1

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

                                   FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                          QUARTERLY REPORT PURSUANT TO
                             SECTION 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

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

                            FOR THE QUARTERLY PERIOD
                              ENDED MARCH 31, 2001
                            COMMISSION FILE NUMBER:
                                    0-22832

                           ALLIED CAPITAL CORPORATION

             (Exact Name of Registrant as Specified in its Charter)

                                    MARYLAND
                           (State or Jurisdiction of
                         Incorporation or Organization)
                                   52-1081052
                                 (IRS Employer
                              Identification No.)

                         1919 PENNSYLVANIA AVENUE, N.W.
                              WASHINGTON, DC 20006
                    (Address of Principal Executive Offices)

         REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (202) 331-1112

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

     Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 12 of 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter periods as 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 [ ]

     On May 15, 2001 there were 91,391,506 shares outstanding of the
Registrant's common stock, $0.0001 par value.

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
   2

                 (This page has been left blank intentionally)
   3

                           ALLIED CAPITAL CORPORATION

                                FORM 10-Q INDEX


                                                           
PART I. FINANCIAL INFORMATION
     Item 1. Financial Statements
          Consolidated Balance Sheet as of March 31, 2001
         (unaudited) and December 31, 2000..................    1
          Consolidated Statement of Operations -- For the
         Three Months Ended March 31, 2001 and 2000
         (unaudited)........................................    2
          Consolidated Statement of Changes in Net
         Assets -- For the Three Months Ended March 31, 2001
         and 2000 (unaudited)...............................    3
          Consolidated Statement of Cash Flows -- For the
         Three Months Ended March 31, 2001 and 2000
         (unaudited)........................................    4
          Consolidated Statement of Investments as of March
         31, 2001 (unaudited) and December 31, 2000.........    5
          Notes to Consolidated Financial Statements........   21
     Item 2. Management's Discussion and Analysis of
      Financial Condition and Results of Operations.........   31
     Item 3. Quantitative and Qualitative Disclosures about
      Market Risk...........................................   48

PART II. OTHER INFORMATION
     Item 1. Legal Proceedings..............................   49
     Item 2. Changes in Securities and Use of Proceeds......   49
     Item 3. Defaults Upon Senior Securities................   49
     Item 4. Submission of Matters to a Vote of Security
      Holders...............................................   49
     Item 5. Other Information..............................   49
     Item 6. Exhibits and Reports on Form 8-K...............   49
     Signatures.............................................   52

   4

                 (This page has been left blank intentionally)
   5

                         PART I:  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET



                                                               MARCH 31,    DECEMBER 31,
                                                                 2001           2000
                                                              -----------   ------------
       (IN THOUSANDS, EXCEPT NUMBER OF SHARE AMOUNTS)         (UNAUDITED)
                                                                      
                                         ASSETS
Portfolio at value:
      Private finance (cost: 2001-$1,272,863;
       2000-$1,262,529)                                       $1,303,288     $1,282,467
      Commercial real estate finance (cost: 2001-$579,882;
       2000-$503,366).......................................     583,465        505,534
                                                              ----------     ----------
          Total portfolio at value..........................   1,886,753      1,788,001
                                                              ----------     ----------
Cash and cash equivalents...................................       9,392          2,449
Other assets................................................      77,353         63,367
                                                              ----------     ----------
          Total assets......................................  $1,973,498     $1,853,817
                                                              ==========     ==========
                          LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
      Notes payable and debentures..........................  $  715,276     $  704,648
      Revolving credit facilities...........................     168,500         82,000
      Accounts payable and other liabilities................      28,477         30,477
                                                              ----------     ----------
          Total liabilities.................................     912,253        817,125
                                                              ----------     ----------
Commitments and Contingencies
Preferred stock.............................................       7,000          7,000
Shareholders' equity:
      Common stock, $0.0001 par value, 200,000,000 shares
       authorized; 85,956,072 and 85,291,696 shares issued
       and outstanding at March 31, 2001 and December 31,
       2000, respectively...................................           9              9
      Additional paid-in capital............................   1,058,293      1,043,653
      Notes receivable from sale of common stock............     (25,062)       (25,083)
      Net unrealized appreciation on portfolio..............      30,525         19,378
      Distributions in excess of earnings...................      (9,520)        (8,265)
                                                              ----------     ----------
          Total shareholders' equity........................   1,054,245      1,029,692
                                                              ----------     ----------
          Total liabilities and shareholders' equity........  $1,973,498     $1,853,817
                                                              ==========     ==========


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

                                        1
   6

                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                                 FOR THE THREE
                                                                 MONTHS ENDED
                                                                   MARCH 31,
                                                              -------------------
                                                                2001       2000
          (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)            --------   --------
                                                                  (UNAUDITED)
                                                                   
Interest and related portfolio income:
      Interest and dividends................................  $54,875    $38,812
      Premiums from loan dispositions.......................      821      3,289
      Investment advisory fees and other income.............    9,375      1,796
                                                              -------    -------
          Total interest and related portfolio income.......   65,071     43,897
                                                              -------    -------
Expenses:
      Interest..............................................   15,930     12,311
      Employee..............................................    6,418      4,569
      Administrative........................................    2,967      2,753
                                                              -------    -------
          Total operating expenses..........................   25,315     19,633
                                                              -------    -------
      Formula and cut-off awards............................       28      1,691
                                                              -------    -------
Net operating income before net realized and unrealized
  gains.....................................................   39,728     22,573
                                                              -------    -------
Net realized and unrealized gains:
      Net realized gains....................................    1,154      2,176
      Net unrealized gains..................................   11,146      4,832
                                                              -------    -------
          Total net realized and unrealized gains...........   12,300      7,008
                                                              -------    -------
Net increase in net assets resulting from operations........  $52,028    $29,581
                                                              =======    =======
Basic earnings per common share.............................  $  0.61    $  0.45
                                                              =======    =======
Diluted earnings per common share...........................  $  0.60    $  0.45
                                                              =======    =======
Weighted average common shares
  outstanding -- basic......................................   85,504     66,289
                                                              =======    =======
Weighted average common shares
  outstanding -- diluted....................................   87,059     66,308
                                                              =======    =======


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

                                        2
   7

                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENT OF CHANGES IN NET ASSETS



                                                              FOR THE THREE MONTHS
                                                                 ENDED MARCH 31,
                                                              ---------------------
                                                                 2001        2000
          (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)            ----------   --------
                                                                   (UNAUDITED)
                                                                     
Operations:
     Net operating income before realized and unrealized
      gains.................................................  $   39,728   $ 22,573
     Net realized gains.....................................       1,154      2,176
     Net unrealized gains...................................      11,146      4,832
                                                              ----------   --------
          Net increase in net assets resulting from
            operations......................................      52,028     29,581
                                                              ----------   --------
Shareholder distributions:
     Common stock dividends.................................     (42,081)   (30,716)
     Preferred stock dividends..............................         (55)       (55)
                                                              ----------   --------
          Net decrease in net assets resulting from
            shareholder distributions.......................     (42,136)   (30,771)
                                                              ----------   --------
Capital share transactions:
     Sale of common stock...................................       9,950     42,246
     Issuance of common stock upon the exercise of stock
      options...............................................       2,904      1,101
     Issuance of common stock in lieu of cash
      distributions.........................................       1,785      1,237
     Net decrease (increase) in notes receivable from sale
      of common stock.......................................          22       (842)
     Net decrease in common stock held in deferred
      compensation trust....................................          --      1,845
     Other..................................................          --       (370)
                                                              ----------   --------
          Net increase in net assets resulting from capital
            share transactions..............................      14,661     45,217
                                                              ----------   --------
          Total increase in net assets......................  $   24,553   $ 44,027
                                                              ==========   ========
Net assets at beginning of period...........................  $1,029,692   $667,513
                                                              ----------   --------
Net assets at end of period.................................  $1,054,245   $711,540
                                                              ----------   --------
Net asset value per common share............................  $    12.26   $  10.44
                                                              ----------   --------
Common shares outstanding at end of period..................      85,956     68,163
                                                              ==========   ========


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

                                        3
   8

                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                              FOR THE THREE MONTHS
                                                                 ENDED MARCH 31,
                                                              ---------------------
                                                                2001        2000
                       (IN THOUSANDS)                         ---------   ---------
                                                                   (UNAUDITED)
                                                                    
Cash flows from operating activities:
  Net increase in net assets resulting from operations......  $  52,028   $  29,581
  Adjustments
     Net unrealized gains...................................    (11,146)     (4,832)
     Depreciation and amortization..........................        257         202
     Amortization of loan discounts and fees................     (2,668)     (3,120)
     Changes in other assets and liabilities................     (4,076)     (3,661)
                                                              ---------   ---------
       Net cash provided by operating
          activities........................................     34,395      18,170
                                                              ---------   ---------
Cash flows from investing activities:
  Portfolio investments.....................................   (160,080)   (218,308)
  Repayments of investment principal........................     31,027      53,431
  Proceeds from loan sales..................................     35,187      39,628
  Other investing activities................................     (3,239)     (1,891)
                                                              ---------   ---------
       Net cash used in investing activities................    (97,105)   (127,140)
                                                              ---------   ---------
Cash flows from financing activities:
  Sale of common stock......................................      9,950      42,246
  Collections of notes receivable from sale of common
     stock..................................................      1,501         229
  Common dividends and distributions paid...................    (40,296)    (29,479)
  Preferred stock dividends paid............................        (55)        (55)
  Net borrowings under notes payable and debentures.........     10,628      12,000
  Net borrowings under revolving lines of credit............     86,500      78,500
  Other financing activities................................      1,425         180
                                                              ---------   ---------
       Net cash provided by financing activities............     69,653     103,621
                                                              ---------   ---------
Net increase (decrease) in cash and cash equivalents........  $   6,943   $  (5,349)
                                                              ---------   ---------
Cash and cash equivalents at beginning of period............  $   2,449   $  18,155
                                                              ---------   ---------
Cash and cash equivalents at end of period..................  $   9,392   $  12,806
                                                              =========   =========


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

                                        4
   9

                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF INVESTMENTS



                                                                                            MARCH 31, 2001
            PRIVATE FINANCE                                                                   (UNAUDITED)
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Ability One Corporation                  Loans                                          $   10,142   $   10,142
---------------------------------------------------------------------------------------------------------------
ACE Products, Inc.                       Loans                                              14,507       14,507
---------------------------------------------------------------------------------------------------------------
Acme Paging, L.P.                        Debt Securities                                     6,986        6,986
                                         Limited Partnership Interest                        1,456           --
---------------------------------------------------------------------------------------------------------------
Allied Office Products, Inc.             Debt Securities                                     9,377        9,377
                                         Warrants                                              629          629
---------------------------------------------------------------------------------------------------------------
American Barbecue & Grill, Inc.          Warrants                                              125           --
---------------------------------------------------------------------------------------------------------------
American Home Care Supply,               Debt Securities                                     6,865        6,865
  LLC                                    Warrants                                              579          579
---------------------------------------------------------------------------------------------------------------
Aspen Pet Products, Inc.                 Loans                                              13,919       13,919
                                         Series A Preferred Stock (1,860 shares)             1,860        1,860
                                         Series A Common Stock (1,400 shares)                  140          140
---------------------------------------------------------------------------------------------------------------
ASW Holding Corporation                  Warrants                                               25           25
---------------------------------------------------------------------------------------------------------------
Aurora Communications, LLC               Loans                                              14,997       14,997
                                         Equity Interest                                     1,500        3,347
---------------------------------------------------------------------------------------------------------------
Avborne, Inc.                            Debt Securities                                    12,112       12,112
                                         Warrants                                            1,180        1,180
---------------------------------------------------------------------------------------------------------------
Bakery Chef, Inc.                        Loans                                              16,168       16,168
---------------------------------------------------------------------------------------------------------------
Border Foods, Inc.                       Debt Securities                                     9,269        9,269
                                         Series A Convertible Preferred Stock
                                         (50,919 shares)                                     2,000        2,000
                                         Warrants                                              665          665
---------------------------------------------------------------------------------------------------------------
Business Loan Express, Inc.              Debt Securities                                    66,008       66,008
                                         Preferred Stock (25,111 shares)                    25,111       25,111
                                         Common Stock (25,503,043 shares)                  104,504      120,004
                                         Guaranty ($37.7 million -- See Note 3)                 --           --
---------------------------------------------------------------------------------------------------------------
Camden Partners Strategic Fund II, L.P.  Limited Partnership Interest                          613          613
---------------------------------------------------------------------------------------------------------------
CampGroup, LLC                           Debt Securities                                     2,607        2,607
                                         Warrants                                              220          220
---------------------------------------------------------------------------------------------------------------
Candlewood Hotel Company(1)              Preferred Stock (3,250 shares)                      3,250        3,250
---------------------------------------------------------------------------------------------------------------
Celebrities, Inc.                        Loan                                                  267          267
                                         Warrants                                               12          662
---------------------------------------------------------------------------------------------------------------
Colibri Holding Corporation              Loans                                               3,445        3,445
                                         Common Stock (3,362 shares)                         1,250        1,250
                                         Warrants                                              290          290
---------------------------------------------------------------------------------------------------------------
Component Hardware Group, Inc.           Debt Securities                                    10,419       10,419
                                         Class A Preferred Stock (18,000 shares)             1,800        1,800
                                         Common Stock (2,000 shares)                           200          200
---------------------------------------------------------------------------------------------------------------


(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are
    generally non-income producing and restricted.


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

                                        5
   10



                                                                                            MARCH 31, 2001
            PRIVATE FINANCE                                                                   (UNAUDITED)
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Convenience Corporation of               Debt Securities                                $    8,355   $    2,738
  America                                Series A Preferred Stock (31,521 shares)              334           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Cooper Natural Resources, Inc.           Debt Securities                                     3,724        3,724
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
CorrFlex Graphics, LLC                   Loan                                                6,958        6,958
                                         Debt Securities                                     4,957        4,957
                                         Warrants                                               --          500
                                         Options                                                --           --
---------------------------------------------------------------------------------------------------------------
Cosmetic Manufacturing                   Loan                                                  120          120
  Resources, LLC                         Debt Securities                                     5,856        5,856
                                         Options                                                87           87
---------------------------------------------------------------------------------------------------------------
Coverall North America, Inc.             Loan                                                9,694        9,694
                                         Debt Securities                                     4,966        4,966
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Csabai Canning Factory Rt.               Hungarian Quotas (9.2%)                               700           --
---------------------------------------------------------------------------------------------------------------
CTT Holdings                             Loan                                                1,262        1,262
---------------------------------------------------------------------------------------------------------------
CyberRep                                 Loan                                                1,007        1,007
                                         Debt Securities                                    11,018       11,018
                                         Warrants                                              660        1,310
---------------------------------------------------------------------------------------------------------------
Directory Investment Corporation         Common Stock (470 shares)                             107           27
---------------------------------------------------------------------------------------------------------------
Directory Lending Corporation            Series A Common Stock (34 shares)                      --           --
                                         Series B Common Stock (6 shares)                        8           --
                                         Series C Common Stock (10 shares)                      22           --
---------------------------------------------------------------------------------------------------------------
Drilltec Patents & Technologies          Loan                                               10,918        8,762
  Company, Inc.                          Debt Securities                                     1,500        1,500
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
eCentury Capital Partners, L.P.          Limited Partnership Interest                        1,875        1,875
---------------------------------------------------------------------------------------------------------------
EDM Consulting, LLC                      Debt Securities                                     1,875          343
                                         Common Stock (100 shares)                             250           --
---------------------------------------------------------------------------------------------------------------
El Dorado Communications, Inc.           Loans                                                 306          306
---------------------------------------------------------------------------------------------------------------
Elexis Beta GmbH                         Options                                               424          424
---------------------------------------------------------------------------------------------------------------
Eparfin S.A.                             Loan                                                   29           29
---------------------------------------------------------------------------------------------------------------
Esquire Communications Ltd.(1)           Warrants                                                6           --
---------------------------------------------------------------------------------------------------------------
E-Talk Corporation                       Debt Securities                                     8,840        5,497
                                         Warrants                                            1,157           --
---------------------------------------------------------------------------------------------------------------
ExTerra Credit Recovery, Inc.            Series A Preferred Stock (500 shares)                 594          344
                                         Common Stock (2,500 shares)                            --           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Executive Greetings, Inc.                Debt Securities                                    15,893       15,893
                                         Warrants                                              360          360
---------------------------------------------------------------------------------------------------------------
Fairchild Industrial Products            Debt Securities                                     5,825        5,825
  Company                                Warrants                                              280        3,628
---------------------------------------------------------------------------------------------------------------
FTI Consulting, Inc.(1)                  Warrants                                              970        3,654
---------------------------------------------------------------------------------------------------------------


(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are
    generally non-income producing and restricted.


