transactions have been eliminated in consolidation.

Variable Interest Entities

The Company's ownership of the subordinated classes of CMBS from a single
issuer gives it the right to control the foreclosure/workout process on the
underlying loans ("Controlling Class CMBS"). FIN 46(R) has certain scope
exceptions, one of which provides that an enterprise that holds a variable
interest in a qualifying special-purpose entity ("QSPE") does not consolidate
that entity unless that enterprise has the unilateral ability to cause the
entity to liquidate. SFAS No. 140 provides the requirements for an entity to be
considered a QSPE. To maintain the QSPE exception, the trust must continue to
meet the QSPE criteria both initially and in subsequent periods. A trust's QSPE
status can be impacted in future periods by activities by its transferors or
other involved parties, including the manner in which certain servicing
activities are performed. To the extent its CMBS investments were issued by a
trust that meets the requirements to be considered a QSPE, the Company records
the investments at the purchase price paid. To the extent the underlying trusts
are not QSPEs the Company follows the guidance set forth in FIN 46(R) as the
trusts would be considered VIEs.

The Company has analyzed the governing pooling and servicing agreements for
each of its Controlling Class CMBS and believes that the terms are industry
standard and are consistent with the QSPE criteria. However, there is
uncertainty with respect to QSPE treatment due to ongoing review by accounting
standard setters, potential actions by various parties involved with the QSPE,
as discussed above, as well as varying and evolving interpretations of the QSPE
criteria under SFAS No. 140. Additionally, the standard setters continue to
review the FIN 46(R) provisions related to the computations used to determine
the primary beneficiary of a VIE. Future guidance from the standard setters may
require the Company to consolidate CMBS trusts in which the Company has
invested.

At December 31, 2005, the Company owned securities of 22 Controlling Class CMBS
trusts with a par of $814,369. However, portions of the non-rated securities of
17 of the 22 Controlling Class CMBS transactions are included in CDO HY1 and
CDO HY2 which reduces the Company's exposure to the credit risk in these
transactions. The total par amount of CMBS issued by the 22 trusts was
$32,853,254. One of the Company's 22 Controlling Class trusts does not qualify
as a QSPE and has been consolidated by the Company (see Note 5 of the
consolidated financial statements).

The Company's maximum exposure to loss as a result of its investment in these
VIEs totaled $565,231 and $479,636 at December 31, 2005 and 2004, respectively.

In addition, the Company has completed two securizations that qualify as QSPE's
under SFAS No. 140. Through CDO HY1 and HY2 the Company issued non-recourse
liabilities primarily secured by non-investment grade commercial real estate
assets including portions of 17 Controlling Class CMBS. Should future guidance
from the standard setters determine that Controlling Class CMBS are not QSPE's,
the Company would be required to consolidate the assets, liabilities, income
and expense of CDO HY1 and CDO HY2.


                                      70


The Company's total maximum exposure to loss as a result of its investment in
CDOs HY1 and HY2 at December 31, 2005 and 2004, respectively, is $109,003 and
$15,851.

Cash and Cash Equivalents

Cash and cash equivalents consist of cash and short-term, highly liquid
investments with original maturities of three months or less. Cash and cash
equivalents are held at major financial institutions, to which the Company is
exposed to credit risk.

Deferred Financing Costs

Deferred financing costs, which are included in other assets on the Company's
consolidated statements of financial condition, includes issuance costs related
to the Company's debt. These costs are amortized by applying the effective
interest rate method and the amortization is reflected in interest expense.

Securities Available-for-Sale

The Company has designated certain investments in mortgage-backed securities,
mortgage-related securities and certain other securities as assets
available-for-sale because the Company may dispose of them prior to maturity
and does not hold them principally for the purpose of selling them in the near
term. Securities available-for-sale are carried at estimated fair value with
the net unrealized gains or losses reported as a component of accumulated other
comprehensive income (loss) in stockholders' equity. Unrealized losses on
securities that reflect a decline in value that is judged by management to be
other than temporary, if any, are charged to earnings. At disposition, the
realized net gain or loss is included in income on a specific identification
basis.

In accordance with SFAS No. 115, when the estimated fair value of the security
classified as available-for-sale has been below amortized cost for a
significant period of time and the Company concludes that it no longer has the
ability or intent to hold the security for the period of time over which the
Company expects the values to recover to amortized cost, the investment is
written down to its fair value. The resulting charge is included in income, and
a new cost basis established. Additionally, under EITF 99-20, when changes in
estimated cash flows from the cash flows previously estimated occur due to
actual prepayment and credit loss experience, and the present value of the
revised cash flows using the current expected yield is less than the present
value of the previously estimated remaining cash flows (adjusted for cash
receipts during the intervening period), an other-than-temporary impairment is
deemed to have occurred. Accordingly, the security is written down to fair
value with the resulting change being included in income, and a new cost basis
established. In both instances, the original discount or premium is written off
when the new cost basis is established.

Revenue Recognition

The Company recognizes interest income from its purchased beneficial interests
in securitized financial interests ("beneficial interests") (other than
beneficial interests of high credit quality, sufficiently collateralized to
ensure that the possibility of credit loss is remote, or that cannot
contractually be prepaid or otherwise settled in such a way that the Company
would not recover substantially all of its recorded investment) in accordance
with EITF 99-20. Accordingly, on a quarterly basis, when changes in estimated
cash flows from the cash flows previously estimated occur due to actual
prepayment and credit loss experience, the Company calculates a revised yield
based on the current amortized cost of the investment (including any
other-than-temporary impairments recognized to date) and the revised cash
flows. The revised yield is then applied prospectively to recognize interest
income.


                                      71


For other mortgage-backed and related mortgage securities, the Company accounts
for interest income under SFAS No. 91, by applying the effective yield method
which includes the amortization of discount or premium arising at the time of
purchase and the stated or coupon interest payments. Actual prepayment and
credit loss experience is reviewed quarterly and effective yields are
recalculated when differences arise between prepayments and credit losses
originally anticipated and amounts actually received plus anticipated future
prepayments and credit losses.

After taking into account the effect of the impairment charge, income is
recognized under EITF 99-20 or SFAS No. 91, as applicable, by applying the
market yield used in establishing the write-down.

Securities Held-for-Trading

Securities held-for-trading are carried at estimated fair value with net
realized and unrealized gains or losses included in the consolidated statements
of operations.

Short Sales

As part of its short-term trading strategies, the Company may sell securities
that it does not own ("short sales"). To complete a short sale, the Company may
arrange through a broker to borrow the securities to be delivered to the buyer.
The broker retains the proceeds received by the Company from the short sale
until the Company replaces the borrowed securities, generally within a period
of less than one month. In borrowing the securities to be delivered to the
buyer, the Company becomes obligated to replace the securities borrowed at
their market price at the time of the replacement, whatever that price may be.
A gain, limited to the price at which the Company sold the security short, or a
loss, unlimited as to dollar amount, will be recognized upon the termination of
a short sale if the market price is less than or greater than the proceeds
originally received. The Company's liability under short sales is recorded at
fair value, with unrealized gains or losses included in net gain or loss on
securities held-for-trading in the consolidated statement of operations.

Any broker that holds a deposit as collateral for securities borrowed exposes
the Company to credit loss in the event of nonperformance. However, the Company
does not anticipate nonperformance by any broker.

Forward Commitments - Trading

As part of its short-term trading strategies, the Company may enter into
forward commitments to purchase or sell U.S. Treasury securities or securities
issued by Federal Home Loan Mortgage Corporation ("FHLMC"), Federal National
Mortgage Association ("FNMA") or Government National Mortgage Association
("GNMA") (collectively "Agency Securities"), which obligate the Company to
purchase or sell such securities at a specified date at a specified price. When
the Company enters into such a forward commitment, it will, generally within
sixty days or less, enter into a matching forward commitment with the same or a
different counterparty which entitles the Company to sell (in instances where
the original transaction was a commitment to purchase) or purchase (in
instances where the original transaction was a commitment to sell) the same or
similar securities on or about the same specified date as the original forward
commitment. Any difference between the specified price of the original and
matching forward commitments will result in a gain or loss to the Company.
Changes in the fair value of open commitments are recognized on the
consolidated statement of financial condition and included in other assets (if
there is an unrealized gain) or in other liabilities (if there is an unrealized


                                      72


loss). A corresponding amount is included as a component of net gain or loss on
securities held-for-trading in the consolidated statement of operations.

The Company is exposed to interest rate risk on these commitments, as well as
to credit loss in the event of nonperformance by any other party to the
Company's forward commitments. However, the Company does not anticipate
nonperformance by any counterparty.

Financial Futures Contracts - Trading

As part of its short-term trading strategies, the Company may enter into
financial futures contracts, which are agreements between two parties to buy or
sell a financial instrument for a set price on a future date. Initial margin
deposits are made upon entering into futures contracts and can be either cash
or securities. During the period that the futures contract is open, changes in
the value of the contract are recognized as gains or losses on securities
held-for-trading by "marking-to-market" on a daily basis to reflect the
estimated fair value of the contract at the end of each day's trading.
Variation margin payments are received or made, depending upon whether gains or
losses are incurred.

Securitizations

When the Company sells assets in securitizations, it can retain certain
tranches which are considered retained interests in the securitization. Gain or
loss on the sale of assets depends in part on the previous carrying amount of
the financial assets securitized, allocated between the assets sold and the
retained interests based on their relative fair value at the date of
securitization. To obtain fair values, quoted market prices are used. Gain or
loss on securitizations of financial assets is reported as a component of sale
of securities available-for-sale on the consolidated statement of operations.
Retained interests are carried at estimated fair value on the consolidated
statement of financial condition. Adjustments to estimated fair value for
retained interests classified as securities available-for-sale are included in
accumulated other comprehensive income on the consolidated statement of
financial condition.

Commercial Mortgage Loans and Loan Pools

The Company purchases and originates certain commercial mortgage loans to be
held as long-term investments. In accordance with SFAS No. 65, Accounting for
Certain Mortgage Banking Activities, commercial mortgage loans and loan pools
are classified as long term investments because the Company has the ability and
the intent to hold these loans to maturity. Loans are recorded at cost at the
date of purchase. Premiums and discounts related to these loans are amortized
over their estimated lives using the effective interest method. Any origination
fee income and application fee income, net of direct costs, associated with
originating or purchasing commercial mortgage loans are deferred and included
in the basis of the loans on the consolidated statements of financial
condition. The net fees are amortized over the life of the loans using the
effective interest method. The Company recognizes impairment on the loans when
it is probable that the Company will not be able to collect all amounts due
according to the contractual terms of the loan agreement. The Company measures
impairment (both interest and principal) based on the present value of expected
future cash flows discounted at the loan's effective interest rate or the fair
value of the collateral if the loan is collateral dependent.


                                      73


Equity Investments and Real Estate Joint Ventures


For those investments in real estate entities where the Company does not
control the investee, or is not the primary beneficiary of a VIE, but can exert
significant influence over the financial and operating policies of the
investee, the Company uses the equity method of accounting. The Company
recognizes its share of each investee's income or loss, and reduces its
investment balance by distributions received. The Company owns an equity method
investment in a privately held REIT that maintains its financial records on a
fair value basis. The Company has retained such accounting relative to its
investment in this REIT pursuant to EITF Issue 85-12, Retention of Specialized
Accounting for Investments in Consolidation.

Derivative Instruments

As part of its asset/liability risk management activities, the Company may
enter into interest rate swap agreements, forward currency exchange contracts
and other financial instruments in order to hedge interest rate and foreign
currency exposures or to modify the interest rate or foreign currency
characteristics of related items in its consolidated statement of financial
condition.

Income and expense from interest rate swap agreements that are, for accounting
purposes, designated as cash flow hedges are recognized as a net adjustment to
the interest expense of the hedged item and changes in fair value are recognized
as a component of accumulated other comprehensive income in stockholders'
equity. The estimated fair value of all swaps is included in other assets (if
there is an unrealized gain) or in other liabilities (if there is an unrealized
loss). Changes in fair value are included as a component of accumulated other
comprehensive income in stockholders' equity, to the extent effective, and are
collateralized with cash or cash equivalents and recorded in the consolidated
statements of financial condition as restricted cash. Ineffective portions of
changes in the fair value of cash flow hedges are recognized in earnings. If the
underlying hedged securities are sold, the amount of unrealized gain or loss in
accumulated other comprehensive income relating to the corresponding interest
rate swap agreement is included in the determination of gain or loss on the sale
of the securities. If interest rate swap agreements are terminated, the
associated gain or loss is deferred and amortized over the shorter of the
remaining term of the original swap agreement, or the underlying hedged item,
provided that the underlying hedged item has not been sold.

Income and expense from interest rate swap agreements that are, for accounting
purposes, designated as trading derivatives are recognized as a net adjustment
to securities held-for-trading in other gain (loss) on the accompanying
consolidated statement of operations. During the term of the interest rate swap
agreement, changes in fair value are recognized in the consolidated statements
of operations and included in other assets (if there is an unrealized gain) or
in other liabilities (if there is an unrealized loss). Changes in fair value
are collateralized with cash or cash equivalents and are recorded in the
consolidated statements of financial condition as restricted cash. A
corresponding amount is included as loss on securities held for trading in the
consolidated statement of operations.