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

                                        6
   11



                                                                                            MARCH 31, 2001
            PRIVATE FINANCE                                                                   (UNAUDITED)
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Galaxy American                          Loan                                           $   33,943   $   33,943
  Communications, LLC                    Debt Securities                                     4,250        5,000
                                         Options                                                --           --
---------------------------------------------------------------------------------------------------------------
Garden Ridge Corporation                 Debt Securities                                    26,537       26,537
                                         Preferred Stock (1,130 shares)                      1,130        1,130
                                         Common Stock (471 shares)                             613          613
---------------------------------------------------------------------------------------------------------------
Genesis Worldwide, Inc.(1)               Loan                                                1,067          534
---------------------------------------------------------------------------------------------------------------
Gibson Guitar Corporation                Debt Securities                                    16,623       16,623
                                         Warrants                                              525        1,525
---------------------------------------------------------------------------------------------------------------
Ginsey Industries, Inc.                  Loans                                               5,000        5,000
                                         Convertible Debentures                                500          500
                                         Warrants                                               --          504
---------------------------------------------------------------------------------------------------------------
Global Communications, LLC               Debt Securities                                    13,429       13,429
                                         Equity Interest                                    10,467       10,467
                                         Options                                             1,639        1,639
---------------------------------------------------------------------------------------------------------------
Global Vacation Group, Inc.(1)           Debt Securities                                     5,861        5,861
---------------------------------------------------------------------------------------------------------------
Grant Broadcasting Systems II            Warrants                                               87        5,976
---------------------------------------------------------------------------------------------------------------
Grant Television, Inc.                   Equity Interest                                       660          660
---------------------------------------------------------------------------------------------------------------
Grotech Partners, VI, L.P.               Limited Partnership Interest                        1,179        1,179
---------------------------------------------------------------------------------------------------------------
The Hartz Mountain Corporation           Debt Securities                                    27,237       27,237
                                         Common Stock (200,000 shares)                       2,000        2,000
                                         Warrants                                            2,613        2,613
---------------------------------------------------------------------------------------------------------------
HealthASPex, Inc.                        Series A Convertible Preferred Stock
                                         (622,020 shares)                                    3,008        3,008
                                         Series A Preferred Stock
                                         (414,680 shares)                                      760          760
                                         Common Stock (1,036,700 shares)                        --           --
                                         Warrants                                              300          300
---------------------------------------------------------------------------------------------------------------
HMT, Inc.                                Debt Securities                                     9,958        9,958
                                         Common Stock (300,000 shares)                       3,000        3,000
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Hotelevision, Inc.                       Preferred Stock (315,100 shares)                      315          315
---------------------------------------------------------------------------------------------------------------
Icon International, Inc.                 Class A Common Stock (12,114 shares)                1,142        1,423
                                         Class C Common Stock (25,707 shares)                   76           95
---------------------------------------------------------------------------------------------------------------
Impact Innovations Group                 Debt Securities                                     6,421        6,421
                                         Warrants                                            1,674        1,674
---------------------------------------------------------------------------------------------------------------
Intellirisk Management Corporation       Loans                                              21,566       21,566
---------------------------------------------------------------------------------------------------------------
International Fiber Corporation          Debt Securities                                    21,788       21,788
                                         Common Stock (1,029,068 shares)                     5,483        5,483
                                         Warrants                                              550          550
---------------------------------------------------------------------------------------------------------------
iSolve Incorporated                      Series A Preferred Stock (14,853 shares)              874          874
                                         Common Stock (13,306 shares)                           14           14
---------------------------------------------------------------------------------------------------------------
Jakel, Inc.                              Loan                                               19,408       19,408
---------------------------------------------------------------------------------------------------------------


(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are
    generally non-income producing and restricted.


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

                                        7
   12



                                                                                            MARCH 31, 2001
            PRIVATE FINANCE                                                                   (UNAUDITED)
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
JRI Industries, Inc.                     Debt Securities                                $    1,957   $    1,957
                                         Warrants                                               74           74
---------------------------------------------------------------------------------------------------------------
Julius Koch USA, Inc.                    Debt Securities                                     1,989        1,989
                                         Warrants                                              259        6,500
---------------------------------------------------------------------------------------------------------------
Kirker Enterprises, Inc.                 Warrants                                              348        4,493
                                         Equity Interest                                         4           11
---------------------------------------------------------------------------------------------------------------
Kirkland's, Inc.                         Debt Securities                                     6,352        6,352
                                         Preferred Stock (917 shares)                          412          412
                                         Warrants                                               96           96
---------------------------------------------------------------------------------------------------------------
Kyrus Corporation                        Debt Securities                                     7,752        7,752
                                         Warrants                                              348          348
---------------------------------------------------------------------------------------------------------------
Liberty-Pittsburgh Systems, Inc.         Debt Securities                                     4,228        4,228
                                         Common Stock (64,535 shares)                          142          142
---------------------------------------------------------------------------------------------------------------
The Loewen Group, Inc.(1)                High-Yield Senior Secured Debt                     15,150       14,150
---------------------------------------------------------------------------------------------------------------
Logic Bay Corporation                    Preferred Stock (1,131,222 shares)                  5,000        5,000
---------------------------------------------------------------------------------------------------------------
Love Funding Corporation                 Series D Preferred
                                         Stock (26,000 shares)                                 359          213
---------------------------------------------------------------------------------------------------------------
MagnaCard, Inc.                          Debt Securities                                       152          152
                                         Preferred Stock (1,875 shares)                         94           94
                                         Common Stock (4,687 shares)                            --           --
---------------------------------------------------------------------------------------------------------------
Master Plan, Inc.                        Loan                                                2,000        2,000
                                         Common Stock (156 shares)                              42        3,042
---------------------------------------------------------------------------------------------------------------
MedAssets.com, Inc.                      Series B Convertible
                                         Preferred Stock (227,665 shares)                    2,049        2,049
                                         Warrants                                              136          136
---------------------------------------------------------------------------------------------------------------
Mid-Atlantic Venture Fund IV, L.P.       Limited Partnership Interest                        2,475        2,475
---------------------------------------------------------------------------------------------------------------
Midview Associates, L.P.                 Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Monitoring Solutions, Inc.               Debt Securities                                     1,823          153
                                         Common Stock (33,333 shares)                           --           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
MortgageRamp.com, Inc.                   Class A Common Stock (800,000 shares)               4,000        4,000
---------------------------------------------------------------------------------------------------------------
Morton Grove                             Loan                                               15,553       15,553
  Pharmaceuticals, Inc.                  Redeemable Convertible Preferred Stock
                                           (106,947 shares)                                  5,000        8,500
---------------------------------------------------------------------------------------------------------------
MVL Group                                Debt Securities                                    14,158       14,158
                                         Warrants                                              643          643
---------------------------------------------------------------------------------------------------------------
NETtel Communications, Inc.              Debt Securities                                    13,483        8,483
---------------------------------------------------------------------------------------------------------------
Nobel Learning Communities,              Debt Securities                                     9,593        9,593
  Inc.(1)                                Series D Convertible
                                         Preferred Stock (265,957 shares)                    2,000        2,000
                                         Warrants                                              575          575
---------------------------------------------------------------------------------------------------------------
North American                           Loans                                               1,390          840
  Archery, LLC                           Convertible Debentures                              2,248        2,008
---------------------------------------------------------------------------------------------------------------


(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are
    generally non-income producing and restricted.

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

                                        8
   13



                                                                                            MARCH 31, 2001
            PRIVATE FINANCE                                                                   (UNAUDITED)
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Northeast Broadcasting Group, L.P.       Debt Securities                                $      341   $      341
---------------------------------------------------------------------------------------------------------------
Nursefinders, Inc.                       Debt Securities                                    11,028       11,028
                                         Warrants                                              900          900
---------------------------------------------------------------------------------------------------------------
Onyx Television GmbH                     Common Stock (600,000 shares)                         200          200
---------------------------------------------------------------------------------------------------------------
Opinion Research Corporation(1)          Debt Securities                                    14,068       14,068
                                         Warrants                                              996          996
---------------------------------------------------------------------------------------------------------------
Oriental Trading Company, Inc.           Loan                                                  128          128
                                         Debt Securities                                    12,523       12,523
                                         Preferred Equity Interest                           1,483        1,483
                                         Common Equity Interest                                 17           17
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Outsource Partners, Inc.                 Debt Securities                                    23,865       23,865
                                         Warrants                                              826          826
---------------------------------------------------------------------------------------------------------------
Packaging Advantage Corporation          Debt Securities                                    11,517       11,517
                                         Common Stock (200,000 shares)                       2,000        2,000
                                         Warrants                                              963          963
---------------------------------------------------------------------------------------------------------------
Physicians Specialty Corporation         Debt Securities                                    15,090       15,090
                                         Redeemable Preferred
                                         Stock (850 shares)                                    850           --
                                         Convertible Preferred
                                         Stock (97,411 shares)                                 150           --
                                         Warrants                                              476           --
---------------------------------------------------------------------------------------------------------------
Pico Products, Inc.(1)                   Loan                                                1,300        1,300
                                         Debt Securities                                     4,591        1,591
                                         Common Stock (208,000 shares)                          59           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Polaris Pool Systems, Inc.               Debt Securities                                     6,506        6,506
                                         Warrants                                            1,050        1,050
---------------------------------------------------------------------------------------------------------------
Powell Plant Farms, Inc.                 Loan                                               16,129       16,129
---------------------------------------------------------------------------------------------------------------
Proeducation GmbH                        Loan                                                   40           40
---------------------------------------------------------------------------------------------------------------
Professional Paint, Inc.                 Debt Securities                                    20,750       20,750
                                         Preferred Stock (15,000 shares)                    15,000       15,000
                                         Common Stock (110,000 shares)                          69           69
---------------------------------------------------------------------------------------------------------------
Progressive International                Debt Securities                                     3,951        3,951
  Corporation                            Preferred Stock (500 shares)                          500          500
                                         Common Stock (197 shares)                              13           13
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Redox Brands, Inc.                       Debt Securities                                     9,850        9,850
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Schwinn Holdings Corporation             Debt Securities                                    10,475        7,871
                                         Warrants                                              395           --
---------------------------------------------------------------------------------------------------------------
Seasonal Expressions, Inc.               Series A Preferred
                                         Stock (1,000 shares)                                  500           --
---------------------------------------------------------------------------------------------------------------


(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are
    generally non-income producing and restricted.


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

                                        9
   14



                                                                                            MARCH 31, 2001
            PRIVATE FINANCE                                                                   (UNAUDITED)
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Soff-Cut Holdings, Inc.                  Debt Securities                                $    8,354   $    8,354
                                         Preferred Stock (300 shares)                          300          300
                                         Common Stock (2,000 shares)                           200          200
                                         Warrants                                              446          446
---------------------------------------------------------------------------------------------------------------
Southern Communications, LLC             Equity Interest                                     9,779        9,779
---------------------------------------------------------------------------------------------------------------
Southwest PCS, LLC                       Loan                                                7,694        7,694
---------------------------------------------------------------------------------------------------------------
Spa Lending Corporation                  Preferred Stock (28,625 shares)                       539          429
                                         Common Stock (6,208 shares)                            25           18
---------------------------------------------------------------------------------------------------------------
Staffing Partners Holding                Debt Securities                                     4,991        4,991
  Company, Inc.                          Series A Redeemable Preferred Stock
                                         (414,600 shares)                                    2,073        2,073
                                         Class A1 Common Stock (1,000 shares)                    1            1
                                         Class A2 Common Stock (40,000 shares)                  40           40
                                         Class B Common Stock (9,200 shares)                     9            9
                                         Warrants                                               10           10
---------------------------------------------------------------------------------------------------------------
Startec Global Communications,           Debt Securities                                    20,210       20,210
  Corporation(1)                         Common Stock (258,064 shares)                       3,000           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Sunsource Inc.(1)                        Debt Securities                                    29,418       29,418
                                         Warrants                                              450          890
---------------------------------------------------------------------------------------------------------------
SunStates Refrigerated Services,         Loans                                               6,062        4,573
  Inc.                                   Debt Securities                                     2,445        1,384
---------------------------------------------------------------------------------------------------------------
Sure-Tel, Inc.                           Loan                                                  207          207
                                         Preferred Stock (1,116,902 shares)                  4,580        4,580
                                         Warrants                                              662          662
                                         Options                                                --          900
---------------------------------------------------------------------------------------------------------------
Sydran Food Services II, L.P.            Debt Securities                                    12,973       12,973
---------------------------------------------------------------------------------------------------------------
The Debt Exchange, Inc.                  Series B convertible Preferred Stock
                                         (921,829 shares)                                    1,250        1,250
---------------------------------------------------------------------------------------------------------------
Total Foam, Inc.                         Debt Securities                                       268          127
                                         Common Stock (910 shares)                              10           --
---------------------------------------------------------------------------------------------------------------
Tubbs Snowshoe Company, LLC              Debt Securities                                     3,903        3,903
                                         Warrants                                               54           54
                                         Equity Interests                                      500          500
---------------------------------------------------------------------------------------------------------------
United Pet Group, Inc.                   Debt Securities                                     4,960        4,960
                                         Warrants                                               15           15
---------------------------------------------------------------------------------------------------------------
Updata Venture Partners, II, L.P.        Limited Partnership Interest                        1,300        1,300
---------------------------------------------------------------------------------------------------------------
Velocita, Inc.                           Debt Securities                                    11,566       11,566
                                         Warrants                                            3,540        3,540
---------------------------------------------------------------------------------------------------------------
Venturehouse Group, LLC                  Common Equity Interest                                333          333
---------------------------------------------------------------------------------------------------------------
Walker Investment Fund II, LLLP          Limited Partnership Interest                          800          800
---------------------------------------------------------------------------------------------------------------
Warn Industries, Inc.                    Debt Securities                                    18,601       18,601
                                         Warrants                                            1,429        3,129
---------------------------------------------------------------------------------------------------------------


(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are
    generally non-income producing and restricted.


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

                                        10
   15



                                                                                            MARCH 31, 2001
            PRIVATE FINANCE                                                                   (UNAUDITED)
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Williams Brothers Lumber Company         Warrants                                       $       24   $      322
---------------------------------------------------------------------------------------------------------------
Wilmar Industries, Inc.                  Debt Securities                                    31,754       31,754
                                         Warrants                                            3,169        3,169
---------------------------------------------------------------------------------------------------------------
Wilshire Restaurant Group, Inc.          Debt Securities                                    15,233       15,233
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Wilton Industries, Inc.                  Loan                                               12,836       12,836
---------------------------------------------------------------------------------------------------------------
Woodstream Corporation                   Debt Securities                                     7,600        7,600
                                         Equity Interests                                    1,700        2,372
                                         Warrants                                              450          627
---------------------------------------------------------------------------------------------------------------
Wyo-Tech Acquisition Corporation         Debt Securities                                    15,686       15,686
                                         Preferred Stock (100 shares)                        3,700        3,700
                                         Common Stock (99 shares)                              100       15,850
---------------------------------------------------------------------------------------------------------------
     Total private finance (124 investments)                                            $1,272,863   $1,303,288
---------------------------------------------------------------------------------------------------------------


(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are
    generally non-income producing and restricted.

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

                                        11
   16



                                                                               MARCH 31, 2001
                                                                                 (UNAUDITED)
                                                   INTEREST       NUMBER OF   -----------------
   (IN THOUSANDS, EXCEPT NUMBER OF LOANS)        RATE RANGES        LOANS      COST      VALUE
---------------------------------------------  ----------------   ---------   -------   -------
                                                                            
COMMERCIAL REAL ESTATE FINANCE

Commercial Mortgage Loans                          Up to  6.99%        3      $   885   $ 2,585
                                                   7.00%- 8.99%       12       29,933    32,033
                                                   9.00%-10.99%       26       26,670    27,208
                                                  11.00%-12.99%       30       24,249    24,368
                                                  13.00%-14.99%        9       13,229    13,229
                                               15.00% and above        2           96        73
-----------------------------------------------------------------------------------------------
     Total commercial mortgage loans                                  82      $95,062   $99,496
-----------------------------------------------------------------------------------------------




                                                      STATED
                                                     INTEREST     FACE
                                                     --------     ----
                                                                            
Purchased CMBS
  Mortgage Capital Funding, Series 1998-MC3            5.5%     $ 54,491   $   25,987   $   25,987
  Morgan Stanley Capital I, Series 1999-RM1            6.4%       51,046       21,404       21,404
  COMM 1999-1                                          5.6%       74,879       34,466       34,466
  Morgan Stanley Capital I, Series 1999-FNV1           6.1%       45,536       21,978       21,978
  DLJ Commercial Mortgage Trust 1999-CG2               6.1%       96,432       44,508       44,508
  Commercial Mortgage Acceptance Corp., Series
     1999-C1                                           6.8%       34,856       16,419       16,419
  LB Commercial Mortgage Trust, Series 1999-C2         6.7%       29,005       11,027       11,027
  Chase Commercial Mortgage Securities Corp.,
     Series 1999-2                                     6.5%       43,046       20,531       20,531
  FUNB CMT, Series 1999-C4                             6.5%       49,287       22,738       22,984
  Heller Financial, HFCMC Series 2000 PH-1             6.6%       45,456       18,745       18,745
  SBMS VII, Inc., Series 2000-NL1                      7.2%       24,230       13,327       13,327
  DLJ Commercial Mortgage Trust, Series 2000-CF1       7.0%       40,502       19,279       19,279
  Deutsche Bank Alex. Brown, Series Comm 2000-C1       6.9%       41,084       19,267       19,267
  LB-UBS Commercial Mortgage Trust, Series 2000-C4     6.9%       31,471       11,555       11,555
  Credit Suisse First Boston Mortgage Securities
     Corp., Series 2001-CK1........................    5.9%       58,786       28,627       28,627
  Crest 2001-1, Ltd. (collateralized debt
     obligation)...................................    0.0%       24,625       24,811       24,811
  JP Morgan-CIBC-Deutsche 2001.....................    5.8%       90,065       51,450       51,679
--------------------------------------------------------------------------------------------------
     Total purchased CMBS                                       $834,797   $  406,119   $  406,594
--------------------------------------------------------------------------------------------------
Residual CMBS                                                              $   72,850   $   72,850
Residual Interest Spread                                                        2,823        2,523
Real Estate Owned                                                               3,028        2,002
--------------------------------------------------------------------------------------------------
     Total commercial real estate finance                                  $  579,882   $  583,465
--------------------------------------------------------------------------------------------------
Total portfolio                                                            $1,852,745   $1,886,753
--------------------------------------------------------------------------------------------------


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

                                        12
   17

                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF INVESTMENTS



            PRIVATE FINANCE                                                                DECEMBER 31, 2000
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Ability One Corporation                  Loans                                          $    9,974   $    9,974
---------------------------------------------------------------------------------------------------------------
ACE Products, Inc.                       Loans                                              14,276       14,276
---------------------------------------------------------------------------------------------------------------
Acme Paging, L.P.                        Debt Securities                                     6,984        6,984
                                         Limited Partnership Interest                        1,456           --
---------------------------------------------------------------------------------------------------------------
Allied Office Products, Inc.             Debt Securities                                     9,360        9,360
                                         Warrants                                              629          629
---------------------------------------------------------------------------------------------------------------
American Barbecue & Grill, Inc.          Warrants                                              125           --
---------------------------------------------------------------------------------------------------------------
American Home Care Supply,               Debt Securities                                     6,853        6,853
  LLC                                    Warrants                                              579          579
---------------------------------------------------------------------------------------------------------------
Aspen Pet Products, Inc.                 Loans                                              13,862       13,862
                                         Series A Preferred Stock (1,860 shares)             1,860        1,860
                                         Series A Common Stock (1,400 shares)                  140          140
---------------------------------------------------------------------------------------------------------------
ASW Holding Corporation                  Warrants                                               25           25
---------------------------------------------------------------------------------------------------------------
Aurora Communications, LLC               Loans                                              14,410       14,410
                                         Equity Interest                                     1,500        3,347
---------------------------------------------------------------------------------------------------------------
Avborne, Inc.                            Debt Securities                                    12,255       12,255
                                         Warrants                                            1,180        1,180
---------------------------------------------------------------------------------------------------------------
Bakery Chef, Inc.                        Loans                                              15,899       15,899
---------------------------------------------------------------------------------------------------------------
Border Foods, Inc.                       Debt Securities                                     9,904        9,904
                                         Series A Convertible Preferred Stock
                                         (50,919 shares)                                     2,000        2,000
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Business Loan Express, Inc.              Debt Securities                                    74,465       74,465
                                         Preferred Stock (25,111 shares)                    25,111       25,111
                                         Common Stock (25,503,043 shares)                  104,504      104,504
---------------------------------------------------------------------------------------------------------------
Camden Partners Strategic Fund II, L.P.  Limited Partnership Interest                          613          613
---------------------------------------------------------------------------------------------------------------
CampGroup, LLC                           Debt Securities                                     2,579        2,579
                                         Warrants                                              220          220
---------------------------------------------------------------------------------------------------------------
Candlewood Hotel Company(1)              Preferred Stock (3,250 shares)                      3,250        3,250
---------------------------------------------------------------------------------------------------------------
Celebrities, Inc.                        Loan                                                  277          277
                                         Warrants                                               12          312
---------------------------------------------------------------------------------------------------------------
Colibri Holding Corporation              Loans                                               3,438        3,438
                                         Common Stock (3,362 shares)                         1,250        1,250
                                         Warrants                                              290          290
---------------------------------------------------------------------------------------------------------------
Component Hardware Group                 Debt Securities                                    10,302       10,302
                                         Class A Preferred Stock (18,000 shares)             1,800        1,800
                                         Common Stock (2,000 shares)                           200          200
---------------------------------------------------------------------------------------------------------------
Convenience Corporation of               Debt Securities                                     8,355        2,738
  America                                Series A Preferred Stock (31,521 shares)              334           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------



                                                                                   
(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are generally non-income
    producing and restricted.


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

                                        13
   18



            PRIVATE FINANCE                                                                DECEMBER 31, 2000
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Cooper Natural Resources, Inc.           Debt Securities                                $    3,424   $    3,424
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
CorrFlex Graphics, LLC                   Loan                                                6,952        6,952
                                         Debt Securities                                     4,954        4,954
                                         Warrants                                               --          500
                                         Options                                                --           --
---------------------------------------------------------------------------------------------------------------
Cosmetic Manufacturing                   Loan                                                  120          120
  Resources, LLC                         Debt Securities                                     5,848        5,848
                                         Options                                                87           87
---------------------------------------------------------------------------------------------------------------
Coverall North America, Inc.             Loan                                                9,692        9,692
                                         Debt Securities                                     4,965        4,965
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Csabai Canning Factory Rt.               Hungarian Quotas (9.2%)                               700           --
---------------------------------------------------------------------------------------------------------------
CTT Holdings                             Loan                                                1,224        1,224
---------------------------------------------------------------------------------------------------------------
CyberRep.coM                             Loan                                                  949          949
                                         Debt Securities                                    10,295       10,295
                                         Warrants                                              660        1,310
---------------------------------------------------------------------------------------------------------------
Directory Investment Corporation         Common Stock (470 shares)                             100           20
---------------------------------------------------------------------------------------------------------------
Directory Lending Corporation            Series A Common Stock (34 shares)                      --           --
                                         Series B Common Stock (6 shares)                        8           --
                                         Series C Common Stock (10 shares)                      22           --
---------------------------------------------------------------------------------------------------------------
Drilltec Patents & Technologies          Loan                                               10,918        8,762
  Company, Inc.                          Debt Securities                                     1,500        1,500
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
eCentury Capital Partners, L.P.          Limited Partnership Interest                        1,875        1,875
---------------------------------------------------------------------------------------------------------------
EDM Consulting, LLC                      Debt Securities                                     1,875          343
                                         Common Stock (100 shares)                             250           --
---------------------------------------------------------------------------------------------------------------
El Dorado Communications, Inc.           Loans                                                 306          306
---------------------------------------------------------------------------------------------------------------
Elexis Beta GmbH                         Options                                               424          424
---------------------------------------------------------------------------------------------------------------
Eparfin S.A.                             Loan                                                   29           29
---------------------------------------------------------------------------------------------------------------
Esquire Communications Ltd.(1)           Warrants                                                6           --
---------------------------------------------------------------------------------------------------------------
E-Talk Corporation                       Debt Securities                                     8,804        8,804
                                         Warrants                                            1,157        1,157
---------------------------------------------------------------------------------------------------------------
Ex Terra Credit Recovery, Inc.           Series A Preferred Stock (500 shares)                 594          344
                                         Common Stock (2,500 shares)                            --           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Executive Greetings, Inc.                Debt Securities                                    15,880       15,880
                                         Warrants                                              360          360
---------------------------------------------------------------------------------------------------------------
Fairchild Industrial Products            Debt Securities                                     5,810        5,810
  Company                                Warrants                                              280        3,628
---------------------------------------------------------------------------------------------------------------
FTI Consulting, Inc.(1)                  Warrants                                              970        2,554
---------------------------------------------------------------------------------------------------------------
Galaxy American                          Debt Securities                                    33,399       33,399
  Communications, LLC                    Warrants                                              500        1,250
---------------------------------------------------------------------------------------------------------------



                                                                                   
(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are generally non-income
    producing and restricted.


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

                                        14
   19



            PRIVATE FINANCE                                                                DECEMBER 31, 2000
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Garden Ridge Corporation                 Debt Securities                                $   26,537   $   26,537
                                         Preferred Stock (1,130 shares)                      1,130        1,130
                                         Common Stock (471 shares)                             613          613
---------------------------------------------------------------------------------------------------------------
Genesis Worldwide, Inc.(1)               Loan                                                1,067        1,067
---------------------------------------------------------------------------------------------------------------
Gibson Guitar Corporation                Debt Securities                                    16,441       16,441
                                         Warrants                                              525        1,525
---------------------------------------------------------------------------------------------------------------
Ginsey Industries, Inc.                  Loans                                               5,000        5,000
                                         Convertible Debentures                                500          500
                                         Warrants                                               --          154
---------------------------------------------------------------------------------------------------------------
Global Communications, LLC               Debt Securities                                    12,732       12,732
                                         Equity Interest                                    10,467       10,467
                                         Options                                             1,639        1,639
---------------------------------------------------------------------------------------------------------------
Global Vacation Group, Inc.(1)           Debt Securities                                     5,688        5,688
---------------------------------------------------------------------------------------------------------------
Grant Broadcasting Systems II            Warrants                                               87        5,976
---------------------------------------------------------------------------------------------------------------
Grant Television, Inc.                   Equity Interest                                       660          660
---------------------------------------------------------------------------------------------------------------
Grotech Partners, VI, L.P.               Limited Partnership Interest                          869          869
---------------------------------------------------------------------------------------------------------------
The Hartz Mountain Corporation           Debt Securities                                    27,162       27,162
                                         Common Stock (200,000 shares)                       2,000        2,000
                                         Warrants                                            2,613        2,613
---------------------------------------------------------------------------------------------------------------
HealthASPex, Inc.                        Series A Convertible Preferred Stock
                                         (396,908 shares)                                    1,340        1,340
                                         Series A Preferred Stock
                                         (225,112 shares)                                      760          760
                                         Common Stock (1,036,700 shares)                        --           --
---------------------------------------------------------------------------------------------------------------
HMT, Inc.                                Debt Securities                                     9,956        9,956
                                         Common Stock (300,000 shares)                       3,000        3,000
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Hotelevision, Inc.                       Preferred Stock (315,100 shares)                      315          315
---------------------------------------------------------------------------------------------------------------
Icon International, Inc.                 Class A Common Stock (12,114 shares)                1,142        1,423
                                         Class C Common Stock (25,707 shares)                   76           95
---------------------------------------------------------------------------------------------------------------
Impact Innovations Group                 Debt Securities                                     6,367        6,367
                                         Warrants                                            1,674        1,674
---------------------------------------------------------------------------------------------------------------
Intellirisk Management Corporation       Loans                                              21,449       21,449
---------------------------------------------------------------------------------------------------------------
International Fiber Corporation          Debt Securities                                    21,626       21,626
                                         Common Stock (1,029,068 shares)                     5,483        5,483
                                         Warrants                                              550          550
---------------------------------------------------------------------------------------------------------------
iSolve Incorporated                      Series A Preferred Stock (14,853 shares)              874          874
                                         Common Stock (13,306 shares)                           14           14
---------------------------------------------------------------------------------------------------------------
Jakel, Inc.                              Loan                                               19,236       19,236
---------------------------------------------------------------------------------------------------------------
JRI Industries, Inc.                     Debt Securities                                     1,953        1,953
                                         Warrants                                               74           74
---------------------------------------------------------------------------------------------------------------



                                                                                   
(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are generally non-income
    producing and restricted.


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

                                        15
   20



            PRIVATE FINANCE                                                                DECEMBER 31, 2000
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Julius Koch USA, Inc.                    Debt Securities                                $    2,294   $    2,294
                                         Warrants                                              259        6,500
---------------------------------------------------------------------------------------------------------------
Kirker Enterprises, Inc.                 Warrants                                              348        4,493
                                         Equity Interest                                         4           11
---------------------------------------------------------------------------------------------------------------
Kirkland's, Inc.                         Debt Securities                                     6,347        6,347
                                         Preferred Stock (917 shares)                          412          412
                                         Warrants                                               96           96
---------------------------------------------------------------------------------------------------------------
Kyrus Corporation                        Debt Securities                                     7,734        7,734
                                         Warrants                                              348          348
---------------------------------------------------------------------------------------------------------------
Liberty-Pittsburgh Systems, Inc.         Debt Securities                                     3,475        3,475
                                         Common Stock (64,535 shares)                          142          142
---------------------------------------------------------------------------------------------------------------
The Loewen Group, Inc.(1)                High-Yield Senior Secured Debt                     15,150       14,150
---------------------------------------------------------------------------------------------------------------
Logic Bay Corporation                    Preferred Stock (1,131,222 shares)                  5,000        5,000
---------------------------------------------------------------------------------------------------------------
Love Funding Corporation                 Series D Preferred
                                         Stock (26,000 shares)                                 359          213
---------------------------------------------------------------------------------------------------------------
Master Plan, Inc.                        Loan                                                2,000        2,000
                                         Common Stock (156 shares)                              42        3,042
---------------------------------------------------------------------------------------------------------------
MedAssets.com, Inc.                      Series B Convertible
                                         Preferred Stock (227,665 shares)                    2,049        2,049
                                         Warrants                                              136          136
---------------------------------------------------------------------------------------------------------------
Mid-Atlantic Venture Fund IV, L.P.       Limited Partnership Interest                        2,475        2,475
---------------------------------------------------------------------------------------------------------------
Midview Associates, L.P.                 Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Monitoring Solutions, Inc.               Debt Securities                                     1,823          243
                                         Common Stock (33,333 shares)                           --           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
MortgageRamp.com, Inc.                   Class A Common Stock (800,000 shares)               4,000        4,000
---------------------------------------------------------------------------------------------------------------
Morton Grove                             Loan                                               15,356       15,356
  Pharmaceuticals, Inc.                  Redeemable Convertible Preferred Stock
                                           (106,947 shares)                                  5,000        8,500
---------------------------------------------------------------------------------------------------------------
MVL Group                                Debt Securities                                    14,124       14,124
                                         Warrants                                              643        1,912
---------------------------------------------------------------------------------------------------------------
NETtel Communications, Inc.              Debt Securities                                    13,472       13,472
---------------------------------------------------------------------------------------------------------------
Nobel Learning Communities,              Debt Securities                                     9,571        9,571
  Inc.(1)                                Series D Convertible
                                         Preferred Stock (265,957 shares)                    2,000        2,000
                                         Warrants                                              575          500
---------------------------------------------------------------------------------------------------------------
North American                           Loans                                               1,390          811
  Archery, LLC                           Convertible Debentures                              2,248        1,996
---------------------------------------------------------------------------------------------------------------
Northeast Broadcasting Group, L.P.       Debt Securities                                       349          349
---------------------------------------------------------------------------------------------------------------
Nursefinders, Inc.                       Debt Securities                                    11,006       11,006
                                         Warrants                                              900          900
---------------------------------------------------------------------------------------------------------------



                                                                                   
(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are generally non-income
    producing and restricted.


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

                                        16
   21



            PRIVATE FINANCE                                                                DECEMBER 31, 2000
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Old Mill Holdings, Inc.                  Debt Securities                                $      140   $       --
---------------------------------------------------------------------------------------------------------------
Onyx Television GmbH                     Common Stock (600,000 shares)                         200          200
---------------------------------------------------------------------------------------------------------------
Opinion Research Corporation(1)          Debt Securities                                    14,033       14,033
                                         Warrants                                              996          996
---------------------------------------------------------------------------------------------------------------
Oriental Trading Company, Inc.           Debt Securities                                    12,456       12,456
                                         Loan                                                  128          128
                                         Preferred Equity Interest                           1,483        1,483
                                         Common Equity Interest                                 17           17
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Outsource Partners, Inc.                 Debt Securities                                    23,853       23,853
                                         Warrants                                              826          826
---------------------------------------------------------------------------------------------------------------
Packaging Advantage Corporation          Debt Securities                                    11,497       11,497
                                         Common Stock (200,000 shares)                       2,000        2,000
                                         Warrants                                              963          963
---------------------------------------------------------------------------------------------------------------
Physicians Specialty Corporation         Debt Securities                                    14,809       14,809
                                         Redeemable Preferred
                                         Stock (850 shares)                                    850           --
                                         Convertible Preferred
                                         Stock (97,411 shares)                                 150           --
                                         Warrants                                              476           --
---------------------------------------------------------------------------------------------------------------
Pico Products, Inc.(1)                   Loan                                                1,300        1,300
                                         Debt Securities                                     4,591        1,591
                                         Common Stock (208,000 shares)                          59           --
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Polaris Pool Systems, Inc.               Debt Securities                                     6,483        6,483
                                         Warrants                                            1,050        1,050
---------------------------------------------------------------------------------------------------------------
Powell Plant Farms, Inc.                 Loan                                               15,707       15,707
---------------------------------------------------------------------------------------------------------------
Proeducation GmbH                        Loan                                                   40           40
---------------------------------------------------------------------------------------------------------------
Professional Paint, Inc.                 Debt Securities                                    20,000       20,000
                                         Preferred Stock (15,000 shares)                    15,000       15,000
                                         Common Stock (110,000 shares)                          69           69
---------------------------------------------------------------------------------------------------------------
Progressive International                Debt Securities                                     3,949        3,949
  Corporation                            Preferred Stock (500 shares)                          500          500
                                         Common Stock (197 shares)                              13           13
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Schwinn Holdings Corporation             Debt Securities                                    10,367       10,367
                                         Warrants                                              395          395
---------------------------------------------------------------------------------------------------------------
Seasonal Expressions, Inc.               Series A Preferred
                                         Stock (1,000 shares)                                  500           --
---------------------------------------------------------------------------------------------------------------
Soff-Cut Holdings, Inc.                  Debt Securities                                     8,454        8,454
                                         Preferred Stock (300 shares)                          300          300
                                         Common Stock (2,000 shares)                           200          200
                                         Warrants                                              446          446
---------------------------------------------------------------------------------------------------------------
Southern Communications, LLC             Equity Interest                                     9,779        9,779
---------------------------------------------------------------------------------------------------------------



                                                                                   
(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are generally non-income
    producing and restricted.