Gains and losses from forward currency exchange contracts are recognized as a
net adjustment to foreign currency gain or loss in the consolidated statement
of operations. During the term of the forward currency exchange contracts,
changes in fair value are recognized in the consolidated statement of financial
condition and included in other assets (if there is an unrealized gain) or in
other liabilities (if there is an unrealized loss). A corresponding amount is
included as a component of net foreign currency gain or loss in the
consolidated statement of operations.


                                      74


The Company monitors its hedging instruments throughout their terms to ensure
that they remain effective for their intended purpose. The Company is exposed
to interest rate and/or currency risk on these hedging instruments, as well as
to credit loss in the event of nonperformance by any other party to the
Company's hedging instruments. The Company's policy is to enter into hedging
agreements with counterparties rated A or better.

Stock-Based Compensation

Effective January 1, 2003, the Company adopted the fair value recognition
provisions of SFAS No. 123 (R), Accounting for Stock-Based Compensation,
prospectively to all employee awards granted, modified, or settled after
January 1, 2003.  All awards under the Company's stock-based compensation plans
were fully vested at January 1, 2003. Therefore, the cost related to
stock-based employee compensation included in the determination of net income
for the years ended December 31, 2005, 2004 and 2003 is the same as that which
would have been recognized if the fair value based method had been applied to
all awards since the original effective date of SFAS No. 123 (R).

Income Taxes

The Company has elected to be taxed as a REIT and to comply with the provisions
of the Code with respect thereto. Accordingly, the Company generally will not
be subject to Federal income tax to the extent of its distributions to
stockholders and as long as certain asset, income and stock ownership tests are
met. At December 31, 2005, the Company had a Federal capital loss carryover of
approximately $60,500 available to offset future capital gains.

Recent Accounting Pronouncements

Accounting Changes and Corrections

In June 2005, the FASB issued SFAS No. 154. SFAS No. 154 replaces APB Opinion
No. 20, Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in
Interim Financial Statements. SFAS No. 154 requires that a voluntary change in
accounting principle be applied retrospectively with all prior period financial
statements presented in accordance with the new accounting principle. SFAS No.
154 also requires that a change in the method of depreciating or amortizing a
long-lived non-financial asset be accounted for prospectively as a change in
estimate, and correction of errors in previously issued financial statements
should be termed "restatements." SFAS No. 154 is effective for accounting
changes and corrections of errors made in fiscal years beginning after December
15, 2005. The implementation of SFAS No. 154 is not expected to have a
significant impact on the Company's consolidated financial statements.

Variable Interest Entities

In March 2005, the FASB issued FSP FIN 46(R)-5, Implicit Variable Interests
under FIN 46. FSP FIN 46(R)-5 states that a reporting entity should consider
whether it holds an implicit variable interest in a VIE or in a potential VIE.
If the aggregate of the explicit and implicit variable interests held by the
reporting entity and its related parties would, if held by a single party,
identify that party as the primary beneficiary, the party within the group most
closely associated with the VIE should be deemed the primary beneficiary. The
effective date of FSP FIN 46(R)-5 was the first reporting period beginning
after March 31, 2005. The adoption of FSP FIN 46(R)-5 did not have an impact on
the Company's consolidated financial statements.


                                      75


Share Based Payment

In December 2004, the FASB issued SFAS No. 123R, Share-Based Payment. This
statement is a revision to SFAS No. 123, Accounting for Stock-Based
Compensation, and superseded Accounting Principles Board ("APB") Opinion No.
25, Accounting for Stock Issued to Employees. This statement establishes
standards for the accounting for transactions in which an entity exchanges its
equity instruments for goods or services, primarily focusing on the accounting
for transactions in which an entity obtains employee services in share-based
payment transactions. Entities will be required to measure the cost of employee
services received in exchange for an award of equity instruments based on the
grant-date fair value of the award (with limited exceptions). That cost will be
recognized over the period during which an employee is required to provide
service (usually the vesting period) in exchange for the award. The grant-date
fair value of employee share options and similar instruments will be estimated
using option-pricing models. If an equity award is modified after the grant
date, incremental compensation cost will be recognized in an amount equal to
the excess of the fair value of the modified award over the fair value of the
original award immediately before the modification. As amended by Rule 4-01(a)
of Regulation S-X promulgated by the SEC, this statement is effective as of the
beginning of the first interim or annual reporting period of the Company's
first fiscal year beginning on or after December 15, 2005. The Company adopted
SFAS No. 123R, as amended, effective January 1, 2006 with no impact to the
consolidated financial statements as there are no unvested options as of
December 31, 2005 and the Company applied the fair value method to all options
issued after January 1, 2003.

Other-Than-Temporary-Impairments

In March 2004, the EITF reached a consensus on EITF No. 03-1. The EITF reached
a consensus on an other-than-temporary impairment model for debt and equity
securities accounted for under SFAS No. 115, Accounting for Certain Investments
in Debt and Equity Securities, and cost method investments. In September 2004,
the FASB issued FSP EITF No. 03-1-1, Effective Date of Paragraphs 10-20 of EITF
Issue No. 03-1. This FSP delayed the effective date of the measurement and
recognition guidance contained in paragraphs 10-20 of EITF No. 03-1. In
November 2005, the FASB issued FSP FAS 115-1 and FAS 124-1, The Meaning of
Other-Than-Temporary Impairment and Its Application to Certain Investments.
This FSP nullifies certain requirements of EITF No. 03-1 and supersedes EITF
Abstracts, Topic No. D-44, Recognition of Other-Than-Temporary Impairment upon
the Planned Sale of a Security Whose Cost Exceeds Fair Value. Based on the
clarification provided in FSP FAS 115-1 and FAS 124-1, the amount of any
other-than-temporary impairment that needs to be recognized will continue to be
dependent on market conditions, the occurrence of certain events or changes in
circumstances relative to an investee and an entity's intent and ability to
hold the impaired investment at the time of the valuation. FSP FAS 115-1 and
FAS 124-1 is effective for reporting periods beginning after December 15, 2005.
Adoption of this FSP does not have a material effect on the Company's
consolidated financial statements.

Reverse Repurchase Agreements

The Company understands that the FASB is considering placing an item on its
agenda relating to the treatment of transactions where mortgage-backed
securities purchased from a particular counterparty are financed via a
repurchase agreement with the same counterparty. Currently, the Company records
such assets and the related financing gross on the consolidated statement of
financial condition, and the corresponding interest income and interest expense
gross on the consolidated statement of operations. Any change in fair value of
the security is reported through other comprehensive income under SFAS No. 115,
because the security is classified as available-for-sale. However, in a
transaction where the mortgage-backed securities are acquired from and financed
under a repurchase agreement with the same counterparty, the acquisition may
not qualify as a sale from the seller's perspective under the provisions of
SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities. In such cases, the seller may be required to


                                      76


continue to consolidate the assets sold to the Company, based on their
continuing involvement with such investments. Depending on the ultimate outcome
of the FASB deliberations, the Company may be precluded from presenting the
assets gross on our balance sheet and should instead be treating our net
investment in such assets as a derivative. If it is determined that these
transactions should be treated as investments in derivatives, the derivative
instruments entered into by the Company to hedge the Company's interest rate
exposure with respect to the borrowings under the associated repurchase
agreements may no longer qualify for hedge accounting, and would then, as with
the underlying asset transactions, also be marked to market through the income
statement. This potential change in accounting treatment does not affect the
economics of the transactions but does affect how the transactions would be
reported in the consolidated financial statements. The Company's cash flows,
liquidity and ability to pay a dividend would be unchanged, and we do not
believe our REIT taxable income or REIT status would be affected. The Company's
net equity would not be materially affected. At December 31, 2005, the Company
has identified available-for-sale securities with a fair value of $59,292 which
had been purchased from and financed with the same counterparty since their
purchase. If the Company were to change the current accounting treatment for
these transactions at December 31, 2005, total assets and total liabilities
would each be reduced by approximately $59,292.

Reclassifications

Certain items previously reported have been reclassified to conform to the
current year's presentation.


Note 2        SECURITIES AVAILABLE-FOR-SALE

The Company's securities available-for-sale are carried at estimated fair
value. The amortized cost and estimated fair value of securities
available-for-sale at December 31, 2005 are summarized as follows:



                                                                                  Gross            Gross           Estimated
                                                                Amortized      Unrealized        Unrealized           Fair
                      Security Description                         Cost           Gain              Loss             Value
   --------------------------------------------------------------------------------------------------------------------------
                                                                                                        
   CMBS:
   CMBS IOs                                                        $103,120          $1,784        $(1,541)         $103,363
   Investment grade CMBS                                            495,555          24,757        (10,477)          509,835
   Non-investment grade rated subordinated securities               625,132          55,693         (4,830)          695,995
   Non-rated subordinated securities                                 24,436           2,303           (328)           26,411
   Credit tenant leases                                              24,995             526           (684)           24,837
   Investment grade REIT debt                                       249,412           8,887         (2,532)          255,767
   Multifamily agency securities                                    268,319             490         (5,447)          263,362
   CDO investments                                                  112,571          12,155           (183)          124,549
                                                            -----------------------------------------------------------------
        Total CMBS                                                1,903,546         106,595        (26,022)        1,984,119
                                                            -----------------------------------------------------------------

   RMBS:
   Agency adjustable rate securities                                 77,629               -         (1,138)           76,491
   Residential CMOs                                                     667              58               -              725
   Hybrid ARMs                                                       16,012               -           (411)           15,601
                                                            -----------------------------------------------------------------
        Total RMBS                                                   94,308              58         (1,549)           92,817
                                                            -----------------------------------------------------------------
        Total securities available-for-sale                      $1,997,854        $106,653       $(27,571)       $2,076,936
                                                            =================================================================



                                      77



At December 31, 2005, an aggregate of $1,940,734 in estimated fair value of the
Company's securities available-for-sale was pledged to secure its
collateralized borrowings.


                                      78



The amortized cost and estimated fair value of securities available-for-sale at
December 31, 2004 are summarized as follows:




                                                                                Gross           Gross           Estimated
                                                              Amortized      Unrealized       Unrealized           Fair
                      Security Description                       Cost           Gain             Loss             Value
   ------------------------------------------------------------------------------------------------------------------------
                                                                                                      
   CMBS:
   CMBS IOs                                                      $122,379          $4,304        $(1,437)         $125,246
   Investment grade CMBS                                          380,673          14,302         (5,162)          389,813
   Non-investment grade rated subordinated securities             714,539          49,022        (10,174)          753,387
   Non-rated subordinated securities                                4,996             998              -             5,994
   Credit tenant leases                                            25,517             448           (714)           25,251
   Investment grade REIT debt                                     271,344          15,456         (1,458)          285,342
   Project loans                                                   24,092               -           (442)           23,650
   CDO investments                                                 19,450             387              -            19,837
                                                           ----------------------------------------------------------------
        Total CMBS                                              1,562,990          84,917        (19,387)        1,628,520
                                                           ----------------------------------------------------------------

   RMBS:
   Agency adjustable rate securities                              112,010             318           (189)          112,139
   Residential CMOs                                                 1,342              66              -             1,408
   Hybrid ARMs                                                     25,934               -           (328)           25,606
                                                           ----------------------------------------------------------------
        Total RMBS                                                139,286             384           (517)          139,153
                                                           ----------------------------------------------------------------
        Total securities available-for-sale                    $1,698,140         $84,857       $(19,904)       $1,767,673
                                                           ================================================================


At December 31, 2004, an aggregate of $1,695,097 in estimated fair value of the
Company's securities available-for-sale was pledged to secure its
collateralized borrowings.


                                      79


At December 31, 2005 and 2004, the aggregate estimated fair values by
underlying credit rating of the Company's securities available-for-sale are as
follows:



                                    December 31, 2005             December 31, 2004
                                Estimated                      Estimated
         Security Rating       Fair Value      Percentage      Fair Value    Percentage
----------------------------------------------------------------------------------------

                                                                        
Agency and agency insured
  securities                       $359,044       17%              $159,892         9%
AAA                                 192,482        9                222,203        13
AA-                                   2,580        -                  1,886         -
A+                                   11,612        1                  9,155         1
A                                    26,725        1                 22,283         1
A-                                   57,733        3                 23,354         1
BBB+                                145,066        7                119,214         7
BBB                                 209,763       10                217,968        12
BBB-                                228,406       11                195,050        11
BB+                                 287,308       14                372,347        21
BB                                  173,110        8                124,140         7
BB-                                  97,883        5                100,831         6
B+                                   56,934        3                 40,660         2
B                                   126,711        6                106,571         6
B-                                   16,884        1                  4,478         1
CCC                                       -        -                  4,360         -
Not rated                            84,695        4                 43,281         2
                              -----------------------------------------------------------
Total securities
  available-for-sale             $2,076,936      100%            $1,767,673       100%
                              ===========================================================


The following table shows the Company's fair value and gross unrealized losses,
aggregated by investment category and length of time that individual securities
have been in a continuous unrealized loss position, at December 31, 2005.



                                       Less than 12 Months              12 Months or More               Total
                                  ------------------------------------------------------------------------------------

                                                    Gross                         Gross                       Gross
                                       Fair       Unrealized        Fair        Unrealized      Fair       Unrealized
                                       Value       (Losses)         Value        (Losses)       Value       (Losses)
                                  ------------------------------------------------------------------------------------
                                                                                           
CMBS IOs                              $35,719        $(1,012)      $11,506          $(529)    $47,225        $(1,541)
Investment grade CMBS                 107,478         (2,950)      118,941         (7,527)    226,419        (10,477)
Investment grade REIT debt             19,757           (244)       58,830         (2,288)     78,587         (2,532)
Non-investment grade rated
   subordinated securities             99,207         (2,941)       22,269         (1,889)    121,476         (4,830)
Non-rated subordinated
   securities                           9,233           (328)            -              -       9,233           (328)
Credit tenant leases                        -              -        15,923           (684)     15,923           (684)
Multifamily agency securities         181,072         (5,084)       22,320           (363)    203,392         (5,447)
CDO investments                         3,391           (183)            -                      3,391           (183)
Agency adjustable rate
   securities                          76,491         (1,138)            -              -      76,491         (1,138)
Hybrid ARMS                                 -              -        15,601           (411)     15,601           (411)
                                  ------------------------------------------------------------------------------------
Total temporarily impaired
   securities                        $532,348       $(13,880)     $265,390       $(13,691)   $797,738       $(27,571)
                                  ====================================================================================



                                      80


The following table shows the Company's fair value and gross unrealized losses,
aggregated by investment category and length of time that individual securities
have been in a continuous unrealized loss position, at December 31, 2004.



                                       Less than 12 Months             12 Months or More             Total
                                   --------------------------------------------------------------------------------------

                                                      Gross                         Gross                    Gross
                                       Fair         Unrealized        Fair        Unrealized     Fair      Unrealized
                                       Value         (Losses)         Value         Losses       Value       Losses
                                   --------------------------------------------------------------------------------------
                                                                                             
CMBS IOs                               $19,120       $(1,117)       $2,061          $(320)      $21,181        $(1,437)
Investment grade CMBS                   52,754          (654)       98,952         (4,508)      151,706         (5,162)
Investment grade REIT debt              35,290          (311)       37,794         (1,147)       73,084         (1,458)
Non-investment grade rated
   subordinated securities              37,098          (604)       60,548         (9,570)       97,646        (10,174)
Credit tenant leases                         -             -        16,168           (714)       16,168           (714)
Multifamily agency securities           22,367          (340)        1,282           (102)       23,649           (442)
Agency adjustable rate securities       11,692          (189)            -              -        11,692           (189)
ARMs                                    25,606          (328)            -              -        25,606           (328)
                                   -------------------------------------------------------------------------------------
Total temporarily impaired
   securities                         $203,927       $(3,543)     $216,805       $(16,361)     $420,732       $(19,904)
                                   =====================================================================================


The temporary impairment of the available-for-sale securities results from the
fair value of the securities falling below the amortized cost basis. These
unrealized losses are primarily the result of market factors other than credit
impairment and the Company believes the carrying value of the securities are
fully recoverable over their expected holding period. Management possesses both
the intent and the ability to hold the securities until the Company has
recovered the amortized cost. As such, management does not believe any of the
securities are other than temporarily impaired.

The CMBS held by the Company consist of subordinated securities collateralized
by adjustable and fixed rate commercial and multifamily mortgage loans. The
CMBS provide credit support to the more senior classes of the related
commercial securitization. The Company generally does not own the senior
classes of its below investment grade CMBS. Cash flow from the mortgages
underlying the CMBS generally is allocated first to the senior classes, with
the most senior class having a priority entitlement to cash flow. Then, any
remaining cash flow is allocated generally among the other CMBS classes in
order of their relative seniority. To the extent there are defaults and
unrecoverable losses on the underlying mortgages, resulting in reduced cash
flows, the most subordinated CMBS class will bear this loss first. To the
extent there are losses in excess of the most subordinated class' stated
entitlement to principal and interest, the remaining CMBS classes will bear
such losses in order of their relative subordination.

At December 31, 2005 and 2004, the anticipated weighted average unleveraged
yield based upon the adjusted cost of the Company's entire subordinated CMBS
portfolio was 10.2% and 10.4% per annum, respectively, and of the Company's
other securities available-for-sale was 5.8% and 5.8% per annum, respectively.
The Company's anticipated yields to maturity on its subordinated CMBS and other
securities available-for-sale are based upon a number of assumptions that are
subject to certain business and economic uncertainties and contingencies.
Examples of these include, among other things, the rate and timing of principal
payments (including prepayments, repurchases, defaults, liquidations, and
related expenses), the pass-through or coupon rate, and interest rate
fluctuations. Additional factors that may affect the Company's anticipated
yields to maturity on its Controlling Class CMBS include interest payment
shortfalls due to delinquencies on the underlying mortgage loans, and the
timing and magnitude of credit losses on the mortgage loans underlying the
Controlling Class CMBS that are a result of the general condition of the real
estate market (including competition for tenants and their related credit
quality), and changes in market rental rates. As these uncertainties and
contingencies are difficult to predict and are subject to future events that


                                      81


may alter these assumptions, no assurance can be given that the anticipated
yields to maturity, discussed above and elsewhere, will be achieved.

The RMBS held by the Company consist of adjustable rate and fixed rate
residential pass-through or mortgage-backed securities collateralized by
adjustable and fixed rate single-family residential mortgage loans. Agency RMBS
were issued by FHLMC, FNMA or GNMA. Privately issued RMBS were issued by
entities other than FHLMC, FNMA or GNMA. The Company's securities
available-for-sale are subject to credit, interest rate, and/or prepayment
risks. The agency adjustable rate RMBS held by the Company is subject to
periodic and lifetime caps that limit the amount the interest rates of such
securities can change during any given period and over the life of the loan. At
December 31, 2005 and 2004, adjustable rate RMBS with an estimated fair value
of $92,817 and $139,513, respectively, is included in securities
available-for-sale on the consolidated statements of financial condition.

During 2005, the Company sold securities available-for-sale for total proceeds
of $264,999, resulting in a realized gain of $16,543. During 2004, the Company
sold securities available-for-sale for total proceeds of $503,898, resulting in
a realized gain of $17,544. During 2003, the Company sold securities
available-for-sale for total proceeds of $1,466,552, resulting in a realized
loss of $6,832.


Note 3        IMPAIRMENTS - CMBS

In 2001, the Company adopted EITF 99-20. The Company updates its estimated cash
flows for securities subject to EITF 99-20 on a quarterly basis. The Company
compares the yields resulting from the updated cash flows to the current
accrual yields. An impairment charge is required under EITF 99-20 if the
updated yield is lower than the current accrual yield and the security has an
estimated fair value less than its adjusted purchase price. The Company carries
all these securities at their estimated fair value on its consolidated
statement of financial condition.

2005

During 2005, the Company had six CMBS that required impairment charges of
$5,088. For one below investment grade CMBS, the Company increased its
underlying loan loss expectations on a 1998 vintage CMBS transaction resulting
in a charge of $3,072. This CMBS transaction has two underlying mortgage loans
secured by assisted living facilities located in Texas that were performing
below management's original expectations. The two underlying mortgage loans
were resolved in the fourth quarter of 2005 with lower than expected loss
severities. The effect of the improved loss severity will be recognized over
the remaining life of the security in the form of an increased yield. For the
remaining five securities, changes in the timing of credit losses and
prepayments caused yields to decline.

2004

During 2004, six 1998 vintage CMBS securities in four separate CMBS
transactions required impairment charges of $26,018. A variety of factors
influenced updated yields for these securities including magnitude of credit
loss, timing of credit loss, prepayments and servicer advances. The Company
completed a re-evaluation of credit assumptions of its 1998 vintage CMBS
portfolio in the fourth quarter of 2004. The magnitude of credit losses did not
significantly change as a result of this process, as total loss expectations on
the underlying loans moved from 2.06% to 2.04%. Changes in the timing of credit
losses and prepayments caused updated yields on these securities to decline by
a weighted average of 66 basis points. Market dislocations in 1998 caused
disproportionate unrealized losses in the estimated fair value of these
securities based on price quotes received from third parties. The Company had


                                      82


recorded these unrealized losses as other comprehensive loss on its
consolidated statement of financial condition since that time. In addition, the
Company increased underlying loan loss expectations on one non-rated security
resulting in an impairment charge of $663.

2003

During 2003, the Company increased underlying loan loss expectations on five
CMBS securities. As a result of the increase in loss expectations, the Company
recorded an impairment charge of $32,426 during 2003.


Note 4        SECURITIZATION TRANSACTIONS

During 2005, the Company closed CDO HY2 and issued non-recourse liabilities
with a face amount of $365,010. Senior investment grade notes with a face
amount of $240,134 were issued and sold in a private placement. The Company
retained the floating rate BBB- note, the below investment grade notes and the
preferred shares. The Company recorded CDO HY2 as a secured financing for
accounting purposes and consolidated the assets, liabilities, income and
expenses of CDO HY2 until the sale of the floating rate BBB- note in the fourth
quarter of 2005, at which point CDO HY2 qualified as a sale under SFAS No. 140,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities. In exchange for a portfolio of CMBS and investment grade REIT
debt with an estimated fair value of $323,103, the Company received cash
proceeds of $244,212 as well as all of the retained interests that had an
estimated fair value of $105,025 at December 31, 2005. The total gain from CDO
HY2 of $16,523 is included in sale of securities available-for-sale on the
consolidated statement of operations.

During 2004, the Company sold non-investment grade CMBS with an estimated fair
value of $109,933 to a qualifying special purpose entity ("CDO HY1"). These
CMBS were securitized into various classes of non-recourse bonds and preferred
equity. CDO HY1 sold the investment grade rated bonds to unrelated third
parties for net proceeds of $121,547. In accordance with SFAS No. 140, a gain
of $14,769 was recognized on the sale of the CMBS collateral to CDO HY1. At
closing, the Company retained the A- rated bond and the preferred equity in CDO
HY1. Subsequently, the A- rated bond was sold at a gain of $1,825 during the
fourth quarter of 2004.

The table below summarizes the cash flows received from securitizations during
the year ended December 31, 2005 and 2004, respectively.

                                               2005             2004
                                            ------------------------------
Proceeds from securitizations                 $235,197         $121,547
Sale of retained interest                       $9,015          $18,879
Cash flow on retained interests                $11,347               $0(1)

(1)  For 2004, the retained interest's first scheduled quarterly payment was in
     January 2005.

Key economic assumptions used in measuring the fair value of the retained
interest at the date of the securitization was as follows:

Preferred Equity
                                                     2005           2004
                                                -----------------------------
Weighted average life                               18.2 years     11.5 years
Preferred equity discount rate                           4.93%          67.4%



                                      83


Subordinated Debt
                                                     2005           2004
                                                -----------------------------
Weighted average life                                9.9 years            n/a
Subordinated discount rate                               12.1%            n/a

When subsequently measuring the fair value of the preferred equity, the Company
applies certain loss assumptions to after-loss cash flows. The Company
estimated credit losses and the timing of losses for each loan underlying the
CMBS collateral, and accordingly does not apply a constant default rate to the
portfolio. At December 31, 2005 and 2004, respectively, the amortized costs of
the retained interests were $119,003 and $15,851, with an estimated fair value
of $121,159 and $15,885, based on key economic assumptions. The sensitivity of
the retained interest to immediate adverse changes in those assumptions
follows:

                                                           2005        2004
                                                       -----------------------
Reduction of income per share:
              50% adverse change in credit losses          $0.09      $0.02
              100% adverse change in credit losses         $0.18      $0.04
Impairment per share:
              50% adverse change in credit losses          $0.03      $0.04
              100% adverse change in credit losses         $0.03      $0.07

These sensitivities are hypothetical and should be used with caution. As the
figures indicate, changes in fair value based on a variation in key assumptions
generally cannot be extrapolated because the relationship of the change in
assumption to the change in fair value may not be linear. This non-linear
relationship exists because we apply our key assumptions on a loan-by-loan
basis to the assets underlying the CMBS collateral. Also, in this table, the
effect of a variation in a particular assumption on the fair value of the
retained interest was calculated without changing any other assumption; in
reality, changes in one factor may result in changes to another, which might
magnify or counteract the sensitivities. The Company reviews all major
assumptions periodically using the most recent empirical and market data
available, and makes adjustments where warranted.


Note 5        COMMERCIAL MORTGAGE LOAN POOLS

During the second quarter of 2004, the Company acquired subordinated CMBS in a
trust establishing a Controlling Class interest. The Company negotiated for and
obtained a greater degree of influence over the disposition of the commercial
mortgage loans than is typically granted to the special servicer. As a result
of this expanded influence, the trust was not a QSPE and FIN 46R required the
Company to consolidate the net assets and results of operations of the trust.