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

                                        17
   22



            PRIVATE FINANCE                                                                DECEMBER 31, 2000
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Southwest PCS, LLC                       Loan                                           $    7,500   $    7,500
---------------------------------------------------------------------------------------------------------------
Southwest PCS, L.P.                      Debt Securities                                     6,518        7,435
---------------------------------------------------------------------------------------------------------------
Spa Lending Corporation                  Preferred Stock (28,625 shares)                       547          437
                                         Common Stock (6,208 shares)                            25           18
---------------------------------------------------------------------------------------------------------------
Staffing Partners Holding                Debt Securities                                     4,990        4,990
  Company, Inc.                          Series A Redeemable Preferred Stock (414,600
                                         shares)                                             2,073        2,073
                                         Class A1 Common Stock (1,000 shares)                    1            1
                                         Class A2 Common Stock (40,000 shares)                  40           40
                                         Class B Common Stock (9,200 shares)                     9            9
                                         Warrants                                               10           10
---------------------------------------------------------------------------------------------------------------
Startec Global Communications,           Debt Securities                                    20,200       20,200
  Corporation(1)                         Common Stock (258,064 shares)                       3,000        3,000
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Sunsource Inc.(1)                        Debt Securities                                    29,850       29,850
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
SunStates Refrigerated Services,         Loans                                               6,062        4,573
  Inc.                                   Debt Securities                                     2,445        1,384
---------------------------------------------------------------------------------------------------------------
Sure-Tel, Inc.                           Loan                                                  207          207
                                         Preferred Stock (1,116,902 shares)                  4,558        4,558
                                         Warrants                                              662          662
                                         Options                                                --          900
---------------------------------------------------------------------------------------------------------------
Sydran Food Services II, L.P.            Debt Securities                                    12,973       12,973
---------------------------------------------------------------------------------------------------------------
Total Foam, Inc.                         Debt Securities                                       268          127
                                         Common Stock (910 shares)                              10           --
---------------------------------------------------------------------------------------------------------------
Tubbs Snowshoe Company, LLC              Debt Securities                                     3,899        3,899
                                         Warrants                                               54           54
                                         Equity Interests                                      500          500
---------------------------------------------------------------------------------------------------------------
United Pet Group                         Debt Securities                                     4,959        4,959
                                         Warrants                                               15           15
---------------------------------------------------------------------------------------------------------------
Velocita, Inc.                           Debt Securities                                    11,532       11,532
                                         Warrants                                            3,540        3,540
---------------------------------------------------------------------------------------------------------------
Venturehouse Group, LLC                  Common Equity Interest                                333          333
---------------------------------------------------------------------------------------------------------------
Walker Investment Fund II, LLLP          Limited Partnership Interest                          800          800
---------------------------------------------------------------------------------------------------------------
Warn Industries, Inc.                    Debt Securities                                    19,330       19,330
                                         Warrants                                            1,429        1,929
---------------------------------------------------------------------------------------------------------------
Williams Brothers Lumber Company         Warrants                                               24          322
---------------------------------------------------------------------------------------------------------------
Wilmar Industries, Inc.                  Debt Securities                                    31,720       31,720
                                         Warrants                                            3,169        3,169
---------------------------------------------------------------------------------------------------------------
Wilshire Restaurant Group, Inc.          Debt Securities                                    15,191       15,191
                                         Warrants                                               --           --
---------------------------------------------------------------------------------------------------------------
Wilton Industries, Inc.                  Loan                                               12,836       12,836
---------------------------------------------------------------------------------------------------------------



                                                                                   
(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are generally non-income
    producing and restricted.


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

                                        18
   23



            PRIVATE FINANCE                                                                DECEMBER 31, 2000
           PORTFOLIO COMPANY                                                            -----------------------
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)                  INVESTMENT(2)                     COST        VALUE
---------------------------------------  ---------------------------------------------  ----------   ----------
                                                                                            
Woodstream Corporation                   Debt Securities                                $    7,590   $    7,590
                                         Equity Interests                                    1,700        1,700
                                         Warrants                                              450          450
---------------------------------------------------------------------------------------------------------------
Wyo-Tech Acquisition Corporation         Debt Securities                                    15,677       15,677
                                         Preferred Stock (100 shares)                        3,700        3,700
                                         Common Stock (99 shares)                              100        7,100
---------------------------------------------------------------------------------------------------------------
     Total private finance (122 investments)                                            $1,262,529   $1,282,467
---------------------------------------------------------------------------------------------------------------



                                                                                   
(1) Public company.
(2) Common stock, preferred stock, warrants, options and equity interests are generally non-income
    producing and restricted.


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

                                        19
   24



                                                                             DECEMBER 31, 2000
                                                 INTEREST       NUMBER OF   -------------------
  (IN THOUSANDS, EXCEPT NUMBER OF LOANS)       RATE RANGES        LOANS       COST      VALUE
-------------------------------------------  ----------------   ---------   --------   --------
                                                                           
COMMERCIAL REAL ESTATE FINANCE

Commercial Mortgage Loans                        Up to  6.99%        3      $    882   $  2,582
                                                 7.00%- 8.99%       13        30,032     32,132
                                                 9.00%-10.99%       17        22,302     22,190
                                                11.00%-12.99%       38        35,250     35,042
                                                13.00%-14.99%       12        14,391     14,391
                                             15.00% and above        2           100         76
-----------------------------------------------------------------------------------------------
     Total commercial mortgage loans                                85      $102,957   $106,413
-----------------------------------------------------------------------------------------------




                                                      STATED
                                                     INTEREST     FACE
                                                     --------     ----
                                                                            
Purchased CMBS
  Mortgage Capital Funding, Series 1998-MC3            5.5%     $ 54,491   $   25,681   $   25,681
  Morgan Stanley Capital I, Series 1999-RM1            6.4%       59,640       27,429       27,429
  COMM 1999-1                                          5.6%       74,879       34,352       34,352
  Morgan Stanley Capital I, Series 1999-FNV1           6.1%       45,536       21,972       21,972
  DLJ Commercial Mortgage Trust 1999-CG2               6.1%       96,432       44,332       44,332
  Commercial Mortgage Acceptance Corp., Series
     1999-C1                                           6.8%       34,856       16,397       16,397
  LB Commercial Mortgage Trust, Series 1999-C2         6.7%       29,005       10,910       10,910
  Chase Commercial Mortgage Securities Corp.,
     Series 1999-2                                     6.5%       43,046       20,552       20,552
  FUNB CMT, Series 1999-C4                             6.5%       49,287       22,515       22,761
  Heller Financial, HFCMC Series 2000 PH-1             6.6%       45,456       19,039       19,039
  SBMS VII, Inc., Series 2000-NL1                      7.2%       30,079       17,820       18,007
  DLJ Commercial Mortgage Trust, Series 2000-CF1       7.0%       40,502       19,166       19,166
  Deutsche Bank Alex. Brown, Series Comm 2000-C1       6.9%       41,084       19,170       19,170
  LB-UBS Commercial Mortgage Trust, Series 2000-C4     6.9%       31,471       11,552       11,552
--------------------------------------------------------------------------------------------------
     Total purchased CMBS                                       $675,764   $  310,887   $  311,320
--------------------------------------------------------------------------------------------------
Residual CMBS                                                              $   78,723   $   78,723
Residual Interest Spread                                                        3,297        2,997
Real Estate Owned                                                               7,502        6,081
--------------------------------------------------------------------------------------------------
     Total commercial real estate finance                                  $  503,366   $  505,534
--------------------------------------------------------------------------------------------------
Total portfolio                                                            $1,765,895   $1,788,001
--------------------------------------------------------------------------------------------------


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

                                        20
   25

                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. ORGANIZATION

     Allied Capital Corporation, a Maryland corporation, is a closed-end
management investment company that has elected to be regulated as a business
development company ("BDC") under the Investment Company Act of 1940 ("1940
Act"). Allied Capital Corporation ("ACC") has a wholly owned subsidiary that has
also elected to be regulated as a BDC. Allied Investment Corporation ("Allied
Investment") is licensed under the Small Business Investment Act of 1958 as a
Small Business Investment Company ("SBIC"). In addition, the Company has a real
estate investment trust subsidiary, Allied Capital REIT, Inc. ("Allied REIT")
and several single-member limited liability companies established primarily to
hold real estate properties.

     ACC also owned Allied Capital SBLC Corporation ("Allied SBLC"), a BDC
licensed by the Small Business Administration ("SBA") as a Small Business
Lending Company and a participant in the SBA Section 7(a) Guaranteed Loan
Program. On December 31, 2000, ACC acquired BLC Financial Services, Inc. as a
private portfolio company, which then changed its name to Business Loan Express,
Inc. ("BLX"). As a part of the transaction, Allied SBLC was recapitalized as an
independently managed, private portfolio company on December 28, 2000 and ceased
to be a consolidated subsidiary of the Company at that time. Allied SBLC was
then subsequently merged into BLX. The results of the operations of Allied SBLC
are included in the consolidated financial results of ACC and its subsidiaries
for 2000 through December 27, 2000.

     Allied Capital Corporation and its subsidiaries, collectively, are
hereinafter referred to as the "Company."

     The investment objective of the Company is to achieve current income and
capital gains. In order to achieve this objective, the Company invests in
private and undervalued public companies in a variety of different industries
and in diverse geographic locations.

NOTE 2. BASIS OF PRESENTATION

     The accompanying unaudited consolidated financial statements of the Company
have been prepared in accordance with generally accepted accounting principles
("GAAP") for interim financial information. Accordingly, they do not include all
of the information and footnotes required by GAAP for complete consolidated
financial statements. In the opinion of management, the unaudited consolidated
financial results of the Company included herein contain all adjustments
(consisting of only normal recurring accruals) necessary to present fairly the
financial position of the Company as of and for the three months ended March 31,
2001 and 2000 and the results of operations, changes in net assets, and cash
flows for these periods. The results of operations for the three months ended
March 31, 2001 are not necessarily indicative of the operating results to be
expected for the full year.

     The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiaries. All intercompany accounts and transactions
have been eliminated in consolidation. Certain reclassifications have been made
to the 2000 balances to conform with the 2001 financial statement presentation.

                                        21
   26
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3. PORTFOLIO

  PRIVATE FINANCE

     At March 31, 2001 and December 31, 2000, the private finance portfolio
consisted of the following:



                                              2001                              2000
                                 -------------------------------   -------------------------------
                                    COST        VALUE      YIELD      COST        VALUE      YIELD
             ($ IN THOUSANDS)    ----------   ----------   -----   ----------   ----------   -----
                                                                           
Loans and debt securities......  $  988,653   $  959,466   14.7%   $  983,887   $  966,257   14.6%
Equity interests...............     284,210      343,822              278,642      316,210
                                 ----------   ----------           ----------   ----------
          Total................  $1,272,863    1,303,288           $1,262,529   $1,282,467
                                 ==========   ==========           ==========   ==========


     Private finance investments are generally structured as loans and debt
securities that carry a relatively high fixed rate of interest, which may be
combined with equity features, such as conversion privileges, or warrants or
options to purchase a portion of the portfolio company's equity at a nominal
price.

     Debt securities typically have a maturity of five to ten years, with
interest-only payments in the early years and payments of both principal and
interest in the later years, although debt maturities and principal amortization
schedules vary.

     Equity interests consist primarily of securities issued by privately owned
companies and may be subject to restrictions on their resale or may be otherwise
illiquid. Equity securities generally do not produce a current return, but are
held for investment appreciation and ultimate gain on sale.

     At March 31, 2001 and December 31, 2000, equity interests include the
Company's common stock and preferred stock investment in Business Loan Express,
Inc. ("BLX") of $120,004,000 and $25,111,000 and $104,504,000 and $25,111,000 at
value, respectively. During the first quarter of 2001, BLX secured a 3-year
$117.5 million unsecured revolving credit facility. As the controlling
shareholder of BLX, the Company has provided an unconditional guaranty to the
BLX credit facility lenders in an amount up to 50% of the total obligations
(consisting of principal, accrued interest and other fees) of BLX on the line of
credit. The amount guaranteed by the Company at March 31, 2001 was $37.7
million. This guaranty can be called by the lenders only in the event of a
default by BLX. BLX was in compliance with the terms of its credit facility at
March 31, 2001. In consideration for providing this guaranty, BLX will pay the
Company an annual guaranty fee of $2.9 million.

     At March 31, 2001 and December 31, 2000, approximately 98% of the Company's
private finance loan portfolio was composed of fixed interest rate loans. At
March 31, 2001 and December 31, 2000, loans and debt securities with a value of
$81,050,000 and $72,966,000, respectively, were not accruing interest. Loans
greater than 120 days delinquent generally do not accrue interest.

                                        22
   27
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3. PORTFOLIO, CONTINUED

     The geographic and industry compositions of the private finance portfolio
at value at March 31, 2001 and December 31, 2000 were as follows:



                                                              2001   2000
                                                              ----   ----
                                                               
GEOGRAPHIC REGION
Mid-Atlantic................................................   40%    43%
Midwest.....................................................   22     18
West........................................................   17     17
Southeast...................................................   12     12
Northeast...................................................    8      8
International...............................................    1      2
                                                              ---    ---
          Total.............................................  100%   100%
                                                              ===    ===
INDUSTRY
Consumer Products...........................................   27%    26%
Business Services...........................................   24     24
Financial Services..........................................   16     16
Industrial Products.........................................    9      9
Retail......................................................    5      5
Broadcasting & Cable........................................    5      5
Telecommunications..........................................    4      6
Education...................................................    4      3
Other.......................................................    6      6
                                                              ---    ---
          Total.............................................  100%   100%
                                                              ===    ===


  COMMERCIAL REAL ESTATE FINANCE

     At March 31, 2001 and December 31, 2000, the commercial real estate finance
portfolio consisted of the following:



                                                         2001                          2000
                                              ---------------------------   ---------------------------
              ($ IN THOUSANDS)                  COST      VALUE     YIELD     COST      VALUE     YIELD
              ----------------                --------   --------   -----   --------   --------   -----
                                                                                
Loans.......................................  $ 95,062   $ 99,496    8.9%   $102,957   $106,413    9.1%
CMBS........................................   481,792    481,967   14.6%    392,907    393,040   14.2%
REO.........................................     3,028      2,002              7,502      6,081
                                              --------   --------           --------   --------
          Total.............................  $579,882   $583,465           $503,366   $505,534
                                              ========   ========           ========   ========


  LOANS

     The commercial mortgage loan portfolio contains loans that were originated
by the Company or were purchased from third-party sellers.

     At March 31, 2001 and December 31, 2000, approximately 70% and 30% and 69%
and 31% of the Company's commercial mortgage loan portfolio was composed of
fixed and adjustable interest rate loans, respectively. As of March 31, 2001 and
December 31, 2000, loans with a value of $12,440,000 and $14,433,000,
respectively, were not accruing interest. Loans greater than 120 days delinquent
generally do not accrue interest.

                                        23
   28
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3. PORTFOLIO, CONTINUED

     In December 2000, the Company purchased commercial mortgage loans with a
face amount of $6.5 million for $5.5 million from Business Mortgage Investors,
Inc., a company managed by ACC.

     The geographic composition and the property types securing the commercial
mortgage loan portfolio at value at March 31, 2001 and December 31, 2000 were as
follows:



                                                              2001   2000
                                                              ----   ----
                                                               
GEOGRAPHIC REGION
Southeast...................................................   37%    39%
Midwest.....................................................   18     14
Northeast...................................................   17      5
West........................................................   15     20
Mid-Atlantic................................................   13     22
                                                              ---    ---
          Total.............................................  100%   100%
                                                              ===    ===
PROPERTY TYPE
Hospitality.................................................   32%    28%
Office......................................................   28     30
Retail......................................................   23     19
Recreation..................................................    3      9
Other.......................................................   14     14
                                                              ---    ---
          Total.............................................  100%   100%
                                                              ===    ===


  CMBS

     At March 31, 2001 and December 31, 2000, the CMBS portfolio consisted of
the following:



                                                     2001                  2000
                                              -------------------   -------------------
                                                COST      VALUE       COST      VALUE
               (IN THOUSANDS)                 --------   --------   --------   --------
                                                                   
Purchased CMBS..............................  $406,119   $406,594   $310,887   $311,320
Residual CMBS...............................    72,850     72,850     78,723     78,723
Residual interest spread....................     2,823      2,523      3,297      2,997
                                              --------   --------   --------   --------
          Total.............................  $481,792   $481,967   $392,907   $393,040
                                              ========   ========   ========   ========


     PURCHASED CMBS  The Company has Purchased CMBS bonds with a face amount of
$834,797,000 and a cost of $406,119,000, with the difference representing
original issue discount. As of March 31, 2001 and December 31, 2000, the
estimated yield to maturity on the Purchased CMBS was approximately 15.6% and
15.4%, respectively. The Company's yield on its Purchased CMBS is based upon a
number of assumptions that are subject to certain business and economic
uncertainties and contingencies. Examples include the timing and magnitude of
credit losses on the mortgage loans underlying the Purchased 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. At March 31, 2001 and December 31, 2000, the yield on the Purchased CMBS
portfolio was computed assuming a 1% loss estimate for its entire underlying
collateral mortgage pool. 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 anticipated yields to maturity will be
achieved.

                                        24
   29
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3. PORTFOLIO, CONTINUED

     The non-investment grade and unrated tranches of the Purchased CMBS bonds
are junior in priority for payment of principal to the more senior tranches of
the related commercial securitization. Cash flow from the underlying mortgages
generally is allocated first to the senior tranches, with the most senior
tranches having a priority right to the cash flow. Then, any remaining cash flow
is allocated, generally, among the other tranches 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 subordinate tranche
will bear this loss first.

     The Company entered into one short sale contract with a financial
institution as part of a strategy to manage interest rate risk with respect to
certain CMBS bonds. The Company used the short sale for hedging and risk
management only and not for speculative purposes. At March 31, 2001, the fair
value of the contract was $240,000. The fair value of this contract has been
reflected in net unrealized gains. The Company held no derivative financial
instruments at December 31, 2000.

     The underlying rating classes of the Purchased CMBS at March 31, 2001 and
December 31, 2000 are as follows:



                                                              2001                    2000
                                                      ---------------------   ---------------------
                                                                 PERCENTAGE              PERCENTAGE
                                                       VALUE      OF TOTAL     VALUE      OF TOTAL
                       ($ IN THOUSANDS)               --------   ----------   --------   ----------
                                                                             
BB+.................................................  $ 22,471       5.5%     $     --        --%
BB..................................................    19,523       4.8         8,472       2.7
BB-.................................................    41,315      10.2        37,061      11.9
B+..................................................    71,290      17.5        59,827      19.3
B...................................................   100,595      24.8        89,999      28.9
B-..................................................    60,994      15.0        56,665      18.2
CCC.................................................     7,748       1.9         7,857       2.5
Unrated.............................................    82,658      20.3        51,439      16.5
                                                      --------     -----      --------     -----
          Total.....................................  $406,594     100.0%     $311,320     100.0%
                                                      ========     =====      ========     =====


     RESIDUAL CMBS AND RESIDUAL INTEREST SPREAD.  The Residual CMBS primarily
consists of a retained interest from a post-Merger asset securitization whereby
bonds were sold in three classes rated "AAA," "AA" and "A."

     The Company sold $295 million of loans, and received cash proceeds, net of
costs, of approximately $223 million. The Company retained a trust certificate
for its residual interest in the loan pool sold, and will receive interest
income from this Residual CMBS as well as the Residual Interest Spread from the
interest earned on the loans sold less the interest paid on the bonds over the
life of the bonds.

     As a result of this securitization, the Company recorded a gain of $14.8
million, which represents the difference between the cost basis of the assets
sold and the fair value of the assets received, net of the costs of the
securitization and the cost of settlement of interest rate swaps. As of March
31, 2001 and December 31, 2000, the mortgage loan pool had an approximate
weighted average stated interest rate of 9.3%. The three bond classes sold had
an aggregate weighted average interest rate of 6.5% as of March 31, 2001 and
December 31, 2000.

                                        25
   30
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3. PORTFOLIO, CONTINUED

     The Company uses a discounted cash flow methodology for determining the
value of its retained Residual CMBS and Residual Interest Spread ("Residual").
In determining the cash flow of the Residual, the Company assumes a prepayment
speed of 15% after the applicable prepayment lockout period and credit losses of
1% of the total principal balance of the underlying collateral throughout the
life of the collateral. The value of the resulting Residual cash flows is then
determined by applying a discount rate of 9% which, in the Company's view, is
commensurate with the market's perception of risk of comparable assets.

     The geographic composition and the property types of the underlying
mortgage loan pools securing the CMBS calculated using the underwritten
principal balance at March 31, 2001 and December 31, 2000 were as follows:



                                                              2001   2000
                                                              ----   ----
                                                               
GEOGRAPHIC REGION
West........................................................   31%    31%
Mid-Atlantic................................................   24     23
Midwest.....................................................   22     22
Southeast...................................................   18     19
Northeast...................................................    5      5
                                                              ---    ---
          Total.............................................  100%   100%
                                                              ===    ===
PROPERTY TYPE
Retail......................................................   32%    32%
Housing.....................................................   29     30
Office......................................................   23     21
Hospitality.................................................    7      8
Other.......................................................    9      9
                                                              ---    ---
          Total.............................................  100%   100%
                                                              ===    ===


     SMALL BUSINESS FINANCE

     The Company, through its wholly owned subsidiary, Allied SBLC, participated
in the SBA's Section 7(a) Guaranteed Loan Program ("7(a) loans"). As discussed
in Note 1, Allied SBLC is no longer a consolidated subsidiary of the Company at
December 31, 2000. As a result, the Company's small business portfolio had no
balance at December 31, 2000.

                                        26
   31
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 4. DEBT

     At March 31, 2001 and December 31, 2000, the Company had the following
debt:



                                                             2001                    2000
                                                     ---------------------   ---------------------
                                                      FACILITY     AMOUNT     FACILITY     AMOUNT
                                                       AMOUNT      DRAWN       AMOUNT      DRAWN
                        (IN THOUSANDS)               ----------   --------   ----------   --------
                                                                              
Notes payable and debentures:
  Unsecured long-term notes payable................  $  544,000   $544,000   $  544,000   $544,000
  SBA debentures...................................     108,800     87,350       87,350     78,350
  Auction rate reset note..........................      78,226     78,226       76,598     76,598
  OPIC loan........................................       5,700      5,700        5,700      5,700
                                                     ----------   --------   ----------   --------
          Total notes payable and debentures.......     736,726    715,276      713,648    704,648
                                                     ----------   --------   ----------   --------
Revolving credit facilities:
  Revolving line of credit.........................     417,500    168,500      417,500     82,000
  Master loan and security agreement...............          --         --           --         --
                                                     ----------   --------   ----------   --------
          Total revolving credit facilities........     417,500    168,500      417,500     82,000
                                                     ----------   --------   ----------   --------
  Total............................................  $1,154,226   $883,776   $1,131,148   $786,648
                                                     ==========   ========   ==========   ========


  NOTES PAYABLE AND DEBENTURES

     UNSECURED LONG-TERM NOTES PAYABLE.  In June 1998, May 1999, November 1999
and October 2000, the Company issued unsecured long-term notes to private
institutional investors. The notes require semi-annual interest payments until
maturity and have terms of five or seven years. The weighted average interest
rate on the notes was 7.8% and 7.8% at March 31, 2001 and December 31, 2000,
respectively. The notes may be prepaid in whole or in part together with an
interest premium, as stipulated in the note agreement.

     SBA DEBENTURES.  At March 31, 2001 and December 31, 2000, the Company had
debentures payable to the SBA with terms of ten years and at fixed interest
rates ranging from 6.1% to 9.1%. The weighted average interest rate was 7.4% and
7.6% at March 31, 2001 and December 31, 2000, respectively. The debentures
require semi-annual interest-only payments with all principal due upon maturity.
The SBA debentures are subject to prepayment penalties if paid prior to
maturity.

     AUCTION RATE RESET NOTE.  The Company has a $75 million Auction Rate Reset
Senior Note Series A that matures on December 2, 2002 and bears interest at the
three-month London Interbank Offer Rate ("LIBOR") plus 1.75%, which adjusts
quarterly. Interest is due quarterly and the Company, at its option, may pay or
defer and capitalize such interest payments. The amount outstanding on the note
will increase as interest due is deferred and capitalized.

     As a means to repay the note, the Company has entered into an agreement to
issue $75 million of debt, equity or other securities in one or more public or
private transactions, or prepay the Auction Rate Reset Note, on or before August
31, 2002. If the note is prepaid, the Company will pay a fee equal to 0.5% of
the aggregate amount of the note outstanding.

                                        27
   32
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 4. DEBT, CONTINUED

     Scheduled future maturities of notes payable and debentures at March 31,
2001 are as follows:



                            YEAR                              AMOUNT MATURING
                            ----                              ---------------
                                                              (IN THOUSANDS)
                                                           
2001........................................................     $  9,350
2002........................................................       78,226
2003........................................................      140,000
2004........................................................      221,000
2005........................................................      179,000
Thereafter..................................................       87,700
                                                                 --------
          Total.............................................     $715,276
                                                                 ========


  REVOLVING CREDIT FACILITIES

     REVOLVING LINE OF CREDIT.  The Company has an unsecured revolving line of
credit for $417,500,000. The facility may be expanded up to $500,000,000. At the
Company's option, the facility bears interest at a rate equal to (i) the
one-month LIBOR plus 1.25% or (ii) the higher of (a) the Bank of America, N.A.
prime rate or (b) the Federal Funds rate plus 0.50%. The interest rate adjusts
at the beginning of each new interest period, usually every thirty days. The
interest rates were 6.7% and 7.9% at March 31, 2001 and December 31, 2000,
respectively, and the facility requires an annual commitment fee equal to 0.25%
of the committed amount. The line expires in March 2002. The line of credit
requires monthly interest payments and all principal is due upon its expiration.

     MASTER LOAN AND SECURITY AGREEMENT.   The Company had a facility to borrow
up to $100,000,000, using certain commercial mortgage loans as collateral. The
agreement charged interest at the one-month LIBOR plus 1.0%, adjusted daily. The
agreement matured on October 27, 2000 and was not renewed.

     The average debt outstanding on the revolving credit facilities was
$78,344,000 and $154,853,000 for the three months ended March 31, 2001 and for
the year ended December 31, 2000, respectively. The maximum amount borrowed
under these facilities and the weighted average interest rate for the three
months ended March 31, 2001 and for the year ended December 31, 2000, were
$181,500,000 and $257,000,000, and 6.7% and 7.6%, respectively.

NOTE 5. PREFERRED STOCK

     Allied Investment has outstanding a total of 60,000 shares of $100 par
value, 3% cumulative preferred stock and 10,000 shares of $100 par value, 4%
redeemable cumulative preferred stock issued to the SBA pursuant to Section
303(c) of the Small Business Investment Act of 1958, as amended. The 3%
cumulative preferred stock does not have a required redemption date. Allied
Investment has the option to redeem in whole or in part the preferred stock by
paying the SBA the par value of such securities and any dividends accumulated
and unpaid to the date of redemption. The 4% redeemable cumulative preferred
stock has a required redemption date in June 2005.

                                        28
   33
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 6. SHAREHOLDERS' EQUITY

     Sales of common stock in the quarter ended March 31, 2001, and the year
ended December 31, 2000 were as follows:



                                                               2001       2000
                       (IN THOUSANDS)                         -------   --------
                                                                  
Number of common shares.....................................      444     14,812
Gross proceeds..............................................  $10,000   $263,460
Less costs including underwriting fees......................      (50)   (12,548)
                                                              -------   --------
  Net proceeds..............................................  $ 9,950   $250,912
                                                              =======   ========


     In addition, the Company issued 4,123,407 shares of common stock to acquire
BLC Financial Services, Inc. in a stock-for-stock exchange on December 31, 2000
for proceeds of $86,076,000.

     The Company has a dividend reinvestment plan, whereby the Company may buy
shares of its common stock in the open market or issue new shares in order to
satisfy dividend reinvestment requests. If the Company issues new shares, the
issue price is equal to the average of the closing sale prices reported for the
Company's common stock for the five consecutive days immediately prior to the
dividend payment date.

     Dividend reinvestment plan activity for the three months ended March 31,
2001 and for the year ended December 31, 2000 was as follows:



                                                               2001     2000
              (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)        ------   ------
                                                                 
Shares issued...............................................      78      254
Average price per share.....................................  $22.74   $18.79


NOTE 7. EARNINGS PER COMMON SHARE

     Earnings per common share for the three months ended March 31, 2001 and
2000 were as follows:



                                                                FOR THE THREE
                                                                MONTHS ENDED
                                                                  MARCH 31,
                                                              -----------------
                                                               2001      2000
          (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)             -------   -------
                                                                  
Net increase in net assets resulting from operations........  $52,028   $29,581
Less preferred stock dividends..............................      (55)      (55)
                                                              -------   -------
Income available to common shareholders.....................  $54,973   $29,526
                                                              =======   =======
Basic shares outstanding....................................   85,504    66,289
Dilutive options outstanding to officers....................    1,555        19
                                                              -------   -------
Diluted shares outstanding..................................   87,059    66,308
                                                              =======   =======
BASIC EARNINGS PER COMMON SHARE.............................  $  0.61   $  0.45
                                                              =======   =======
DILUTED EARNINGS PER COMMON SHARE...........................  $  0.60   $  0.45
                                                              =======   =======


                                        29
   34
                  ALLIED CAPITAL CORPORATION AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 8. CUT-OFF AWARD AND FORMULA AWARD

     The Predecessor Companies' existing stock option plans were canceled and
the Company established a cut-off dollar amount for all existing, but unvested
options as of the date of the Merger (the "Cut-off Award"). The Cut-off Award
was computed for each unvested option as of the Merger date. The Cut-off Award
was equal to the difference between the market price on August 14, 1997 (the
Merger announcement date) of the shares of stock underlying the option less the
exercise price of the option. The Cut-off Award was payable for each unvested
option upon the future vesting date of that option. The Cut-off Award was
designed to cap the appreciated value in unvested options at the Merger
announcement date, in order to set the foundation to balance option awards upon
the Merger. The Cut-off Award approximated $2.9 million in the aggregate and has
been expensed as the Cut-off Award vests. For the three months ended March 31,
2001 and for the year ended December 31, 2000, $28,000 and $535,000,
respectively, of the Cut-off Award vested.

     The Formula Award was established to compensate employees from the point
when their unvested options would cease to appreciate in value (the Merger
announcement date), up until the time at which they would be able to receive
option awards in ACC post-merger. In the aggregate, the Formula Award equaled 6%
of the difference between an amount equal to the combined aggregated market
capitalizations of the Predecessor Companies as of the close of the market on
the day before the Merger date (December 30, 1997), less an amount equal to the
combined aggregate market capitalizations of Allied Lending and the Predecessor
Companies as of the close of the market on the Merger announcement date.
Advisers' compensation committee allocated the Formula Award to individual
officers on December 30, 1997. The amount of the Formula Award as computed at
December 30, 1997 was $18,994,000. This amount was contributed to the Company's
deferred compensation trust and was used to purchase shares of the Company's
stock (included in common stock held in deferred compensation trust). The
Formula Award vested equally in three installments on December 31, 1998, 1999
and 2000. The Formula Award has been expensed in each year in which it vested.
For the years ended December 31, 2000, $5,648,000 was expensed as a result of
the Formula Award. At December 31, 2000, the liability related to the Formula
Award was $5,648,000 and has been included in common stock held in deferred
compensation trust. Vested Formula Awards have been distributed to recipients by
the Company, however, sale of the Company's stock by the recipients is
restricted. Unvested Formula Awards were forfeited upon a recipient's separation
from service and the related Company stock was retired. During 2000, $563,000 of
the Formula Award was forfeited.

NOTE 9. DIVIDENDS AND DISTRIBUTIONS

     The Company's Board of Directors declared and the Company paid a $0.49 per
common share dividend or $42,081,000 for the three months ended March 31, 2001.

                                        30
   35

ITEM 2.

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The following analysis of the financial condition and results of operations
of the Company should be read in conjunction with the Company's Consolidated
Financial Statements and the Notes thereto included herein and in the Company's
annual report on Form 10-K. This Management's Discussion and Analysis contains
certain forward-looking statements. These statements include the plans and
objectives of management for future operations and financial objectives, loan
portfolio growth and availability of funds. These forward-looking statements are
subject to the inherent uncertainties in predicting future results and
conditions. Certain factors that could cause actual results and conditions to
differ materially from those projected in these forward-looking statements are
set forth below in the Investment Considerations section. Other factors that
could cause actual results to differ materially include the uncertainties of
economic, competitive and market conditions, and future business decisions, all
of which are difficult or impossible to predict accurately and many of which are
beyond the control of the Company. Although the Company believes that the
assumptions underlying the forward-looking statements included herein are
reasonable, any of the assumptions could be inaccurate and, therefore, there can
be no assurance that the forward-looking statements included herein will prove
to be accurate. Therefore, the inclusion of such information should not be
regarded as a representation by the Company or any other person that the
objectives and plans of the Company will be achieved.