Approximately 45% of the par amount of the commercial mortgage loan pool is
comprised of investment grade loans and the remaining 55% are unrated. For
income recognition purposes, the Company considers the investment grade and
unrated commercial mortgage loans in the pool as single assets reflecting the
credit assumptions made in establishing loss adjusted yields for Controlling
Class securities. The Company has taken into account the credit quality of the
underlying loans in formulating its loss assumptions. Credit losses assumed on
the entire pool are 1.40% of the principal balance, or 2.53% of the unrated
principal balance.

Over the life of the commercial mortgage loan pools, the Company reviews and
updates its loss assumptions to determine the impact on expected cash flows to
be collected. A decrease in estimated cash flows will reduce the amount of
interest income recognized in future periods and may result in a loan loss


                                      84


reserve depending upon the severity of the cash flow reductions. An increase in
estimated cash flows will first reduce the loan loss reserve and any additional
cash will increase the amount of interest income recorded in future periods.


Note 6        SECURITIES HELD-FOR-TRADING

The Company's securities held-for-trading are carried at estimated fair value.
At December 31, 2005, the Company's securities held-for-trading consisted of
FNMA Mortgage Pools with an estimated fair value of $166,209 and CMBS with an
estimated fair value of $21,264. At December 31, 2004, the Company's securities
held-for-trading consisted of FNMA and FHLMC mortgage pools with an estimated
fair value of $232,918. The FNMA Mortgage Pools, and the underlying mortgages,
bear interest at fixed rates for specified periods, generally three to seven
years, after which the rates are periodically reset to market.


Note 7        COMMERCIAL MORTGAGE LOANS

The following table summarizes the Company's loan investments at December 31,
2005 and 2004:




    Date of
    Initial      Scheduled    Property           Property            Par            Book Value    Interest Rate        Yield
  Investment     Maturity     Location             Type
                                                                  2005      2004       2005    2004     2005  2004      2005   2004
------------------------------------------------------------------------------------------------------------------------------------
                                                                                            
    11/7/01      11/11/07  San Francisco, CA (2) Office          $10,618   $10,724   $10,245   $10,434   7.2%  7.2% F    7.2%   7.2%
    11/7/01      11/11/07  San Francisco, CA (2) Office            9,556     9,651     9,422     9,694   6.7   6.7  F    6.7    6.7
    5/17/02      12/11/05  Southwest United      Residential           -     2,479         -         -     -   2.6  L      -      -
                           States (3)
    6/30/03       6/1/10   United States         Hotel            14,437    14,678    11,943    12,645   6.6   6.6  F   11.8   11.8
                           -Multiple(1)(4)
   10/28/03      03/09/05  New York, NY (5)      Office                -     7,000         -     7,000     -  16.8  L      -   16.8
   03/31/04      01/01/11  Pittsburgh, PA (1)(6) Office           19,595    19,814    19,593    19,992  11.8  11.8  F   12.0   12.0
   04/07/04      12/11/18  Smyma, GA             Retail              192       192       192       192  11.0  11.0  F   11.0   11.0
   04/20/04      08/05/18  United States         Retail           16,925    17,124    15,285    14,878   6.3   6.3  F    9.0    9.0
                           -Multiple(1)(7)
   07/14/04      12/27/05  New York, NY          Office                -    22,425         -    20,072     -   7.3  F      -    7.5
   08/03/04      06/30/06  United Kingdom(9)     Office           18,502    21,119     18,502   21,119  10.6   8.1  L   10.6    8.1
    8/26/04       8/9/06   United States-        Hotel            25,000    25,000     25,000   25,000  10.1   8.7  L   10.1    8.7
                           Multiple(1)(10)(11)
   09/15/04      09/09/05  United States-        Hotel                 -    30,000          -   30,000     -   6.4  L      -    6.4
                           Multiple (1)(11)(12)
   09/29/04      05/11/08  San Francisco, CA(1)  Residential       9,980     9,980      9,980    9,980  10.5  10.5  F   10.5   10.5
   09/29/04      03/11/09  San Francisco, CA     Residential       3,500     3,500      3,500    3,500  17.0  17.0  F   17.0   17.0
   09/30/04      10/09/05  West Palm Beach,      Retail            6,020    10,000      5,979   10,000  13.4  11.8  L   13.4   11.8
                           FL(1)(13)
   10/19/04      07/12/06  Henderson, NV(1)(14)  Hotel            10,000    10,000     10,000   10,000   7.4   5.4  L    7.4    5.4
   10/28/04      12/09/05  San Diego, CA(1)      Hotel                 -    25,000          -   25,000     -   7.7  L      -    7.7
   10/28/04      11/09/05  Portland,             Retail                -    34,000          -   34,000     -   5.2  L      -    5.2
                           Me(1)(11)(15)
   06/15/05      03/15/10  Germany(16)           Residential      25,794         -     25,794        -   6.5     -  L    6.5      -
   08/01/05      05/26/07  United States-        Communication    20,000         -     20,000        -   9.4     -  L    9.4      -
                           Multiple(17)          Tower
   09/28/05      09/11/07  Multiple(11)(18)      Hotel            20,938         -     20,938        -   8.9     -  L    8.9      -
   10/05/05      08/01/15  United States-        Storage          32,913         -     32,913        -   9.1     -  F    9.1      -
                           Multiple(19)
   10/21/05      1/20/10   United Kingdom(20)    Various          38,453         -     38,453        -   8.1     -  F    8.1      -
   11/15/05      04/11/15  Sunnyvale, CA(21)     Office           29,000         -     25,865        -   7.2     -  F    7.2      -
   11/03/05      05/01/15  Albany, NY(22)        Residential      15,000         -     15,000        -   9.1     -  F    9.1      -
   12/07/05      10/20/12  Germany(8)            Retail           47,202         -     47,202        -   6.7     -  L    6.5      -
                                                 ----------------------------------------------------------------------------------
                                                 Totals         $373,625  $272,686   $365,806 $263,506



F - Fixed Rate; L - LIBOR-based floating rate

(1)  The entire principal balance of the Company's investment is pledged to
     secure line of credit borrowing agreements.

(2)  Two subordinate interests in a $125,000 note secured by one 11-story
     office building. The entire principal balance of the Company's investment
     is pledged to secure collateralized debt obligations.


                                      85


(3)  Represents a 1.46% interest only strip off of a B Note secured by a
     portfolio of apartments (5,389 units). Payments received are the greater
     of 1.5% or 9.5% less LIBOR+450, based upon a notional par value.

(4)  Represents a subordinate position in a $125,000 first mortgage, secured by
     six hotels in California and one hotel in Michigan.

(5)  Represents a subordinate interest in a $26,000 mezzanine loan, secured by
     partnership interests in a 54 story, landmark office building.

(6)  Represents a junior participation in a $59,000 mezzanine note. The
     mezzanine note is secured by 100% of the partnership interests in the
     entity that owns a 1.5 million square foot office complex, known as PPG
     Place.

(7)  Represents a junior participation in an $115,000 first mortgage loan
     secured by three regional malls. The properties are located in Bowling
     Green, Kentucky, Springfield, Oregon, and Jefferson City, Missouri.

(8)  Represents a (euro)40,000 pari-passu interest in a C Note of a
     (euro)672,000 loan to finance the acquisition of a portfolio of 268 retail
     outlets and five office/logistics properties in Germany.

(9)  Represents a subordinate interest in a first mortgage on a portfolio of
     seven office buildings located in London and Edinburgh and Aberdeen,
     Scotland. The loan may be extended at the borrower's options for an
     additional three-year term.

(10) Represents a junior mezzanine loan, secured by the borrower's pledge of
     its ownership interests in a portfolio of nine Embassy Suites hotels
     consisting of 2,150 rooms, located in six states and seven metropolitan
     areas.

(11) May be extended at the borrower's option for three additional twelve-month
     periods, subject to certain performance hurdles.

(12) Represents a pari-passu participation in a $100,000 senior mezzanine loan,
     secured by the pledge of the equity in seven luxury, business, and group
     oriented hotel properties located in New York (2), Northern California
     (3), and Southern California (2). The portfolio totals 3,451 rooms.

(13) Represents a mezzanine loan, secured by a pledge of 100% of the equity
     interests in the owner of the Palladium at CityPlace, a 626 square foot
     open-air entertainment/retail center with 110 residential/commercial units
     in the downtown area of West Palm Beach, Florida. The loan is also
     collateralized by two additional parcels it the CityPlace development.

(14) May be extended at the borrower's option for three additional twelve-month
     periods, subject to certain performance hurdles and an extension fee for
     the second and third extension.

(15) Represents a $34,000 mezzanine loan, secured by a pledge in the ownership
     interests in the owners of The Maine Mall, a four-anchor super-regional
     mall located in South Portland, Maine. The total mall size is
     approximately 1,005 square feet, of which 759 square feet is collateral
     for the loan.

(16) Represents a pari-passu interest in a (euro)40,000 B-Note on a portfolio
     consisting primarily of residential, commercial, and parking buildings
     located in Germany.

(17) Represents a $20,000 subordinate position interest in Morgan Stanley's
     pari-passu interest in a $850,000 bridge loan provided to finance the
     acquisition of a portfolio of 6,573 communication towers from Sprint. May
     be extended at the borrowers's option for two additional six-month
     periods, subject to an extension fee and certain performance hurdles. This
     loan was repaid in February of 2006.

(18) Represents a junior participation interest in a $330,000 mezzanine loan,
     secured by a portfolio of 29 full-service hotel and resort properties with
     11,076 rooms and one related retail property located in twelve states, the
     District of Columbia, Puerto Rico, Jamaica, and Canada.

(19) Represents a $33,000 ten-year fixed rate mezzanine loan originated as part
     of a $264,000 whole-loan on a pool of 60 self storage facilities located
     throughout the southern United States.

(20) The Deco B-Note Portfolio represents investment in a portfolio of
     subordinate interests in 20 loans secured by 38 properties in the UK.

(21) Represents a junior participation in a 139,000, ten-year, fixed rate first
     mortgage originated to fund the acquisition of Mathilda Research Centre, a
     Class A, three building, 424,824 square foot campus located in Silicon
     Valley in Sunnyvale, CA.

(22) Represents a subordinated interest in a $155,000 first mortgage, secured
     by a portfolio of 12 multifamily properties with 2,760 units in or around
     Albany, NY.


                                      86





Reconciliation of commercial mortgage loans:                     Par                    Book Value
                                                          -------------------    ---------------------
                                                                                      
Balance at January 1, 2004                                          $62,688                 $ 57,088

Adjustment for discount accretion and foreign currency                    -                    2,706
Proceeds from repayment of mortgage loans                           (23,285)                 (23,285)
Reduction in notional par value                                        (316)                       -
Investments in commercial mortgage loans                             233,599                 226,997
                                                          -------------------    ---------------------
Balance at December 31, 2004                                        $272,686                $263,506

Adjustment for discount accretion and foreign currency                     -                  (4,456)
Proceeds from repayment of mortgage loans                           (112,830)               (112,830)
Principal receivable                                                  (3,899)                 (3,899)
Reduction in notional par value                                       (2,479)                      -
Sale of commercial mortgage loans                                    (22,425)                (20,072)
Investments in commercial mortgage loans                              242,572                243,557
                                                          --------------------    ---------------------
Balance at December 31, 2005                                         $373,625               $365,806
                                                          ====================    =====================



There were no loans subject to delinquent principal or interest at December 31,
2005 and 2004.

Note 8       EQUITY INVESTMENTS AND REAL ESTATE JOINT VENTURES

At December 31, 2005 and 2004, the Company owned approximately 20% of Carbon I.
The Company also owned approximately 26% and 20% of Carbon II at December 31,
2005 and 2004, respectively. Collectively, the Carbon Capital Funds are private
commercial real estate income opportunity funds managed by the Manager (see
Note 13 of the consolidated financial statements).

The Company entered into a $50,000 commitment on July 20, 2001 to acquire
shares in Carbon I. On July 12, 2004, the investment period expired. The
Company's investment in Carbon I at December 31, 2005 and 2004 was $18,458 and
$39,563, respectively.

The Company entered into an aggregate commitment of $100,000 to acquire shares
in Carbon II. The Company's investment in Carbon II at December 31, 2005 and
2004 was $41,188 and $17,249, respectively. The Company's remaining commitment
at December 31, 2005 was $61,742.



                                      87



The following table summarizes the loan investments held by the Carbon Capital
Funds at December 31, 2005 and 2004.