OVERVIEW

     The Company provides private investment capital to private and undervalued
public companies in a variety of different industries and in diverse geographic
locations. Our lending and investment activity is focused in private finance and
commercial real estate finance, primarily the purchase of commercial
mortgage-backed securities.

     The Company's portfolio composition at March 31, 2001, and December 31,
2000 was as follows:



                                                              AT            AT
                                                           MARCH 31,   DECEMBER 31,
                                                             2001          2000
                                                           ---------   ------------
                                                                 
Private Finance..........................................     69%           72%
Commercial Real Estate Finance...........................     31%           28%


     The Company's earnings depend primarily on the level of interest and
related portfolio income and net realized and unrealized gains earned on the
Company's investment portfolio after deducting interest paid on borrowed capital
and operating expenses. Interest income results from the stated interest rate
earned on a loan and the amortization of loan origination points and discounts.
The level of interest income is directly related to the balance of the
interest-bearing investment portfolio multiplied by the weighted average yield
on the interest-bearing portfolio. The Company's ability to generate interest
income is dependent on economic, regulatory and competitive factors that
influence interest rates and loan originations, and the Company's ability to
secure financing for its investment activities.

                                        31
   36

PORTFOLIO AND INVESTMENT ACTIVITY

     Total portfolio investment activity and yields as of and for the three
months ended March 31, 2001 and as of and for the year ended December 31, 2000
were as follows:



                                                         AT AND FOR       AT AND
                                                         THE THREE       FOR THE
                                                        MONTHS ENDED    YEAR ENDED
                                                         MARCH 31,     DECEMBER 31,
                   ($ IN MILLIONS)                          2001           2000
                   ---------------                      ------------   ------------
                                                                 
Portfolio at Value....................................    $1,886.8       $1,788.0
New Investments.......................................    $  150.8       $  901.5
Repayments............................................    $   26.6       $  154.1
Sales.................................................    $   35.2       $  280.2
Yield.................................................       14.3%          14.1%


PRIVATE FINANCE

     Private finance investment activity and yields as of and for the three
months ended March 31, 2001 and as of and for the year ended December 31, 2000
were as follows:



                                                   AT AND FOR THE
                                                    THREE MONTHS     AT AND FOR THE
                                                       ENDED           YEAR ENDED
                 ($ IN MILLIONS)                   MARCH 31, 2001   DECEMBER 31, 2000
                 ---------------                   --------------   -----------------
                                                              
Portfolio at Value...............................     $1,303.3          $1,282.5
New Investments..................................     $   20.6          $  600.9
Repayments.......................................     $   17.1          $  117.7
Yield............................................        14.7%             14.6%


     The private finance portfolio increased 2% from December 31, 2000 to March
31, 2001, and increased 98% during the year ended December 31, 2000. Buyout and
private finance activity across the industry slowed during the first quarter of
2001 largely due to credit tightening among senior lenders. Equity-focused
buyout firms generally need both senior and subordinated debt to leverage
private equity investments, and during the first quarter of 2001, the senior
bank market, and in particular the senior syndicated loan market, was
effectively closed. As a result, the Company completed the financing for only
one buyout transaction during the quarter, with the Company investing $10.0
million. The Company also funded existing financing commitments for existing
portfolio companies.

                                        32
   37

     The Company's increasing capital base has enabled it to make larger private
finance investments, supporting the increase in originations in 2000. Key
investment characteristics for new private finance mezzanine investments were as
follows:



                                                              FOR THE YEAR ENDED
                                                              DECEMBER 31, 2000
                                                              ------------------
                                                           
New investment characteristics:
  Number of investments.....................................            34
  Average investment size (millions)........................        $ 14.0
  Average current yield.....................................          14.7%
  Average portfolio company revenue (millions)..............        $153.5
  Average portfolio company years in business...............            36


     The average investment characteristics above are computed using simple
averages based upon underwriting data for investment activity for that year. As
a result, any one investment may have had individual investment characteristics
that may vary significantly from the stated simple average. In addition, average
investment characteristics may vary from year to year.

     The current yield on the private finance portfolio will fluctuate over time
depending on the equity "kicker" or warrants received with each debt financing.
Private finance investments are generally structured such that equity kickers
may provide an additional future investment return of up to 10%.

     In addition to the Company's core private finance investment activity
during 2000, the Company acquired 95% of BLC Financial Services, Inc. in a
"going private" buyout transaction for $95.2 million on December 31, 2000. The
Company issued approximately 4.1 million shares, or $86.1 million of new equity,
and paid $9.1 million in cash to acquire BLC. The new portfolio company has
changed its name to Business Loan Express, Inc. ("BLX").

     As part of the transaction, the Company recapitalized its Allied Capital
Express operations as an independently managed private portfolio company and
merged it into BLX. As part of the recapitalization, the Company contributed
certain assets, including the online rules-based underwriting technology and
fixed assets, and transferred 37 employees into the private portfolio company.
Upon completion of the transaction, the Company's investment in BLX totaled
$204.1 million and consisted of $74.5 million of 25% subordinated debt, $25.1
million of preferred stock, and $104.5 million of common stock on December 31,
2000.

     At March 31, 2001, the Company's investment in BLX totaled $211.1 million
at value and consisted of $66.0 million of 25% subordinated debt, $25.1 million
of preferred stock and $120.0 million of common stock. During the first quarter
of 2001, BLX secured a 3-year $117.5 million revolving credit facility ("BLX
Credit Facility") and completed a $65 million securitization of unguaranteed SBA
7(a) loans. As a result of the elimination of the refinancing risk that existed
at the time of the merger, and BLX's progress in merger integration, the Company
increased the value of its common stock investment by $15.5 million to $120.0
million at March 31, 2001. As the controlling shareholder of BLX, the Company
has provided an unconditional guaranty to the BLX Credit Facility lenders in an
amount of up to 50% of the total obligations (consisting of principal, accrued
interest and other fees) of BLX on the line of credit. The amount guaranteed by
the Company at March 31, 2001 was $37.7 million. This guaranty can be called by
the lenders only in the event of a default by BLX. BLX was in compliance with
the terms of the BLX Credit Facility at March 31, 2001. In consideration for
providing this guaranty, BLX will pay the Company an annual guaranty fee of $2.9
million. In addition, the Company has entered into a management

                                        33
   38

contract with BLX to provide management services, including certain technology
and transition services. The Company's investment in BLX is included in the
private finance portfolio.

     BLX is a non-bank small business lender licensed as a participant in the
SBA 7(a) Guaranteed Loan Program. BLX is headquartered in New York City, has 28
offices throughout the country and is an SBA-designated Preferred Lender in 64
markets.

     During the second quarter of 2000, the Company began an initiative to
invest in and strategically partner with select private equity funds focused on
venture capital investments. The strategy for these fund investments is to
provide solid investment returns and build strategic relationships with the fund
managers and their portfolio companies. The Company believes that it will have
opportunities to co-invest with the funds as well as finance their portfolio
companies as they mature.

     The Company believes that the fund investment strategy is an effective
means of participating in private equity investing through a diverse pooled
investment portfolio. The fund concept allows the Company to participate in a
pooled investment return without exposure to the risk of any single investment.
Since the beginning of 2000, the Company has committed a total of $44.5 million
to eight private equity funds. The committed amount is expected to be invested
over the next three years. The Company funded $1.6 million and $7.0 million of
this commitment for the three months ended March 31, 2001 and for the year ended
December 31, 2000, respectively.

COMMERCIAL REAL ESTATE FINANCE

     Commercial real estate finance investment activity and yields as of and for
the three months ended March 31, 2001 and as of and for the year ended December
31, 2000 were as follows:



                                             AS OF AND FOR THE    AS OF AND FOR THE
                                             THREE MONTHS ENDED       YEAR ENDED
              ($ IN MILLIONS)                  MARCH 31, 2001     DECEMBER 31, 2000
              ---------------                ------------------   ------------------
                                                            
Portfolio at Value.........................        $583.5               $505.5
New Investments............................        $130.2               $149.0
Repayments.................................        $  9.4               $ 24.8
Sales......................................        $ 35.2               $151.7
Yield......................................         13.7%                13.1%


     The commercial real estate finance portfolio increased 15% from December
31, 2000 to March 31, 2001, and decreased 3% for the year ended December 31,
2000. During 1998, the Company reduced its commercial mortgage loan origination
activity for its own portfolio due to declining interest rates and began to sell
its loans to other lenders. Then, beginning in the fourth quarter of 1998, the
Company began to take advantage of a unique market opportunity to acquire
non-investment grade commercial mortgage-backed securities ("CMBS") at
significant discounts from the face amount of the bonds. Turmoil in the capital
markets at that time created a lack of liquidity for the traditional buyers of
non-investment grade bonds. As a result, yields on these collateralized bonds
increased, thus providing an attractive investment opportunity. The Company
believes that CMBS is an attractive asset class because of the yields that can
be earned on a security that is fully secured by commercial mortgage loans. The
Company has opportunistically purchased CMBS since the fourth quarter of 1998.
The Company plans to continue its CMBS investment activity, however, in order to
maintain a balanced portfolio the Company expects that purchased CMBS will
continue to represent approximately 20% to 25% of total assets during 2001. The
Company's CMBS investment activity level will be dependent upon its ability to
purchase CMBS at attractive yields.

                                        34
   39

     The Company purchases CMBS at an average discount of 50% from the face
amount of the bonds. During the first quarter of 2001, the Company purchased
$104.4 million in CMBS with a face value of $182.3 million. In addition, the
Company purchased $24.6 million in non-investment grade securities related to a
collateralized debt obligation secured by CMBS and investment grade REIT bonds.
The weighted average yield to maturity on first quarter 2001 purchases is 15.9%
after assuming a 1% loss rate on the underlying collateral mortgage pool. During
2000, the Company purchased $124.3 million in CMBS with a face amount of $244.6
million and a weighted average yield to maturity of 14.7% after assuming a 1%
loss rate on the underlying collateral mortgage pool.

     As part of the Company's strategy to maximize its return on equity capital,
during the first quarter of 2001 the Company sold $35.2 million and during the
fourth quarter of 2000 the Company sold $98.7 million of CMBS bonds rated BB+,
BB and BB-. These bonds had an effective yield of 10.5% and 11.5%, and were sold
for $36.1 million and $102.5 million, respectively, resulting in a realized gain
on the sale. The sale of these lower-yielding bonds increased the Company's
overall liquidity. The effective yield on the Company's remaining purchased CMBS
portfolio at March 31, 2001 was 15.6%, after assuming a 1% loss on the entire
underlying mortgage loan pool. At March 31, 2001 and December 31, 2000, the
value of the purchased CMBS portfolio was $406.6 million and $311.3 million and
the unamortized discount was $431.7 million and $364.9 million, respectively.

     The original principal balance of the underlying pool of the approximately
2,900 loans that are collateral for the Company's CMBS had underwritten loan to
value ("LTV") and underwritten debt service coverage ratios ("DSCR") as follows:



                    LOAN TO VALUE RANGES                          $        %
                    --------------------                      ---------   ---
                                                                ($ IN
                                                              MILLIONS)
                                                                    
Less than 60%...............................................  $ 1,693.3    12%
60-65%......................................................    1,219.6     8%
65-70%......................................................    2,425.1    17%
70-75%......................................................    4,824.1    33%
75-80%......................................................    4,304.5    29%
Greater than 80%............................................      190.7     1%
                                                              ---------   ---
                                                              $14,657.3   100%
                                                              =========   ===
Weighted average LTV........................................      69.6%




                   DEBT SERVICE COVERAGE
                        RATIO RANGES                              $        %
                   ---------------------                      ---------   ---
                                                                ($ IN
                                                              MILLIONS)
                                                                    
Greater than 2.00...........................................  $   467.6     3%
1.76-2.00...................................................      446.5     3%
1.51-1.75...................................................    1,694.7    12%
1.26-1.50...................................................    8,333.2    57%
1.00-1.25...................................................    3,715.3    25%
                                                              ---------   ---
                                                              $14,657.3   100%
                                                              =========   ===
Weighted average DSCR.......................................       1.41


     The Company has been liquidating much of its whole commercial mortgage loan
portfolio so that it can redeploy the proceeds into higher yielding assets.
There were no commercial mortgage loan sales for the three months ended March
31, 2001. For the year ended December 31, 2000, the Company sold $53.1 million
of commercial mortgage loans. At March 31, 2001, the Company's

                                        35
   40

whole commercial real estate loan portfolio had been reduced to $99.5 million
from $106.4 million at December 31, 2000.

SMALL BUSINESS FINANCE

     As discussed above in the Private Finance section, the Company established
its Allied Capital Express operations as an independently managed private
portfolio company at the end of 2000. These operations are now included in the
private finance portfolio.

     Allied Capital Express loan activity for the year ended December 31, 2000
was as follows:



                      ($ IN MILLIONS)                          2000
                      ---------------                         ------
                                                           
New Investments.............................................  $151.6
Repayments..................................................  $ 11.6
Sales.......................................................  $128.5


     Allied Capital Express loan origination activity for 2000 increased due to
the opening of new regional office locations and from opportunities created by
the Company's Internet site launched in the fall of 1999. Loans in the Allied
Capital Express program were originated for sale; therefore, the increase in
loan sales was the result of the increase in originations. In addition,
beginning in 1999, the Company began to sell 90% of the unguaranteed portion of
SBA 7(a) loans through a structured finance agreement with a commercial paper
conduit. Allied Capital Express targeted small commercial real estate loans that
were, in many cases, originated in conjunction with SBA 7(a) loans. SBA 7(a)
loans were originated with variable interest rates priced at spreads ranging
from 1.75% to 2.75% over the prime lending rate.

                                        36
   41

RESULTS OF OPERATIONS

COMPARISON OF THREE MONTHS ENDED MARCH 31, 2001 AND 2000

     The following table summarizes Allied Capital's operating results for the
three months ended March 31, 2001 and 2000.



                                                        FOR THE THREE
                                                        MONTHS ENDED
                                                          MARCH 31,
                                                      -----------------              PERCENT
                                                       2001      2000      CHANGE    CHANGE
     ($ IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)       -------   -------   --------   -------
                                                                         
INTEREST AND RELATED PORTFOLIO INCOME
     Interest and dividends.........................  $54,875   $38,812   $ 16,063      41%
     Premiums from loan dispositions................      821     3,289     (2,468)    (75)%
     Investment advisory fees and other income......    9,375     1,796      7,579     422%
                                                      -------   -------   --------     ---
          Total interest and related portfolio
             income.................................   65,071    43,897     21,174      48%
                                                      -------   -------   --------     ---
EXPENSES
     Interest.......................................   15,930    12,311      3,619      29%
     Employee.......................................    6,418     4,569      1,849      40%
     Administrative.................................    2,967     2,753        214       8%
                                                      -------   -------   --------     ---
          Total operating expenses..................   25,315    19,633      5,682      29%
                                                      -------   -------   --------     ---
     Formula and cut-off awards.....................       28     1,691     (1,663)    (98)%
                                                      -------   -------   --------     ---
          Net operating income before net realized
             and unrealized gains...................   39,728    22,573     17,155      76%
                                                      -------   -------   --------     ---
NET REALIZED AND UNREALIZED GAINS
     Net realized gains.............................    1,154     2,176     (1,022)    (47)%
     Net unrealized gains...........................   11,146     4,832      6,314     131%
                                                      -------   -------   --------     ---
          Total net realized and unrealized gains...   12,300     7,008      5,292      76%
                                                      -------   -------   --------     ---
Net increase in net assets resulting from
  operations........................................  $52,028   $29,581   $ 22,447      76%
                                                      =======   =======   ========     ===
Diluted net operating income per share..............  $  0.46   $  0.34   $   0.12      35%
                                                      =======   =======   ========     ===
Diluted earnings per share..........................  $  0.60   $  0.45   $   0.15      33%
                                                      =======   =======   ========     ===
Weighted average shares outstanding -- diluted......   87,059    66,308     20,751      31%


     Net increase in net assets resulting from operations (NIA) results from
total interest and related portfolio income earned, less total expenses incurred
in the operations of the Company, plus net realized and unrealized gains or
losses.

     Total interest and related portfolio income is primarily a function of the
level of interest income earned and the balance of portfolio assets. In
addition, total interest and related portfolio income

                                        37
   42

includes dividend income, premiums from loan dispositions, prepayment premiums,
and investment advisory fees and other income.