                            # of Loans          Par at         Book Value at
                           --------------  ----------------  -----------------
              Underlying
Type of       Property                                                           Scheduled
Investment      Type       2005    2004     2005     2004      2005     2004      Maturity     Interest           Yield
-----------------------------------------------------------------------------------------------------------------------------


                                                                                
Senior
Mortgages    Office          1       -   $21,183       $-    $21,183       $-       2006               7.4%  L           7.4%

Subordinate Residential/
Mortgages   Office/Hotel/   14      16   260,936  256,686    257,668  245,154    2006 - 2012   6.7% - 18.0%  F   8.0% - 11.6%
            Retail/Land                                                                        8.6% - 17.6%  L   7.4% - 25.9%

Mezzanine   Residential/
Loans       Office/Hotel/
            Retail/
            Storage         18      15   317,063  274,706    282,227  273,754    2006 - 2012   6.4% - 22.0%  F   8.8% - 23.6%
                                                                                               8.9% - 18.4%  L   8.9% - 21.3%
                         -----------------------------------------------------
Total                       33      31  $599,182 $531,392   $561,078 $518,908
                         =====================================================



F - Fixed Rate; L - LIBOR-based floating rate

On December 13, 2005, the Company entered into a $75,000 commitment to acquire
shares of BlackRock Diamond. At December 31, 2005, 67% of the commitment has
been called and the Company owned approximately 27% of BlackRock Diamond. The
Company's investment in BlackRock Diamond at December 31, 2005 was $51,004.
During February 2006, the Company increased it capital commitments by an
additional $25,000 and received an additional capital call of $24,296.

On December 22, 2005, the Company entered into an $11,000 commitment to acquire
shares of Dynamic India Fund IV. On February 13, 2006, the Company received a
notice, calling 16.5% of its commitment.

On July 20, 2000, the Company made an investment aggregating $5,121 in two
limited partnerships for the purpose of purchasing a ninety-nine thousand
square foot office building and a one hundred twenty thousand square foot
office building, both of which are located in suburban Philadelphia. The
Company exercised significant influence, but not control, and accounted for its
investment under the equity method. The Company received a preferred return of
12% compounded on its unreturned capital, paid monthly. On June 30, 2004, the
Company received the return of its capital and an additional 3% return
representing its share of the proceeds from refinancing. The book value of the
investment in the partnerships at December 31, 2003 was $2,750.

On December 14, 2000, the Company made an investment aggregating approximately
$5,149 in a limited liability company for the purpose of acquiring a five
hundred thousand square foot office and retail complex in Tallahassee, Florida.
The Company exercises significant influence, but not control, and accounts for
its investment under the equity method. The Company receives a preferred return
of 13.25% and a return of capital of $3, which is payable monthly. The book
value of the investment at December 31, 2004 and 2003 was $5,031 and $5,073,
respectively. On January 13, 2005, the Company received the return of its
remaining capital.



                                      88



Combined summarized financial information of the unconsolidated equity
investments and real estate joint ventures of the Company is as follows:



                                                                               December 31,
                                                                -------------------------------------------
                                                                         2005                     2004
                                                                ------------------    ---------------------


Combined Balance Sheets:
                                                                                             
     Real estate property                                                $273,432                  $31,163
     Commercial mortgage loans, net                                       561,078                  518,908
     Other assets                                                         101,947                   21,235
                                                                ------------------    ---------------------

          Total Assets                                                   $936,457                 $571,306
                                                                ==================    =====================

     Mortgage debt                                                        $46,801                  $15,977
     Other liabilities                                                    461,582                  259,313
     Partners', members' and stockholders' equity                         428,074                  296,016
                                                                ------------------    ---------------------

          Total liabilities, partners', members', and
                stockholders' equity                                     $936,457                 $571,306
                                                                ==================    =====================

The Company's share of equity                                            $110,650                  $61,843
                                                                ==================    =====================


                                                                      For the years ended December 31,
                                                                -------------------------------------------
                                                                     2005           2004            2003
                                                                -----------    ------------    ------------
Combined Statements of Operations:
     Revenues                                                      $82,973         $49,107         $30,767
                                                                -----------    ------------    ------------

     Expenses
          Interest expense                                          21,834           7,731           7,043
          Depreciation and amortization                                  -           1,274           1,824
          Operating expenses                                        16,250           6,752           5,711
                                                                -----------    ------------    ------------

               Total expenses                                       38,084          15,757          14,578
                                                                -----------    ------------    ------------

     Net Income                                                    $44,889         $33,350          16,189
                                                                ===========    ============    ============

The Company's share of net income                                  $12,146          $8,157          $4,322
                                                                ===========    ============    ============



Note 9         BORROWINGS

The Company's borrowings consist of lines of credit, CDOs, trust preferred
securities, reverse repurchase agreements, and commercial mortgage loan pools.

Reverse Repurchase Agreements and Lines of Credit

The Company has entered into reverse repurchase agreements to finance most of
its securities available-for-sale that are not financed under its lines of
credit or from the issuance of its CDOs. The reverse repurchase agreements bear
interest at a LIBOR-based variable rate.


                                      89


Under the lines of credit and the reverse repurchase agreements, the respective
lender retains the right to mark the underlying collateral to estimated fair
value. A reduction in the value of pledged assets would require the Company to
provide additional collateral or fund margin calls. From time to time, the
Company may be required to provide additional collateral or fund margin calls.
At December 31, 2005, more than ten percent of the Company's net assets were
held as collateral for reverse repurchase agreements with Citigroup Global
Markets, Inc. and Lehman Brothers, Inc.

The Company has a $200,000 committed multicurrency credit facility with Deutsche
Bank, AG (the "Deutsche Bank Facility") that matures December 20, 2007. The
Deutsche Bank Facility can be used to replace existing reverse repurchase
agreement borrowings and to finance the acquisition of mortgage-backed
securities, loan investments and investments in real estate joint ventures. At
December 31, 2005 and 2004, the outstanding borrowings under this facility were
$181,875 and $126,349, respectively. Outstanding borrowings under the Deutsche
Bank Facility bear interest at a LIBOR-based variable rate On July 18, 2002, the
Company entered into a $75,000 committed credit facility with Greenwich Capital,
Inc. The facility initially provided the Company with the ability to borrow only
through July 17, 2004 with the repayment of principal not due until July 7,
2005. On such date, this facility was extended through July 7, 2006. Outstanding
borrowings under this credit facility bear interest at a LIBOR-based variable
rate. At December 31, 2005, outstanding borrowings under this facility were
$75,000. At December 31, 2004, outstanding borrowings under this facility were
$24,527.

At December 31, 2005, the Company had outstanding borrowings of $27,800 under a
$28,000 committed credit facility with Morgan Stanley Mortgage Capital, Inc.
The Morgan Stanley Mortgage Capital, Inc. facility matures May 11, 2006.

On February 17, 2006, the Company entered into a $200,000 committed
multicurrency credit facility with Morgan Stanley Bank that matures on February
16, 2008. Extensions of credit under this facility will be secured by certain
loans and securities. Outstanding borrowings under this credit facility bear
interest at a LIBOR-based variable rate.

The Company is subject to various covenants in its lines of credit, including
maintaining a minimum net worth measured on a GAAP book value of $305,000, a
recourse debt-to-equity of 3.0 to 1, a minimum cash requirement based upon
certain debt-to-equity ratios, a minimum debt service coverage ratio of 1.75
and a minimum liquidity reserve of $10,000. At December 31, 2004, the Company
received authorization from its lenders to permit debt to equity and debt
service coverage ratios in excess of existing covenants. At December 31, 2005
and 2004, the Company was in compliance with all other covenants.

CDOs

On May 29, 2002, the Company issued ten tranches of secured debt through CDO I.
In this transaction, a wholly owned subsidiary of the Company issued debt in
the par amount of $419,185 secured by the subsidiary's assets. The adjusted
issue price of the CDO I debt, at December 31, 2005, is $406,208. Five tranches
were issued at a fixed rate coupon and five tranches were issued at a floating
rate coupon with a combined weighted average remaining maturity of 6.29 years
at December 31, 2005. All floating rate coupons were swapped to fixed rate
coupons resulting in a total fixed rate cost of funds for CDO I of
approximately 7.21%. The Company incurred $9,890 of issuance costs that will be
amortized over the weighted average life of CDO I. CDO I was structured to
match fund the cash flows from a significant portion of the Company's CMBS and
investment grade REIT debt. The par amount at December 31, 2005 of the
collateral securing CDO I consists of 78% CMBS rated B or higher and 22% REIT
debt rated BBB or higher. At December 31, 2005, the collateral securing CDO I
has a fair value of $490,745.


                                      90


On December 10, 2002, the Company issued seven tranches of secured debt through
CDO II. In this transaction, a wholly owned subsidiary of the Company issued
debt in the par amount of $280,783 secured by the subsidiary's assets. In July
2004, the Company sold a CDO II bond with a par of $12,850 that it had
previously retained. Before the sale of this security, the Company amended the
indenture to reduce the coupon from 9.0% to 7.6%. The adjusted issue price of
the CDO II debt at December 31, 2005 is $292,807. Five tranches were issued at
a fixed rate coupon and three tranches were issued at a floating rate coupon
with a combined weighted average remaining maturity of 6.68 years at December
31, 2005. All floating rate coupons were swapped to fixed rate coupons
resulting in a total fixed rate cost of funds for CDO II of approximately
5.79%. The Company incurred $6,004 of issuance costs that will be amortized
over the weighted average life of CDO II. CDO II was structured to match fund
the cash flows from a significant portion of the Company's CMBS and investment
grade REIT debt. The par amount at December 31, 2004 of the collateral securing
CDO II consists of 84% CMBS rated B or higher and 16% REIT debt rated BBB or
higher. At December 31, 2005, the collateral securing CDO II has a fair value
of $348,768.

On March 30, 2004, the Company issued eleven tranches of secured debt through
CDO III. In this transaction, a wholly owned subsidiary of the Company issued
secured debt in the par amount of $372,456 secured by the subsidiary's assets.
The adjusted issue price of the CDO III debt, at December 31, 2005, is
$367,915. Five tranches were issued at a fixed rate coupon and six tranches
were issued at a floating rate coupon with a combined weighted average
remaining maturity of 7.39 years at December 31, 2005. All floating rate
coupons were swapped to fixed rate coupons resulting in a total fixed rate cost
of funds for CDO III of approximately 5.03%. The Company incurred $2,006 of
issuance costs that will be amortized over the weighted average life of CDO
III. CDO III was structured to match fund the cash flows from a significant
portion of the Company's CMBS and investment grade REIT. The par amount at
December 31, 2005 of the collateral securing CDO III consists of 88% CMBS rated
B or higher and 12% REIT debt rated BBB or higher. At December 31, 2005, the
collateral securing CDO III has a fair value of $387,708.

Information with respect to the Company's collateralized borrowings at December
31, 2005 is summarized as follows:



                                       Reverse          Lines of         Commercial       Collateralized           Total
                                      Repurchase       Credit and      Mortgage Loan           Debt           Collateralized
                                      Agreements       Term Loans          Pools            Obligations         Borrowings
                                 -------------------------------------------------------------------------------------------



                                                                                               
Outstanding borrowings              $816,641         $284,675         $1,272,931          $1,066,930          $3,441,177
Weighted average
borrowing rate                         4.47%            5.27%              3.97%               5.96%               4.81%
Weighted average
remaining maturity                   27 days       1.37 years         6.80 years          6.78 years          4.75 years
Estimated fair value of
assets pledged                      $897,886         $415,501         $1,292,407          $1,227,222          $3,833,016





                                      91


At December 31, 2005, the Company's collateralized borrowings had the following
remaining maturities:




                                   Reverse                       Commercial                                 Total
                                  Repurchase       Lines of     Mortgage Loan     Collateralized       Collateralized
                                  Agreements        Credit          Pools       Debt Obligations*        Borrowings
                               ------------------------------------------------------------------------------------------
                                                                                               
Within 30 days                         $796,365            $-               $-                  $-              $796,365
31 to 59 days                            20,276             -                -                   -                20,276
60 days to less than 1 year                   -       113,009                -                   -               113,009
1 year to 3 years                             -       171,666                -                   -               171,666
3 years to 5 years                            -             -                -                   -                     -
Over 5 years                                  -             -        1,272,931           1,066,930             2,339,861
                               ------------------------------------------------------------------------------------------
                                       $816,641      $284,675       $1,272,931          $1,066,930            $3,441,177
                               ==========================================================================================



* Comprised of $406,208 of CDO debt with a weighted average remaining maturity
of 6.29 years at December 31, 2005 and $292,807 of CDO debt with a weighted
average remaining maturity of 6.68 years at December 31, 2005, and $367,915 of
CDO debt with a weighted average remaining maturity of 7.39 years at December
31, 2005.

Certain information with respect to the Company's collateralized borrowings at
December 31, 2004 is summarized as follows:



                                     Reverse          Lines of         Commercial       Collateralized           Total
                                    Repurchase       Credit and      Mortgage Loan           Debt           Collateralized
                                    Agreements       Term Loans          Pools            Obligations         Borrowings
                                 ----------------------------------------------------------------------------------------------
                                                                                               
Outstanding borrowings              $640,675         $163,676         $1,294,058          $1,067,967          $3,166,376
Weighted average
borrowing rate                         2.47%            3.52%              3.76%               6.07%               4.27%
Weighted average
remaining maturity                   26 days         218 days         7.09 years          8.04 years          5.65 years
Estimated fair value of
assets pledged                      $701,913         $222,122         $1,312,045          $1,202,760          $3,438,839



At December 31, 2004, the Company's collateralized borrowings had the following
remaining maturities:



                                    Reverse                        Commercial                                 Total
                                  Repurchase        Lines of      Mortgage Loan     Collateralized       Collateralized
                                  Agreements         Credit           Pools       Debt Obligations*        Borrowings
                             --------------------------------------------------------------------------------------------
                                                                                                 
Within 30 days                        $605,944             $-               $-                  $-              $605,944
31 to 59 days                            7,925              -                -                   -                 7,925
60 days to less than 1 year             26,806        150,876                -                   -               177,682
1 year to 3 years                            -         12,800                -                   -                12,800
3 years to 5 years                           -              -                -                   -                     -
Over 5 years                                 -              -        1,294,058           1,067,967             2,362,025
                             --------------------------------------------------------------------------------------------
                                      $640,675       $163,676       $1,294,058          $1,067,967            $3,166,376
                             ============================================================================================


* Comprised of $405,377 of CDO debt with a weighted average remaining maturity
of 7.29 years at December 31, 2004 and $293,168 of CDO debt with a weighted
average remaining maturity of 7.72 years at December 31, 2004, and $369,422 of
CDO debt with a weighted average remaining maturity of 8.39 years at December
31, 2004.


                                      92


Trust Preferred

On September 26, 2005, the Company issued $75,000 of trust preferred securities
through its wholly owned subsidiary, Anthracite Capital Trust I, a Delaware
statutory trust ("Trust I"). The trust preferred securities have a thirty-year
term ending October 30, 2035 with interest at a fixed rate of 7.497% for the
first ten years and at a floating rate of three-month LIBOR plus 2.9%
thereafter. The trust preferred securities can be redeemed at par by the
Company beginning in October 2010. Trust I issued $2,380 aggregate liquidation
amount of common securities, representing 100% of the voting common stock of
Trust I to the Company for a purchase price of $2,380. The Company realized net
proceeds from this offering of approximately $72,618.

On February 2, 2006, the Company issued $50,000 of trust preferred securities
through its wholly owned subsidiary, Anthracite Capital Trust II, a Delaware
statutory trust ("Trust II"). The trust preferred securities have a thirty-year
term ending April 30, 2036 with interest at a fixed rate of 7.73% for the first
ten years and at a floating rate of three-month LIBOR plus 2.7% thereafter. The
trust preferred securities can be redeemed at par by the Company beginning in
April 2011. Trust II issued $1,550 aggregate liquidation amount of common
securities, representing 100% of the voting common stock of Trust II to the
Company for a purchase price of $1,550. The Company realized net proceeds from
this offering of approximately $48,491.

On March 16, 2006, the Company issued $50,000 of trust preferred securities
through its wholly owned subsidiary, Anthracite Capital Trust III, a Delaware
statutory trust ("Trust III" and collectively with Trust I and Trust II, the
"Trusts"). The trust preferred securities have a thirty-year term ending March
30, 2036 with interest at a fixed rate of 7.77% for the first ten years and at
a floating rate of three-month LIBOR plus 2.7% thereafter. The trust preferred
securities can be redeemed at par by the Company beginning in March 2011. Trust
III issued $1,547 aggregate liquidation amount of common securities,
representing 100% of the voting common stock of Trust III to the Company for a
purchase price of $1,547. The Company realized net proceeds from this offering
of approximately $48,435.

The Trusts used the proceeds from the sale of the trust preferred securities
and the common securities to purchase the Company's junior subordinated notes.
The terms of the junior subordinated notes match the terms of the trust
preferred securities. The notes are subordinate and junior in right of payment
to all present and future senior indebtedness and certain other of our
financial obligations.

The Company's interests in the Trusts are accounted for using the equity method
and the assets and liabilities of the Trusts are not consolidated into the
Company's financial statements. Interest on the junior subordinated notes is
included in interest expense on the consolidated income statements while the
common securities are included as a component of other assets on the Company's
consolidated statement of financial condition.


                                      93


Note 10       FAIR VALUE OF FINANCIAL INSTRUMENTS

The following table presents the notional amount, carrying value and estimated
fair value of financial instruments at December 31, 2005 and 2004:



                                                     2005                                               2004
                                 -------------------------------------------------------------------------------------------------
                                 Notional         Carrying         Estimated       Notional         Carrying         Estimated
                                   Amount          Value           Fair Value        Amount          Value           Fair Value
                                 -------------------------------------------------------------------------------------------------
                                                                                                      
Securities available-for-sale       $    -       $2,076,936        $2,076,936         $    -       $1,767,673         $1,767,673
Securities held-for-trading              -          187,473           187,473              -          232,918            232,918
Commercial mortgage loans                -          365,806           365,806              -          263,506            263,506
Secured borrowings                       -        1,101,316         1,101,316              -          804,351            804,351
CDO borrowings                           -        1,066,930         1,090,927              -        1,067,967          1,079,243
Commercial mortgage loan
pool borrowings                          -        1,272,931         1,272,931              -        1,294,058          1,294,058
Junior subordinated notes                -           77,380            77,380              -                -                  -
Currency forward contracts               -          (55,390)          (55,390)              -         (25,807)           (25,807)
Interest rate swap agreements     1,558,398          20,845            20,845       1,410,165         (10,869)           (10,869)


Notional amounts are a unit of measure specified in a derivative instrument.
The estimated fair values of the Company's securities available-for-sale,
securities held-for-trading, currency forward contracts and interest rate swap
agreements are based on market prices provided by certain dealers who make
markets in these financial instruments. The estimated fair values reported
reflect estimates and may not necessarily be indicative of the amounts the
Company could realize in a current market exchange. Commercial mortgage loans
and secured borrowings are floating rate instruments, and based on these terms,
their carrying value approximates fair value.


Note 11       PREFERRED STOCK

The Series B Preferred Stock was redeemed on May 6, 2004. The consolidated
statement of operations for 2004 includes a charge of $10,508 for the
redemption of the Company's Series B Preferred Stock.

On May 29, 2003, the Company authorized and issued 2,300,000 shares of Series C
Preferred Stock, including 300,000 shares of Series C Preferred Stock issued
pursuant to an option granted to the underwriters to cover over-allotments. The
Series C Preferred Stock is perpetual, carries a 9.375% coupon and has a
preference in liquidation of $57,500. The aggregate net proceeds to the Company
(after deducting underwriting fees and expenses) were approximately $55,435.

At December 31, 2005, the Company has 94,394,003 authorized and un-issued
shares of preferred stock.


Note 12       COMMON STOCK

On August 18, 2005, the Company completed a follow-on offering of 1,725,000
shares of its Common Stock, at a price of $11.59 per share, which included a
15% over-allotment option exercised by the underwriter. Net proceeds (after
deducting underwriting fees and expenses) were $19,125.

On June 30, 2004, the Company completed a follow-on offering of 2,415,000
shares of its Common Stock, at a price of $11.50 per share, which included a
15% over-allotment option exercised by the underwriter. Net proceeds (after
deducting underwriting fees and expenses) were $26,662.


                                      94


For the year ended December 31, 2005, the Company issued 1,318,568 shares of
Common Stock under its Dividend Reinvestment Plan. Net proceeds to the Company
were approximately $14,327. For the year ended December 31, 2004, the Company
issued 1,084,619 shares of Common Stock under its Dividend Reinvestment Plan.
Net proceeds to the Company were approximately $12,691. For the year ended
December 31, 2003, the Company issued 1,955,919 shares of Common Stock under
its Dividend Reinvestment Plan. Net proceeds to the Company were approximately
$21,134. As of February 24, 2006, the Company suspended the Dividend
Reinvestment Plan for all future investments dates.

For the year ended December 31, 2004 and 2003, respectively, the Company issued
294,400 and 45,000 shares of Common Stock under a sale agency agreement with
Brinson Patrick Securities Corporation. Net proceeds to the Company were
approximately $3,210 and $497, respectively.

During the year ended December 31, 2005, the Company declared dividends to
stockholders totaling $61,168, or $1.12 per share, of which $45,394 was paid
during the year and $15,774 was paid on February 1, 2006. During the year ended
December 31, 2004, the Company declared dividends to stockholders totaling
$58,208, or $1.12 per share, of which $43,287 was paid during the year and
$14,920 was paid on February 1, 2005. During the year ended December 31, 2003,
the Company declared dividends to stockholders totaling $61,088, or $1.26 per
share, of which $47,238 was paid during the year and $13,850 was paid on
February 2, 2004.


Note 13  TRANSACTIONS WITH AFFILIATES

The Company has a Management Agreement with the Manager, a majority owned
indirect subsidiary of The PNC Financial Services Group, Inc. and the employer
of certain directors and all of the officers of the Company, under which the
Manager manages the Company's day-to-day operations, subject to the direction
and oversight of the Company's Board of Directors. Pursuant to the Management
Agreement, the Manager formulates investment strategies, arranges for the
acquisition of assets, arranges for financing, monitors the performance of the
Company's assets and provides certain other advisory and managerial services in
connection with the operations of the Company. For performing these services,
the Company pays the Manager a base management fee equal to 2.0% of the
quarterly average total stockholders' equity for the applicable quarter.

To provide an incentive the Manager is entitled to receive an incentive fee
equal to 25% of the amount by which the rolling four-quarter GAAP net income
before the incentive fee exceeds the greater of 8.5% or 400 basis points over
the ten-year Treasury note multiplied by the adjusted per share issue price of
the common stock ($11.38 per common share at December 31, 2005).

The Company's unaffiliated directors approved an extension of the Management
Agreement to March 30, 2007 at the Board's February 2006 meeting. Additionally,
pursuant to a resolution of the Company's Board of Directors adopted at the
February 2006 meeting, up to 30% of the incentive fees earned in 2005 or after
may be paid in shares of the Company's Common Stock subject to certain
provisions. The Board of Directors also authorized the Company to seek
shareholders' approval of a compensatory deferred stock plan.

The Company incurred $10,974, $8,956, and $9,411 in base management fees in
accordance with the terms of the Management Agreement for the years ended
December 31, 2005, 2004, and 2003, respectively. The Company incurred $4,290 in
incentive fees in accordance with the terms of the Management Agreement for the
year ended December 31, 2005. The Company did not incur any incentive fees for
the years ended December 31, 2004 and 2003. In accordance with the provisions
of the Management Agreement, the Company recorded reimbursements to the Manager
of $350, $120, and $66 for certain expenses incurred on behalf of the Company


                                      95


during 2005, 2004, and 2003, respectively, which are included in general and
administrative expense on the accompanying statement of operations.

During the third quarter of 2003, the Manager voluntarily reduced its
management fees by 20% from its calculated amount for the third and fourth
quarter of 2003 and the first quarter of 2004. This revision resulted in $1,046
in savings to the Company during 2003 and $532 during 2004, respectively.

The Company has administration and investment accounting agreements with the
Manager. Under the terms of the administration agreement, the Manager provides
financial reporting, audit coordination and accounting oversight services to
the Company. Under the terms of the investment accounting agreement, the
Manager provides investment accounting services to the Company. For the years
ended December 31, 2005, 2004, and 2003, the Company paid administration fees
of $209, $174, and $173, respectively, which are included in general and
administrative expense on the accompanying statement of operations. No payments
were made each of the three years in the period ended December 31, 2005.

The special servicer on 18 of the Company's 22 Controlling Class trusts is
Midland, a wholly owned indirect subsidiary of PNC Bank, and therefore an
affiliate of the Manager. The Company's fees for Midland's services are at
market rates.

On December 13, 2005, the Company entered into a $75,000 commitment to acquire
shares of BlackRock Diamond. BlackRock Diamond is a private REIT managed by
BlackRock Realty Advisors, Inc., a subsidiary of the Manager. At December 31,
2005, 67% of the commitment has been called and the Company owned approximately
27% of BlackRock Diamond. The Company does not incur any additional management
or incentive fees to the Manager as a result of its investment in BlackRock
Diamond. The Company's investment in BlackRock Diamond at December 31, 2005 was
$51,004. During February 2006, the Company increased it capital commitments by
an additional $25,000 and received an additional capital call of $24,296. The
Company's unaffiliated directors approved this transaction in September 2006.

During 2001, the Company entered into a $50,000 commitment to acquire shares in
Carbon I, a private commercial real estate income opportunity fund managed by
the Manager. The Carbon I investment period ended on July 12, 2004 and the
Company's investment in Carbon I at December 31, 2005 was $18,458. The Company
does not incur any additional management or incentive fees to the Manager as a
result of its investment in Carbon I. On December 31, 2005, the Company owned
approximately 20% of the outstanding shares in Carbon I. The Company's
unaffiliated directors approved this transaction in July 2001.

The Company entered into an aggregate commitment of $100,000 to acquire shares
in Carbon II, a private commercial real estate income opportunity fund managed
by the Manager. At December 31, 2005, the Company's investment in Carbon II was
$41,188 and the Company's remaining commitment to Carbon II is $61,742. The
Company does not incur any additional management or incentive fees to the
Manager as a result of its investment in Carbon II. The Company's unaffiliated
directors approved this transaction in September 2004.