                                                              FOR THE THREE
                                                              MONTHS ENDED
                                                                MARCH 31,
                                                              -------------
                                                              2001    2000
         ($ IN MILLIONS, EXCEPT PER SHARE AMOUNTS)            -----   -----
                                                                
Total Interest and Related Portfolio Income.................  $65.1   $43.9
Per share...................................................  $0.75   $0.66


     The increase in interest income earned results primarily from continued
growth of the Company's investment portfolio and the Company's focus on
increasing its overall portfolio yield. The Company's investment portfolio,
excluding non-interest bearing equity interests in portfolio companies,
increased by 22% to $1,542.9 million at March 31, 2001 from $1,260.1 million at
March 31, 2000. The weighted average yield on the interest bearing investments
in the portfolio at March 31, 2001 and 2000 was as follows:



                                                                MARCH 31,
                                                              -------------
                                                              2001    2000
                                                              -----   -----
                                                                
Private Finance.............................................  14.7%   13.9%
Commercial Real Estate Finance..............................  13.7%   12.5%
Small Business Finance......................................    --%   11.3%
Total Portfolio.............................................  14.3%   13.0%


     Included in net premiums from loan dispositions are premiums from loan
sales and premiums received on the early repayment of loans. There were no
premiums from loan sales for the three months ended March 31, 2001. For the
three months ended March 31, 2000, premiums from loan sales were $2.2 million,
resulting primarily from the premium paid by purchasers of loans originated
through Allied Capital Express, less the origination commissions associated with
the loans sold. Upon the merger of the Allied Capital Express operations into
BLX, the premium from loan sales earned historically is intended to be replaced
with interest income earned by the Company from its subordinated debt investment
in BLX as well as fees earned from its guaranty of the BLX Credit Facility and
its management contract with BLX.

     Prepayment premiums were $0.8 million and $1.1 million for the three months
ended March 31, 2001 and 2000, respectively. While the scheduled maturities of
private finance and commercial real estate loans range from five to ten years,
it is not unusual for the Company's borrowers to refinance or pay off their
debts to the Company ahead of schedule. Because the Company seeks to finance
primarily seasoned, performing companies, such companies at times can secure
lower cost financing as their balance sheets strengthen, or as more favorable
interest rates become available. Therefore, the Company generally structures its
loans to require a prepayment premium for the first three to five years of the
loan.

     Investment advisory fees and other income include diligence and structuring
fees from our investing activities of $4.8 million and management and guaranty
fees from BLX of $3.7 million for the three months ended March 31, 2001.
Diligence and structuring fees are separately negotiated on each portfolio
investment, and therefore, may vary from quarter to quarter.

     Operating expenses include interest, employee and administrative expenses.
The Company's single largest expense is interest on indebtedness. The
fluctuations in interest expense during the three months ended March 31, 2001
and 2000 are attributable to changes in the level of borrowings by the

                                        38
   43

Company and its subsidiaries under various notes payable and debentures and
revolving credit facilities. The Company's borrowing activity and weighted
average interest cost, including fees and closing costs, were as follows:



                                                              AT AND FOR THE
                                                               THREE MONTHS
                                                                   ENDED
                                                                 MARCH 31,
                                                              ---------------
                                                               2001     2000
                      ($ IN MILLIONS)                         ------   ------
                                                                 
Total Outstanding Debt......................................  $883.8   $683.4
Average Outstanding Debt....................................  $790.1   $627.3
Weighted Average Cost.......................................    7.8%     7.9%
BDC Asset Coverage*.........................................    232%     217%


-------------------------
* As a BDC, the Company is generally required to maintain a ratio of 200% of
  total assets to total borrowings.

     Employee expenses include salaries and employee benefits. The increase in
salaries and employee benefits for the periods presented reflects wage increases
and the experience level of employees hired. Total employees were 96 and 125 at
March 31, 2001 and 2000, respectively. As part of the recapitalization of Allied
Capital Express discussed above, employees of the Company were transferred to
the portfolio company at the end of 2000. Expenses related to 30 employees
dedicated to Allied Capital Express are reflected in employee expense and the
number of employees for the three months ended March 31, 2000.

     Administrative expenses include the leases for the Company's headquarters
in Washington, DC, and its regional offices, travel costs, stock record
expenses, directors' fees, legal and accounting fees and various other expenses.
For the three months ended March 31, 2001 and 2000, employee and administrative
costs as a percentage of total interest and related portfolio income less
interest expense plus net realized and unrealized gains was 15% and 19%,
respectively.

     The formula and cut-off awards totaled $1.7 million, or $0.03 per share,
for the three months ended March 31, 2000. The formula award vested over a
three-year period which ended on December 31, 2000.

     Net realized gains resulted from the sale of equity securities associated
with certain private finance investments and the realization of unamortized
discount resulting from the sale and early repayment of private finance loans,
commercial mortgage loans and Purchased CMBS bonds, offset by losses on
investments. Realized gains and losses were as follows:



                                                              FOR THE THREE
                                                              MONTHS ENDED
                                                                MARCH 31,
                                                              -------------
                                                              2001    2000
                      ($ IN MILLIONS)                         -----   -----
                                                                
Realized Gains..............................................  $ 1.9   $ 2.7
Realized Losses.............................................   (0.7)   (0.5)
                                                              -----   -----
Net Realized Gains..........................................  $ 1.2   $ 2.2
                                                              =====   =====
Net Unrealized Gains........................................  $11.1   $ 4.8
                                                              =====   =====


     Realized gains for the three months ended March 31, 2001 primarily resulted
from a transaction involving one portfolio company, Southwest PCS, LLC ($0.8
million). Realized gains for the three

                                        39
   44

months ended March 31, 2000 resulted primarily from transactions involving two
portfolio companies. The Company reversed previously recorded unrealized
appreciation totaling $1.1 million and $2.1 million when these gains were
realized for the three months ended March 31, 2001 and 2000, respectively.

     Realized losses for the three months ended March 31, 2001 resulted from the
liquidation of certain portfolio investments. Losses realized for the three
months ended March 31, 2001 and 2000 had been recognized in NIA over time as
unrealized depreciation when the Company determined that the respective
portfolio security's value had become impaired. Thus, the Company reversed
previously recorded unrealized depreciation totaling $0.7 million and $0.4
million when the related losses were realized for the three months ended March
31, 2001 and 2000, respectively.

     Net unrealized gains for the three months ended March 31, 2001 and 2000
consisted of valuation changes resulting from the Board of Directors' valuation
of the Company's assets and the effect of reversals of unrealized appreciation
or depreciation resulting from realized gains or losses.

     The Company increased the value of its equity investment in BLX by $15.5
million at March 31, 2001. During the first quarter, BLX secured a 3-year $117.5
million revolving credit facility and completed a $65 million securitization of
unguaranteed SBA 7(a) loans. As a result of the elimination of the refinancing
risk that existed at the time of the merger, and BLX's progress in merger
integration, the Company increased the value of its equity investment. The
Company also increased the value of its investment in Wyo-Tech Acquisition
Corporation by $8.8 million, due to its continued growth and positive
performance. In addition to BLX and Wyo-Tech, the Company increased the value of
other portfolio companies by $6.1 million in total. These companies increased in
value because of continued positive performance, and valuation data that would
indicate that a valuation increase was necessary.

     The Company decreased the value of its common equity investment in Startec
Global Communications Corporation by $3.0 million. The Company also decreased
the value of its debt investment in NETtel Communications, Inc. by $5.0 million.
In addition, the Company decreased the value of other portfolio companies by a
total of $11.3 million.

     At March 31, 2001, net unrealized appreciation in the portfolio totaled
$30.5 million and was composed of unrealized appreciation of $75.5 million,
resulting primarily from appreciated equity interests in portfolio companies,
and unrealized depreciation of $45.0 million, resulting primarily from
underperforming loan and equity interests in the portfolio. Net realized and
unrealized gains can vary substantially on a quarterly basis.

     The Company employs a standard grading system for the entire portfolio.
Grade 1 is used for those investments from which a capital gain is expected.
Grade 2 is used for investments performing in accordance with plan. Grade 3 is
used for investments that require closer monitoring; however, no loss of
interest or principal is expected. Grade 4 is used for investments for which
some loss of contractually due interest is expected, but no loss of principal is
expected. Grade 5 is used for investments for which some loss of principal is
expected and the investment is written down to net realizable value.

                                        40
   45

     At March 31, 2001, the Company's portfolio was graded as follows:



                                                          PORTFOLIO      PERCENTAGE OF
                        GRADE                             AT VALUE      TOTAL PORTFOLIO
                        -----                           -------------   ---------------
                                                        (IN MILLIONS)
                                                                  
1.....................................................    $  430.3            22.8%
2.....................................................     1,323.5            70.2%
3.....................................................        35.3             1.9%
4.....................................................        61.1             3.2%
5.....................................................        36.6             1.9%
                                                          --------           -----
                                                          $1,886.8           100.0%
                                                          ========           =====


     Included in Grade 4 and 5 investments are assets totaling $14.4 million
that are secured by commercial real estate at March 31, 2001. Grade 5 private
finance investments at March 31, 2001, totaled $34.0 million, at value, or 1.8%,
of the Company's total portfolio, respectively. Total Grade 4 and 5 assets as a
percentage of the total portfolio at value at March 31, 2001 and December 31,
2000 and 1999 were 5.1%, 5.7% and 3.8%, respectively. The Company expects that a
certain number of portfolio companies will be in the Grade 4 or 5 category from
time to time. Part of the business of private finance is working with troubled
portfolio companies to improve their businesses and protect the Company's
investment. The number of portfolio companies and related investment amount
included in Grade 4 and 5 may fluctuate significantly from quarter to quarter as
the Company helps these companies work through their problems. The Company
continues to follow its historical practices of working with a troubled
portfolio company in order to recover the maximum amount of the Company's
investment, but records unrealized depreciation for the expected full amount of
the potential loss when such exposure is identified.

     At March 31, 2001, delinquencies in the underlying collateral pool for the
Company's CMBS portfolio were 0.5%. The yield used to accrue interest on this
portfolio assumes a 1% loss rate on the entire underlying collateral mortgage
pool, and as of March 31, 2001, no losses have been realized.

     For the total investment portfolio, loans greater than 120 days delinquent
were $55.3 million at value at March 31, 2001, or 2.9% of the total portfolio.
Included in this category are loans valued at $9.8 million that are fully
secured by real estate. Loans greater than 120 days delinquent generally do not
accrue interest. Loans greater than 120 days delinquent at December 31, 2000
were $56.4 million at value, or 3.2% of the total portfolio, which included
$13.3 million that were fully secured by real estate. As a provider of long-term
privately negotiated investment capital, it is not atypical to defer payment of
principal or interest from time to time. As a result, the amount of the
portfolio that is greater than 120 days delinquent may vary from quarter to
quarter. The terms of the private finance agreements frequently provide an
opportunity for portfolio companies to restructure their debt and equity
capital. During such restructuring, the Company may not receive or accrue
interest or dividend payments. The investment portfolio is priced to provide
current returns for our shareholders assuming that a portion of the portfolio at
any time may not be accruing interest currently. The Company also prices its
investments for a total return including current interest or dividends plus
capital gains from the sale of equity securities. Therefore, the amount of loans
greater than 120 days delinquent is not necessarily an indication of future
principal loss or loss of anticipated investment return. The Company's portfolio
grading system is used as a means to assess loss of investment return (Grade 4
assets) or loss of investment principal (Grade 5 assets).

     The Company has elected to be taxed as a regulated investment company
("RIC") under Subchapter M of the Internal Revenue Code of 1986, as amended
("Code"). As long as the Company qualifies as a RIC, the Company is not taxed on
its investment company taxable income or

                                        41
   46

realized capital gains, to the extent that such income or gains are distributed,
or deemed to be distributed, to shareholders on a timely basis. Annual tax
distributions may differ from NIA for the fiscal year due to timing differences
in the recognition of income and expenses, returns of capital and net unrealized
appreciation or depreciation, which are not included in taxable income.

     In order to maintain its RIC status, the Company must, in general, (1)
derive at least 90% of its gross income from dividends, interest, gains from the
sale of securities and other specified types of income; (2) meet investment
diversification requirements as defined in the Code; and (3) distribute annually
to shareholders at least 90% of its investment company taxable ordinary income.
The Company intends to take all steps necessary to continue to meet the RIC
qualifications. However, there can be no assurance that the Company will
continue to elect or qualify for such treatment in future years.

     The weighted average common shares outstanding used to compute basic
earnings per share were 85.5 million and 66.3 million for the three months ended
March 31, 2001 and 2000, respectively. The increases in the weighted average
shares reflect the issuance of new shares and the issuance of shares pursuant to
a dividend reinvestment plan.

     All per share amounts included in management's discussion and analysis have
been computed using the weighted average shares used to compute diluted earnings
per share, which were 87.1 million and 66.3 million for the three months ended
March 31, 2001 and 2000, respectively.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

CASH AND CASH EQUIVALENTS

     At March 31, 2001, the Company had $9.4 million in cash and cash
equivalents. The Company invests otherwise uninvested cash in U.S. government-
or agency-issued or guaranteed securities that are backed by the full faith and
credit of the United States, or in high quality, short-term repurchase
agreements fully collateralized by such securities. The Company's objective is
to manage to a low cash balance and fund new originations with its credit
facilities.

DEBT

     The Company had outstanding debt at March 31, 2001 as follows:



                                                                                           ANNUAL
                                                             FACILITY       AMOUNT        INTEREST
                                                              AMOUNT      OUTSTANDING     COST(1)
                      ($ IN MILLIONS)                        --------   ---------------   --------
                                                                                 
Notes payable and debentures:
  Unsecured long-term notes payable........................  $  544.0       $544.0          8.0%
  SBA debentures...........................................     108.8         87.4          8.3%
  Auction rate reset note..................................      78.2         78.2          7.1%
  OPIC loan................................................       5.7          5.7          6.6%
                                                             --------       ------         -----
         Total notes payable and debentures................  $  736.7       $715.3          7.9%
                                                             --------       ------         -----
Revolving credit facilities:
    Revolving line of credit...............................  $  417.5       $168.5          7.6%
                                                             --------       ------
         Total debt........................................  $1,154.2       $883.8          7.8%
                                                             ========       ======         =====


-------------------------
(1) The annual interest cost includes the cost of commitment fees and other
    facility fees.

     UNSECURED LONG-TERM NOTES PAYABLE.  The Company has issued long-term debt
to institutional lenders, primarily insurance companies. The notes have five- or
seven-year maturities, with maturity dates beginning in 2003. The notes require
payment of interest only semi-annually, and all principal is due upon maturity.

                                        42
   47

     SBA DEBENTURES.  The Company, through its SBIC subsidiary, has debentures
payable to the SBA with terms of ten years. The notes require payment of
interest only semi-annually, and all principal is due upon maturity. The Company
may borrow up to $108.8 million from the SBA under the SBIC program. At March
31, 2001, the Company has a commitment to borrow up to an additional $21.4
million from the SBA. The commitment expires on September 30, 2005.

     AUCTION RATE RESET NOTE.  The Company has a $75 million Auction Rate Reset
Senior Note Series A that matures on December 2, 2002 and bears interest at the
three-month London Inter-Bank Offer Rate ("LIBOR") plus 1.75% which adjusts
quarterly. Interest is due quarterly and the Company, at its option, may pay or
defer and capitalize such interest payments. The amount outstanding on the note
will increase as interest due is deferred and capitalized. As a means to repay
the note, the Company has entered into an agreement to issue $75 million of
debt, equity or other securities in one or more public or private transactions,
or prepay the Auction Rate Reset Note, on or before August 31, 2002. If the note
is prepaid, the Company will pay a fee equal to 0.5% of the aggregate amount of
the note outstanding.

     REVOLVING LINE OF CREDIT.  The Company has a two-year, $417.5 million
unsecured revolving line of credit that expires in May 2002. This facility may
be expanded up to $500 million. At the Company's option, the credit facility
bears interest at a rate equal to (i) the one-month LIBOR plus 1.25% or (ii) the
higher of (a) the Bank of America, N.A. prime rate or (b) the Federal Funds rate
plus 0.50%. The credit facility requires monthly payments of interest, and all
principal is due upon maturity.

EQUITY CAPITAL AND DIVIDENDS

     The Company raises debt and equity capital for continued investment in its
portfolio. Because the Company is a RIC, it distributes its income and requires
external capital for growth. Because the Company is a BDC, it is limited in the
amount of debt capital it may use to fund its growth, since it is generally
required to maintain a ratio of 200% of total assets to total borrowings, or
approximately 1 to 1 debt to equity capital ratio.

     To support its growth during the first quarter of 2001, the Company raised
$10.0 million in new equity capital primarily through the sale of shares from
its shelf registration statement. The Company issues equity from time to time
using a shelf registration statement when it has a clear use of proceeds for
attractive investment opportunities. Historically, this process has enabled the
Company to raise equity on an accretive basis for existing shareholders. At
March 31, 2001, total shareholders' equity had increased to $1.05 billion.

     The Company's Board reviews the dividend rate quarterly, and adjusts the
quarterly dividend rate throughout the year as the Company's earnings momentum
builds. For the first and second quarter of 2001, the Board declared a $0.49 and
$0.50 per common share dividend, respectively.