During 2000, the Company completed the acquisition of CORE Cap, Inc. At the
time of the CORE Cap, Inc. acquisition, the Manager agreed to pay GMAC (CORE
Cap, Inc.'s external advisor) $12,500 over a ten-year period ("Installment
Payment") to purchase the right to manage the Core Cap, Inc. assets under the
existing management contract ("GMAC Contract"). The GMAC Contract had to be
terminated in order to allow the Company to complete the merger, as the
Company's management agreement with the Manager did not provide for multiple
managers. As a result the Manager offered to buy-out the GMAC Contract as the

                                      96


Manager estimated it would receive incremental fees above and beyond the
Installment Payment, and thus was willing to pay for, and separately negotiate,
the termination of the GMAC Contract. Accordingly, the value of the Installment
Payment was not considered in the Company's allocation of its purchase price to
the net assets acquired in the acquisition of CORE Cap, Inc. The Company agreed
that should the Management Agreement with its Manager be terminated, not
renewed or not extended for any reason other than for cause, the Company would
pay to the Manager an amount equal to the Installment Payment less the sum of
all payments made by the Manager to GMAC. At December 31, 2005, the Installment
Payment would be $5,000 payable over five years. The Company does not accrue
for this contingent liability.


Note 14       STOCK OPTIONS

The Company has adopted a stock option plan (the "1998 Stock Option Plan") that
provides for the grant of both qualified incentive stock options that meet the
requirements of Section 422 of the Code and non-qualified stock options, stock
appreciation rights and dividend equivalent rights. Stock options may be
granted to the Manager, directors, officers and any key employees of the
Company, directors, officers and key employees of the Manager and to any other
individual or entity performing services for the Company.

The exercise price for any stock option granted under the 1998 Stock Option
Plan may not be less than 100% of the fair market value of the shares of Common
Stock at the time the option is granted. Each option must terminate no more
than ten years from the date it is granted and have vested over either a two or
three-year period. Subject to anti-dilution provisions for stock splits, stock
dividends and similar events, the 1998 Stock Option Plan authorizes the grant
of options to purchase up to an aggregate of 2,470,453 shares of Common Stock.

The following table summarizes information about options outstanding under the
1998 Stock Option Plan:



                                               2005                         2004                       2003
                                      -------------------------   -------------------------    ------------------------
                                                     Weighted-                  Weighted-                    Weighted-
                                                     Average                    Average                       Average
                                                     Exercise                   Exercise                      Exercise
                                         Shares       Price         Shares       Price          Shares         Price
                                      ------------------------    -------------------------    ------------------------
                                                                                             
Outstanding at January 1               1,417,851      $14.87      1,468,351      $14.75         1,560,542      $14.49

Granted                                        -           -          5,000       11.81                 -           -

Exercised                                      -           -        (30,000)       8.44           (65,400)       8.45

Cancelled                                      -           -        (25,500)      15.00           (26,791)      15.00

Outstanding at December 31             1,417,851      $14.87       1,417,851     $14.87         1,468,351      $14.75
                                      ============                ============                 ============

Options exercisable at December 31     1,417,851*     $14.87       1,417,851     $14.87         1,468,351      $14.75
                                      ============                ============                 ============

         *1,000 options expired in February 2006.




                                      97



The following table summarizes information about options outstanding under the
1998 Stock Option Plan at December 31, 2005:



                                                         Remaining
                         Options Outstanding at     Contractual Life        Options Exercisable at
      Exercise Price        December 31, 2005            (Years)              December 31, 2005
--------------------------------------------------------------------------------------------------
                                                                        
            $   7.82                 3,850                4.1                       3,850
                8.44                25,000                3.2                      25,000
                9.11                 3,850                3.2                       3,850
               11.81                 5,000                8.4                       5,000
               15.00             1,310,851                2.2                   1,310,851
               15.58                57,750                1.7                      57,750
               15.83                11,550                2.2                      11,550
-------------------------------------------------------------------------------------------------
        $7.82-$15.83             1,417,851                3.3                   1,417,851
=================================================================================================


On May 25, 2004, the Company granted stock options to each of its unaffiliated
directors with an exercise price equal to the closing price of the Common Stock
on the New York Stock Exchange on such date (or $11.81). The options vested
immediately upon grant. The fair value of the options granted is estimated on
the date of grant using the Black-Scholes option-pricing model with the
following assumptions.

                                                   2004
                                                ----------
         Estimated volatility                      22.6%
         Expected term                           7 years
         Risk-free interest rate                    1.2%
         Expected dividend yield                    9.5%

There were no options granted in 2005 or 2003. Shares of Common Stock available
for future grant under the 1998 Stock Option Plan at December 31, 2005 were
774,502.


Note 15      DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

The Company accounts for its derivative investments under SFAS No. 133,
Accounting for Derivative Instruments and Hedging Activities, as amended,
("SFAS No. 133") which establishes accounting and reporting standards for
derivative instruments, including certain derivative instruments embedded in
other contracts and for hedging activities. All derivatives, whether designated
in hedging relationships or not, are required to be recorded on the
consolidated statement of financial condition at estimated fair value. If the
derivative is designated as a fair value hedge, the changes in the estimated
fair value of the derivative and of the hedged item attributable to the hedged
risk are recognized in earnings. If the derivative is designated as a cash flow
hedge, the effective portions of change in the estimated fair value of the
derivative are recorded in other comprehensive income ("OCI") and are
recognized in the income statement when the hedged item affects earnings.
Ineffective portions of changes in the estimated fair value of cash flow hedges
are recognized in earnings.

The Company uses interest rate swaps to manage exposure to variable cash flows
on portions of its borrowings under reverse repurchase agreements and as
trading derivatives intended to offset changes in fair value related to
securities held as trading assets. On the date in which the derivative contract
is entered, the Company designates the derivative as either a cash flow hedge
or a trading derivative.


                                      98


The reverse repurchase agreements bear interest at a LIBOR-based variable rate.
Increases in the LIBOR rate could negatively impact earnings. The interest rate
swap agreements allow the Company to receive a variable rate cash flow based on
LIBOR and pay a fixed rate cash flow, mitigating the impact of this exposure.

Interest rate swap agreements contain an element of risk in the event that the
counterparties to the agreements do not perform their obligations under the
agreements. The Company minimizes its risk exposure by entering into agreements
with parties rated at least A or better by nationally recognized credit rating
organizations. Furthermore, the Company has interest rate swap agreements
established with several different counterparties in order to reduce the risk
of credit exposure to any one counterparty. Management does not expect any
counterparty to default on their obligations. At December 31, 2005, the
counterparties for the Company's swaps are Deutsche Bank, AG, Merrill Lynch
Capital Services, Inc., Goldman Sachs Capital Markets, L.P., Lehman Special
Financing Inc., and Morgan Stanley Capital Services Capital, Inc. with ratings
of AA-, A+, A+, AA-, and A+, respectively. The Company continually monitors the
rating and overall credit quality of its swap counterparties.

The Company formally documents all relationships between hedging instruments
and hedged items, as well as its risk-management objectives and strategies for
undertaking various hedge transactions. The Company assesses, both at the
inception of the hedge and on an on-going basis, whether the derivatives that
are used in hedging transactions are highly effective in offsetting changes in
fair values or cash flows of hedged items. When it is determined that a
derivative is not highly effective as a hedge, the Company discontinues hedge
accounting prospectively.

Occasionally, counterparties will require the Company or the Company will
require counterparties to provide collateral for the interest rate swap
agreements in the form of margin deposits. Net deposits are recorded as a
component of other assets or other liabilities. Should the counterparty fail to
return deposits paid, the Company would be at risk for the estimated fair value
of that asset. At December 31, 2005, the balance of such net margin deposits
held by the Company as collateral under these agreements totaled $1,246. At
December 31, 2004, the balance of such net margin deposits owed to
counterparties as collateral under these agreements totaled $4,680.

2005

On June 9, 2005, interest rate swaps with notional amounts of $43,000 that were
classified as trading derivatives were re-designated as cash flow hedges of
borrowings under reverse repurchase agreements. The reclassification was based
on the Company's intent with respect to these derivatives with the principle
objective of generating returns from other than short-term pricing differences.

At December 31, 2005, the Company had interest rate swaps with notional amounts
aggregating $1,201,953 designated as cash flow hedges of borrowings under
reverse repurchase agreements and the floating rate debt of its CDOs. Cash flow
hedges with an estimated fair value of $25,632 are included in other assets on
the consolidated statement of financial condition and cash flow hedges with an
estimated fair value of $8,782 are included in other liabilities on the
consolidated statement of financial condition. This liability was
collateralized with the restricted cash equivalents recorded on the Company's
consolidated statement of financial condition. For the year ended December 31,
2005, the net change in the estimated fair value of the interest rate swaps was
an increase of $25,436, of which $1,190 was deemed ineffective and is included
as an increase of interest expense and $26,626 was recorded as an addition to
OCI. At December 31, 2005, the $1,201,953 notional of swaps designated as cash
flow hedges had a weighted average remaining term of 7.89 years.


                                      99


During the year ended December 31, 2005, the Company terminated nine of its
interest rate swaps with a notional amount of $204,300 that were designated as
cash flow hedges of borrowings under reverse repurchase agreements. The Company
will reclassify the $2,034 loss in value incurred from OCI to interest expense
over 8.86 years, which was the weighted average remaining term of the swaps at
the time they were closed out. For the year ended December 31, 2005, $103 was
reclassified as an increase to interest expense and $252 will be reclassified
as an increase to interest expense for the next 12 months. As of December 31,
2005, the Company has, in aggregate, $35,530 of losses related to terminated
swaps in OCI. For the year ended December 31, 2005, $6,129 was reclassified as
an increase to interest expense for the next twelve months.

At December 31, 2005, the Company had interest rate swaps with notional amounts
aggregating $356,445 designated as trading derivatives. Trading derivatives
with an estimated fair value of $4,119 are included in other assets on the
consolidated statement of financial condition and trading derivatives with an
estimated fair value of $125 are included in other liabilities on the
consolidated statement of financial condition. For the year ended December 31,
2005, the change in estimated fair value for these trading derivatives was an
increase of $3,030 and is included as a reduction of loss on securities
held-for-trading in the consolidated statements of operations. At December 31,
2005, the $356,445 notional of swaps designated as trading derivatives had a
weighted average remaining term of 6.99 years.

At December 31, 2005, the Company had a forward LIBOR cap with a notional
amount of $85,000 and a fair value of $1,491 that is included in other assets.
The change in estimated fair value related to this derivative is included as a
component of gain (loss) on securities held-for-trading in the consolidated
statements of operations.

2004

On July 6, 2004, interest rate swaps with a notional of $264,000 classified as
trading derivatives were re-designated as cash flow hedges of borrowings under
reverse repurchase agreements. The reclassification was based on the Company's
intent with respect to these derivatives with the principle objective of
generating returns from other than short-term pricing differences.

At December 31, 2004, the Company had interest rate swaps with notional amounts
aggregating $1,170,720 designated as cash flow hedges of borrowings under
reverse repurchase agreements and the floating rate debt of its CDOs. Cash flow
hedges with an estimated fair value of $10,252 are included in other assets on
the consolidated statement of financial condition and cash flow hedges with an
estimated fair value of $21,261 are included in other liabilities on the
consolidated statement of financial condition. This liability was
collateralized with the restricted cash equivalents recorded on the Company's
consolidated statement of financial condition. For the year ended December 31,
2004, the net change in the estimated fair value of the interest rate swaps was
a decrease of $2,793, of which $1,015 was deemed ineffective and is included as
an increase of interest expense and $1,078 was recorded as an increase of OCI
and $2,856 was included as an addition to loss on trading securities due to a
period of ineffectiveness. At December 31, 2004, the $1,170,720 notional of
swaps that were designated as cash flow hedges had a weighted average remaining
term of 7.32 years.

During the year ended December 31, 2004, the Company terminated fifteen of its
interest rate swaps with a notional amount of $623,000 that were designated as
cash flow hedges of borrowings under reverse repurchase agreements. The Company
will reclassify the $18,978 loss in value incurred from OCI to interest expense
over 5.54 years, which was the weighted average remaining term of the swaps at
the time they were closed out. For the year ended December 31, 2004, $2,016 was
reclassified as an increase to interest expense and $2,471 will be reclassified
as an increase to interest expense for the next 12 months.


                                      100


At December 31, 2004, the Company had interest rate swaps with notional amounts
aggregating $239,445 designated as trading derivatives. Trading derivatives
with an estimated fair value of $145 are included in other assets on the
consolidated statement of financial condition and trading derivatives with a
fair value of $5 are included in other liabilities on the consolidated
statement of financial condition. For the year ended December 31, 2004, the
change in fair value for these trading derivatives was a decrease of $54 and is
included as an addition to loss on securities held-for-trading in the
consolidated statement of operations. At December 31, 2004, the $239,445
notional of swaps, which were designated as trading derivatives, had a weighted
average remaining term of 7.67 years.

At December 31, 2004, the Company had a forward LIBOR cap with a notional
amount of $85,000 and a fair value of $694 that is included in other assets.
The change in estimated fair value related to this derivative is included as a
component of gain (loss) on securities held-for-trading in the consolidated
statements of operations.

Foreign Currency

Changes in fair value of foreign currency forward commitments are included in
net foreign currency gain or loss in the consolidated statement of operations.

The U.S. dollar is considered the functional currency for the Company's
international subsidiaries. Foreign currency transaction gains or losses are
recognized in the period incurred and are included in other gain (loss) in the
consolidated statement of operations. Foreign currency forward commitments may
be used to hedge the Company's net foreign investments. Gains and losses on
foreign currency forward commitments are included in other gain (loss) in the
consolidated statement of operations. The Company recorded net foreign currency
transaction loss of $134 and $187 for the year ended December 31, 2005 and
2004, respectively. The Company did not incur any foreign currency gain (loss)
for the year ended December 31, 2003. At December 31, 2005 and 2004, the
Company also had foreign currency forward commitments with an estimated fair
value of $(55,390) and $(25,807), respectively, included in other liabilities
on the consolidated statement of financial condition.


                                      101



Note 16       NET INCOME PER SHARE

Net income per share is computed in accordance with SFAS No. 128, Earnings Per
Share ("SFAS No. 128"). Basic income per share is calculated by dividing net
income available to common stockholders by the weighted average number of
shares of Common Stock outstanding during the period. Diluted income per share
is calculated using the weighted average number of shares of Common Stock
outstanding during the period plus the additional dilutive effect of common
stock equivalents. The dilutive effect of outstanding stock options is
calculated using the treasury stock method, and the dilutive effect of
preferred stock is calculated using the "if converted" method.



                                                                                      For the year ended December 31,
                                                                                    2005            2004           2003
                                                                               ----------------------------------------------
                                                                                                        
Numerator:
      Net income (loss) available to common stockholders                             $65,205         $25,768     $(16,386)
                                                                               ----------------------------------------------
      Numerator for basic and diluted earnings (loss) per share                      $65,205         $25,768     $(16,386)
                                                                               ==============================================

 Denominator:
      Denominator for basic earnings per share--weighted average
         common shares outstanding                                                54,144,243      51,766,877   48,245,927
      Dilutive effect of stock options                                                 8,577           8,903            -
                                                                               ----------------------------------------------
      Denominator for diluted earnings per share--weighted average
         common shares outstanding and common stock equivalents
         outstanding                                                              54,152,820      51,775,780   48,245,927
                                                                               ==============================================
 Basic net income (loss) per weighted average common share:                            $1.20           $0.50       $(0.34)
                                                                               ----------------------------------------------

 Diluted net income (loss) per weighted average common stock and common stock
 equivalents:                                                                          $1.20           $0.50       $(0.34)
                                                                               ----------------------------------------------


Total anti-dilutive stock options and warrants excluded from the calculation of
net income (loss) per share were 1,375,151, 1,385,151 and 1,468,351 for the
years ended December 31, 2005, 2004, and 2003, respectively.


                                      102



Note 17       SUMMARIZED QUARTERLY RESULTS (UNAUDITED)

The following is a presentation of quarterly results of operations:



                                                                      Quarters Ending
                                         March 31               June 30             September 30              December 31
                                     2005        2004      2005        2004       2005        2004          2005        2004
                                 --------------------------------------------------------------------------------------------
                                                                                              
Interest Income                     $57,308     $39,064   $58,125     $52,146    $61,938      $56,094     $66,543     $56,560
                                 ---------------------------------------------------------------------------------------------
Expenses:
   Interest                          36,504      20,873    38,970      33,150     42,804       37,359      45,180      36,784
   Management fee and
      Other                           3,399       2,732     3,599       2,796      3,732        3,098       8,451       3,757
                                 ---------------------------------------------------------------------------------------------
         Total Expenses              39,903      23,605    42,569      35,946     46,536       40,457      53,631      40,541
                                 ---------------------------------------------------------------------------------------------
Gain (loss) on sale of
  securities available-for-sale          10       2,813        47      (4,036)        31        2,081      16,455      16,687
Gain (loss) on securities
  held-for-trading                   (1,372)     (5,983)   (1,306)     (4,046)       897       (1,103)       (218)       (331)
Foreign currency gain (loss)           (168)          -      (176)        (12)        87         (114)        123         (61)
Loss on impairment of assets           (159)          -    (3,072)          -          -            -      (1,857)    (26,018)
                                 ---------------------------------------------------------------------------------------------
Net income                          $15,716     $12,289   $11,049      $8,106    $16,417      $16,501     $27,415      $6,295
                                 ---------------------------------------------------------------------------------------------

Cost to retire preferred stock
  in excess of carrying value             -           -         -      10,508          -            -           -           -
Dividends and accretion on
  redeemable convertible
  preferred stock                     1,348       2,446     1,348       1,775      1,348        1,348       1,348       1,348
                                 ---------------------------------------------------------------------------------------------
Net income (loss) available
  to common stockholders            $14,368      $9,843    $9,701     $(4,177)   $15,069      $15,153     $26,067      $4,948
                                 =============================================================================================

Net income (loss) per share,
  basic:                              $0.27       $0.20     $0.18      $(0.08)     $0.28        $0.28       $0.47       $0.09
                                 =============================================================================================

Net income (loss) per share,
  diluted:                            $0.27       $0.20     $0.18      $(0.08)     $0.28        $0.28       $0.47       $0.09
                                 =============================================================================================



                                                                   103



ITEM 9.       CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
              FINANCIAL DISCLOSURE

              None.

ITEM 9A.      CONTROLS AND PROCEDURES

              Under the direction and with the participation of the Company's
              Chief Executive Officer and Chief Financial Officer, the Company
              evaluated its disclosure controls and procedures and concluded
              that its disclosure controls and procedures were effective at
              December 31, 2005.

              No change in internal control over financial reporting occurred
              during the quarter ended December 31, 2005 that has materially
              affected, or is reasonably likely to materially affect, such
              internal control over financial reporting.

ITEM 9B.      OTHER INFORMATION

              (a) On December 9, 2005, the Company entered into an investment
              accounting agreement with BlackRock Financial Management, Inc.,
              which in a separate capacity acts as the Company's Manager. See
              description above under Item 1 Business.



                                      104


                                    PART III


ITEM 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

              Incorporated by reference to the Company's Definitive Proxy
              Statement for the 2006 Annual Meeting of Stockholders.

ITEM 11.      EXECUTIVE COMPENSATION

              Incorporated by reference to the Company's Definitive Proxy
              Statement for the 2006 Annual Meeting of Stockholders.

ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
              AND RELATED STOCKHOLDER MATTERS

              Incorporated by reference to the Company's Definitive Proxy
              Statement for the 2006 Annual Meeting of Stockholders.

ITEM 13.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

              Incorporated by reference to the Company's Definitive Proxy
              Statement for the 2006 Annual Meeting of Stockholders.

ITEM 14.      PRINCIPAL ACCOUNTING FEES AND SERVICES

              Incorporated by reference to the Company's Definitive Proxy
              Statement for the 2006 Annual Meeting of Stockholders.



                                      105



                                    PART IV


ITEM 15.      EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

        (a)(1)     Financial statements.
                   See index to Financial statements at item 8 of this report.
        (a)(3)     Exhibit Index.
        *3.1       Articles of Amendment and Restatement of the Registrant
        *3.2       Bylaws of the Registrant.
        *3.3       Form of Articles Supplementary of the Registrant
                   establishing 10% Cumulative Convertible Series B Preferred
                   Stock.
        *3.4       Articles Supplementary of the Registrant establishing 9.375%
                   Series C Cumulative Redeemable Preferred Stock.
         4.1       Junior Subordinated Indenture, dated as of September 26,
                   2005, between the Registrant and Wells Fargo Bank, National
                   Association, as Trustee.
         4.2       Junior Subordinated Indenture, dated as of January 31, 2006,
                   between the Registrant and JPMorgan Chase Bank, National
                   Association, as Trustee.
         4.3       Junior Subordinated Indenture, dated as of March 16, 2006,
                   between the Registrant and Wilmington Trust Company, as
                   Trustee.
         4.4       Amended and Restated Trust Agreement, dated as of September
                   26, 2005, among the Registrant, Wells Fargo Bank, National
                   Association, as property trustee, Wells Fargo Delaware Trust
                   Company, as Delaware trustee and the three administrative
                   trustees, each of whom is an officer of the Company.
         4.5       Amended and Restated Trust Agreement, dated as of January
                   31, 2006, among the Registrant, as depositor, JPMorgan Chase
                   Bank, National Association, as property trustee, Chase Bank
                   USA, National Association, as Delaware trustee and the three
                   administrative trustees, each of whom is an officer of the
                   Company.
         4.6       Amended and Restated Trust Agreement, dated as of March 16,
                   2006 among the Registrant, as depositor, Wilmington Trust
                   Company, as property trustee, Wilmington Trust Company, as
                   Delaware trustee and the three administrative trustees, each
                   of whom is an officer of the Company.
       *10.1       Investment Advisory Agreement between the Registrant and
                   BlackRock Financial Management, Inc.
       *10.2       Amendment No. 1 to the Investment Advisory Agreement between
                   the Registrant and BlackRock Financial Management, Inc.
       *10.3       Amendment No. 2 to the Investment Advisory Agreement between
                   the Registrant and BlackRock Financial Management, Inc.
       *10.4       Amendment No. 3 to the Investment Advisory Agreement between
                   the Registrant and BlackRock Financial Management, Inc.
       *10.5       Amended and Restated Investment Advisory Agreement between
                   the Registrant and BlackRock Financial Management, Inc.
       *10.7       Form of 1998 Stock Option Incentive Plan.
       *10.8       Annex I to Master Repurchase Agreement, dated as of July 8,
                   2002, between Anthracite Funding LLC and Deutsche Bank AG,
                   Cayman Islands.
        10.9       Accounting Services Agreement, dated as of December 9, 2005,
                   between the Registrant and BlackRock Financial Management,
                   Inc.
        10.10      Multicurrency Revolving Facility Agreement, dated as of
                   February 14, 2006, among AHR Capital MS Limited, as
                   borrower, Morgan Stanley Mortgage Servicing Inc., as security
                   trustee and Morgan Stanley Bank, as initial lender and agent.
        21.1       Subsidiaries of the Registrant
        23.1       Consent of Deloitte & Touche LLP
        24.1       Power of Attorney (included on signature page hereto)
        31.1       Certification of Chief Executive Officer
        31.2       Certification of Chief Financial Officer
        32.1       Section 1350 Certification of Chief Executive Officer and
                   Chief Financial Officer
_______________________________________________________________________________
     *   Previously filed.


                                      106



                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, as amended, the Registrant has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly authorized.


                                       ANTHRACITE CAPITAL, INC.

Date:  March 16, 2006                  By:  /s/ Christopher A. Milner
                                            -------------------------
                                            Christopher A. Milner
                                            Chief Executive Officer
                                            (duly authorized representative)


     KNOW ALL MEN BY THESE PRESENTS, that each individual whose signature
appears below constitutes and appoints Richard M. Shea his true and lawful
attorney-in-fact and agents with full power of substitution and
re-substitution, for his name, place and stead, in any and all capacities, to
sign any and all amendments (including post-effective amendments) to this Form
10-K and to file the same with all exhibits thereto, and all documents in
connection therewith, with the Securities and Exchange Commission, granting
unto said attorneys-in-fact and agents, and each of them, full power and
authority to do and perform each and every act and thing requisite and
necessary to be done, as fully to all intents and purposes as he might or could
do in person, hereby ratifying and confirming all that said attorneys-in-fact
and agents or any of them, or their or his substitute or substitutes, may
lawfully do or cause to be done by virtue hereof. This power of attorney may be
executed in counterparties.

     Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, this report has been signed below by the following persons on behalf
of the Registrant and in the capacities and on the dates indicated.

Date: March 16, 2006                 By: /s/ Christopher A. Milner
                                         ----------------------------
                                         Christopher A. Milner
                                         Chief Executive Officer


Date: March 16, 2006                 By: /s/ James J. Lillis
                                         ----------------------------
                                         James J. Lillis
                                         Chief Financial Officer


Date: March 16, 2006                 By: /s/ Ralph L. Schlosstein
                                         ----------------------------
                                         Ralph L. Schlosstein
                                         Chairman of the Board of Directors


Date: March 16, 2006                 By:
                                          ---------------------------
                                          Scott Amero
                                          Director


                                      107



Date: March 16, 2006                 By:  /s/ Hugh R. Frater
                                          ---------------------------
                                          Hugh R. Frater
                                          Director


Date: March 16, 2006                 By:  /s/ Donald G. Drapkin
                                          ---------------------------
                                          Donald G. Drapkin
                                          Director


Date: March 16, 2006                 By:  /s/ Carl F. Geuther
                                          ---------------------------
                                          Carl F. Geuther
                                          Director


Date: March 16, 2006                 By:  /s/ Jeffrey C. Keil
                                          ---------------------------
                                          Jeffrey C. Keil
                                          Director


Date: March 16, 2006                 By:  /s/ Leon T. Kendall
                                          ---------------------------
                                          Leon T. Kendall
                                          Director


Date: March 16, 2006                 By:  /s/ Deborah J. Lucas
                                          ---------------------------
                                          Deborah J. Lucas
                                          Director




                                      108