     As a result of growth in ordinary taxable income combined with the
increased size and diversity of the Company's portfolio and its projected future
capital gains, the Company's Board of Directors will continue to evaluate
whether to retain or distribute capital gains as they occur. The Company's
dividend policy allows the Company to continue to distribute some capital gains,
but will also allow the Company to retain gains that exceed a normal capital
gains distribution level, and therefore avoid any unusual spike in dividends in
any one year. The dividend policy also enables the Board to selectively retain
gains to support future growth.

     The Company plans to maintain a strategy of financing its operations,
dividend requirements and future investments with cash from operations, through
borrowings under short- or long-term credit facilities or other debt securities,
through asset sales, or through the sale or issuance of new equity

                                        43
   48

capital. The Company will utilize its short-term credit facilities only as a
means to bridge to long-term financing. The Company evaluates its interest rate
exposure on an ongoing basis. The Company maintains a matched-funding philosophy
that focuses on matching the estimated maturities of its loan and investment
portfolio to the estimated maturities of its borrowings. To the extent deemed
necessary, the Company may hedge variable and short-term interest rate exposure
through interest rate swaps or other techniques. At March 31, 2001, the
Company's debt to equity ratio was less than 1 to 1 and weighted average cost of
funds was 7.8%. There are no significant maturities of long-term debt until
2003. The Company believes that it has access to capital sufficient to fund its
ongoing investment and operating activities, and from which to pay dividends.

                                        44
   49

                           INVESTMENT CONSIDERATIONS

     Investing in the Company involves a number of significant risks and other
factors relating to the structure and investment objective of the Company. As a
result, there can be no assurance that the Company will achieve its investment
objective.

     INVESTING IN PRIVATE COMPANIES INVOLVES A HIGH DEGREE OF RISK.  Our
portfolio consists primarily of long-term loans to and investments in private
companies. Investments in private businesses involve a high degree of business
and financial risk, which can result in substantial losses and accordingly
should be considered speculative. There is generally no publicly available
information about the companies in which we invest, and we rely significantly on
the diligence of our employees and agents to obtain information in connection
with the Company's investment decisions. In addition, some smaller businesses
have narrower product lines and market shares than their competition, and may be
more vulnerable to customer preferences, market conditions or economic
downturns, which may adversely affect the return on, or the recovery of, our
investment in such businesses.

     OUR FINANCIAL RESULTS COULD BE NEGATIVELY AFFECTED IF BLX FAILS TO PERFORM
AS EXPECTED. Business Loan Express, Inc. ("BLX") is our largest portfolio
investment. Our financial results could be negatively affected if BLX, as a
portfolio company, fails to perform as expected. At March 31, 2001, the
investment totaled $211.1 million, or 10.7% of total assets. In addition, as
controlling shareholder of BLX, the Company has provided an unconditional
guaranty to BLX's credit facility lenders in an amount equal to 50% of BLX's
total obligations on its $117.5 million unsecured revolving credit facility. The
amount guaranteed by the Company at March 31, 2001 was $37.7 million. This
guaranty can only be called in the event of a default by BLX.

     OUR BORROWERS MAY DEFAULT ON THEIR PAYMENTS.  We make unsecured,
subordinated loans and invest in equity securities, which may involve a higher
degree of repayment risk. We primarily invest in and lend to companies that may
have limited financial resources and that may be unable to obtain financing from
traditional sources. Numerous factors may affect a borrower's ability to repay
its loan, including the failure to meet its business plan, a downturn in its
industry or negative economic conditions. Deterioration in a borrower's
financial condition and prospects may be accompanied by deterioration in any
collateral for the loan.

     OUR PORTFOLIO OF INVESTMENTS IS ILLIQUID.  We acquire most of our
investments directly from private companies. The majority of the investments in
our portfolio will be subject to restrictions on resale or otherwise have no
established trading market. The illiquidity of most of our portfolio may
adversely affect our ability to dispose of loans and securities at times when it
may be advantageous for us to liquidate such investments.

     INVESTMENTS IN NON-INVESTMENT GRADE COMMERCIAL MORTGAGE-BACKED SECURITIES
MAY BE ILLIQUID AND MAY HAVE A HIGHER RISK OF DEFAULT.  The commercial
mortgage-backed securities ("CMBS") in which we invest are non-investment grade,
which means that nationally recognized statistical rating organizations rate
them below the top four investment-grade rating categories (i.e., "AAA" through
"BBB"), and are sometimes referred to as "junk bonds." The non-investment grade
CMBS tend to be less liquid, may have a higher risk of default and may be more
difficult to value. Non-investment grade securities usually provide a higher
yield than do investment-grade bonds, but with the higher return comes greater
risk. Non-investment grade securities are considered speculative, and their
capacity to pay principal and interest in accordance with the terms of their
issue is not ensured.

                                        45
   50

     OUR PORTFOLIO INVESTMENTS ARE RECORDED AT FAIR VALUE AS DETERMINED BY THE
BOARD OF DIRECTORS IN ABSENCE OF READILY ASCERTAINABLE PUBLIC MARKET
VALUES.  Pursuant to the requirements of the Investment Company Act of 1940
("1940 Act"), the Board of Directors is required to value each asset quarterly,
and we are required to carry our portfolio at fair value as determined by the
Board of Directors. Since there is typically no public market for the loans and
equity securities of the companies in which we make investments, our Board of
Directors estimates the fair value of these loans and equity securities pursuant
to a written valuation policy and a consistently applied valuation process.
Unlike banks, we are not permitted to provide a general reserve for anticipated
loan losses; we are instead required by the 1940 Act to specifically value each
individual investment and record an unrealized loss for an asset that we believe
has become impaired. Without a readily ascertainable market value, the estimated
value of our portfolio of loans and equity securities may differ significantly
from the values that would be placed on the portfolio if there existed a ready
market for the loans and equity securities. We adjust quarterly the valuation of
our portfolio to reflect the Board of Directors' estimate of the current
realizable value of each investment in our portfolio. Any changes in estimated
value are recorded in the Company's statement of operations as "Net unrealized
gains (losses)."

     WE BORROW MONEY WHICH MAGNIFIES THE POTENTIAL FOR GAIN OR LOSS ON AMOUNTS
INVESTED AND MAY INCREASE THE RISK OF INVESTING IN OUR COMPANY.  We borrow from,
and issue senior debt securities to, banks, insurance companies and other
lenders. Lenders of these senior securities have fixed dollar claims on our
consolidated assets that are superior to the claims of our common shareholders.
Borrowings, also known as leverage, magnify the potential for gain or loss on
amounts invested and, therefore, increase the risks associated with investing in
our securities. If the value of our consolidated assets increases, then
leveraging would cause the net asset value attributable to the Company's common
stock to increase more sharply than it would have had we not leveraged.
Conversely, if the value of our consolidated assets decreases, leveraging would
cause net asset value to decline more sharply than it otherwise would have had
we not leveraged. Similarly, any increase in our consolidated income in excess
of consolidated interest payable on the borrowed funds would cause our net
income to increase more than it would without the leverage, while any decrease
in our consolidated income would cause net income to decline more sharply than
it would have had we not borrowed. Such a decline could negatively affect our
ability to make common stock dividend payments. Leverage is generally considered
a speculative investment technique.

     At March 31, 2001, the Company had $883.8 million of outstanding
indebtedness, bearing a weighted annual interest cost of 7.8%. In order for us
to cover these annual interest payments on indebtedness, we must achieve annual
returns on our portfolio of at least 3.5%.

     WE MAY NOT BORROW MONEY UNLESS WE MAINTAIN ASSET COVERAGE FOR INDEBTEDNESS
OF AT LEAST 200% WHICH MAY AFFECT RETURNS TO SHAREHOLDERS.  We must maintain
asset coverage for a class of senior security representing indebtedness of at
least 200%. Our ability to achieve our investment objective may depend in part
on our continued ability to maintain a leveraged capital structure by borrowing
from banks or other lenders on favorable terms. There can be no assurance that
we will be able to maintain such leverage. If asset coverage declines to less
than 200%, we may be required to sell a portion of our investments when it is
disadvantageous to do so. As of March 31, 2001, our asset coverage for
indebtedness was 232%.

                                        46
   51

     CHANGES IN INTEREST RATES MAY AFFECT OUR COST OF CAPITAL AND NET OPERATING
INCOME. Because we borrow money to make investments, our net operating income is
dependent upon the difference between the rate at which we borrow funds and the
rate at which we invest these funds. As a result, there can be no assurance that
a significant change in market interest rates will not have a material adverse
effect on our portfolio income. In periods of sharply rising interest rates, our
cost of funds would increase, which would reduce our net operating income before
net realized and unrealized gains. However, there would be no effect on the
return, if any, that could be generated from our equity interests. We use a
combination of long-term and short-term borrowings and equity capital to finance
our investing activities. The Company utilizes its short-term credit facilities
only as a means to bridge to long-term financing. Our long-term fixed-rate
investments are financed primarily with long-term fixed-rate debt and equity. We
may use interest rate risk management techniques in an effort to limit our
exposure to interest rate fluctuations. Such techniques may include various
interest rate hedging activities to the extent permitted by the 1940 Act.

     BECAUSE WE MUST DISTRIBUTE INCOME, WE WILL CONTINUE TO NEED ADDITIONAL
CAPITAL TO GROW. We will continue to need capital to fund incremental growth in
our investments. Historically, we have borrowed from financial institutions and
have issued equity securities. A reduction in the availability of new capital
could limit our ability to grow. We must distribute at least 90% of our taxable
net operating income excluding net realized long-term capital gains to our
stockholders to maintain our regulated investment company ("RIC") status. As a
result such earnings will not be available to fund investment originations. We
expect to continue to borrow from financial institutions and sell additional
equity securities. If we fail to obtain funds from such sources or from other
sources to fund our investments, it could limit our ability to grow, which could
have a material adverse effect on the value of the Company's common stock. In
addition, as a business development company ("BDC"), we are generally required
to maintain a ratio of at least 200% of total assets to total borrowings, which
may restrict our ability to borrow in certain circumstances.

     OUR PRIVATE FINANCE INVESTMENTS MAY NOT PRODUCE CAPITAL GAINS.  Private
finance investments are typically structured as debt securities with a
relatively high fixed rate of interest and with an equity feature such as
conversion rights, warrants or options. As a result, private finance investments
generate interest income from the time they are made, and may also produce a
realized gain from an accompanying equity feature. We cannot be sure that our
portfolio will generate a current return or capital gains.

     LOSS OF PASS-THROUGH TAX TREATMENT WOULD SUBSTANTIALLY REDUCE NET ASSETS
AND INCOME AVAILABLE FOR DIVIDENDS.  We have operated the Company so as to
qualify to be taxed as a RIC under Subchapter M of the Internal Revenue Code of
1986, as amended ("Code"). If we meet source of income, diversification and
distribution requirements, the Company qualifies for pass-through tax treatment.
If the Company fails to qualify as a RIC, the Company would become subject to
federal income tax as if it were an ordinary corporation, which would
substantially reduce our net assets and the amount of income available for
distribution to our shareholders. The Company would cease to qualify for
pass-through tax treatment if it were unable to comply with these requirements,
or if it ceased to qualify as a BDC under the 1940 Act. We also could be subject
to a 4% excise tax and/or corporate level income tax if we fail to make required
distributions.

                                        47
   52

     WE OPERATE IN A COMPETITIVE MARKET FOR INVESTMENT OPPORTUNITIES.  We
compete for investments with many other companies and individuals, some of whom
have greater resources than we do. Increased competition would make it more
difficult for us to purchase or originate investments at attractive prices. As a
result of this competition, sometimes we may be precluded from making otherwise
attractive investments.

     CHANGES IN THE LAW OR REGULATIONS THAT GOVERN THE COMPANY COULD HAVE A
MATERIAL IMPACT ON THE COMPANY OR OUR OPERATIONS.  We are regulated by the
Securities and Exchange Commission and the SBA. In addition, changes in the laws
or regulations that govern BDCs, RICs, real estate investment trusts ("REITs")
and SBICs may significantly affect our business. Any change in the law or
regulations that govern our business could have a material impact on the Company
or its operations. Laws and regulations may be changed from time to time, and
the interpretations of the relevant laws and regulations also are subject to
change.

     QUARTERLY RESULTS MAY FLUCTUATE AND MAY NOT BE INDICATIVE OF FUTURE
QUARTERLY PERFORMANCE. The Company's quarterly operating results could fluctuate
and therefore, you should not rely on quarterly results to be indicative of the
Company's performance in future quarters. Factors that could cause quarterly
operating results to fluctuate include, among others, variations in the
investment origination volume, variation in timing of prepayments, variations in
and the timing of the recognition of realized and unrealized gains or losses,
the degree to which we encounter competition in our markets and general economic
conditions.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     There has been no material change in the quantitative or qualitative
disclosures about market risk since December 31, 2000.

                                        48
   53

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

     The Company is party to certain lawsuits in the normal course of business.
While the outcome of these legal proceedings cannot at this time be predicted
with certainty, the Company does not expect that these proceedings will have a
material effect upon the Company's financial condition or results of operations.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

     During the three months ended March 31, 2001 ACC issued a total of 78,197
shares pursuant to a dividend reinvestment plan. This plan is not registered and
relies on an exemption from registration in the Securities Act of 1933.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

     Not applicable.

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

     None.

ITEM 5.  OTHER INFORMATION

     Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a) List of Exhibits



 EXHIBIT
  NUMBER                            DESCRIPTION
 -------                            -----------
         
 3(i)(a)(1) Articles of Amendment and Restatement of the Articles of
            Incorporation.
 3(i)(b)(2) Articles of Merger.
 3(i)(c)(14) Amendment to the Amended and Restated Articles of
            Incorporation.
 3(ii)10    Bylaws.
 4.1(4)     Specimen certificate of the Company's Common stock, par
            value $0.0001 per share. See exhibits 3(i), 3(ii) and 3(iii)
            for other instruments defining the rights of security
            holders.
 4.2(2)     Form of debenture between certain subsidiaries of the
            Company and the U.S. Small Business Administration.
 5          Not applicable.
 9          Not applicable.
10.1(14)    Amended and Restated Credit Agreement dated May 17, 2000.
10.2(5)     Note Agreement dated as of April 30, 1998.
10.3(3)     Loan Agreement between Allied I and Overseas Private
            Investment Corporation, dated April 10, 1995. Letter dated
            December 11, 1997 evidencing assignment of Loan Agreement
            from Allied I to the Company.
10.4(8)     Note Agreement dated as of May 1, 1999.
10.4a(10)   Note Agreement dated as of November 15, 1999.
10.4b(13)   Note Agreement dated as of October 15, 2000.


                                        49
   54



 EXHIBIT
  NUMBER                            DESCRIPTION
 -------                            -----------
         
10.4c(14)   Auction Rate Reset Note Agreement, dated as of August 31,
            2000 between the Company and Intrepid Funding Master Trust,
            a Delaware business trust administered by Banc of America
            Securities LLC; Forward Issuance Agreement, dated as of
            August 31, 2000, between the Company and Banc of America
            Securities LLC; Remarketing and Contingency Purchase
            Agreement, dated as of August 31, 2000 between the Company
            and Banc of America Securities LLC.
10.5(14)    Amendment and Consent Agreement to the Amended and Restated
            Credit Agreement dated December 11, 2000.
10.6(4)     Sale and Servicing Agreement dated as of January 1, 1998
            among Allied Capital CMT, Inc., Allied Capital Commercial
            Mortgage Trust 1998-1 and the Company and LaSalle National
            Bank Inc. and ABN AMRO Bank N.V.
10.7(4)     Indenture dated as of January 1, 1998 between Allied Capital
            Commercial Mortgage Trust 1998-1 and LaSalle National Bank.
10.8(4)     Amended and Restated Trust Agreement dated January 1, 1998
            between Allied Capital CMT, Inc., LaSalle National Bank Inc.
            and Wilmington Trust Company.
10.9(4)     Guaranty dated as of January 1, 1998 by the Company.
10.10a(14)  Employment agreement dated June 15, 2000 between the Company
            and William L. Walton.
10.10b(14)  Employment agreement dated June 15, 2000 between the Company
            and Joan M. Sweeney.
10.10c(14)  Employment agreement dated June 15, 2000 between the Company
            and John M. Scheurer.
10.11(7)    Amended and Restated Deferred Compensation Plan dated
            December 30, 1998.
10.11a(14)  Amendment to Deferred Compensation Plan dated October 18,
            2000.
10.12(6)    Amended Stock Option Plan.
10.12a(9)   Allied Capital 401(k) Plan dated September 1, 1999.
10.12b(14)  Amendment to 401(k) Plan dated December 31, 2000.
10.13a(4)   Form of Custody Agreement with Riggs Bank N.A. with respect
            to safekeeping.
10.13b(4)   Form of Custody Agreement with La Salle National Bank.
10.14a(11)  Agreement and Plan of Merger dated October 31, 2000 by and
            among the Company, Allied Capital B Sub Corporation, and BLC
            Financial Services, Inc.
10.14b(12)  Voting and Support Agreement with key shareholders of BLC
            Financial Services, Inc.
10.14c(12)  Lockup Agreement with key shareholders of BLC Financial
            Services, Inc.
10.14d(12)  Agreement and Plan of Merger dated as of October 31, 2000 by
            and among the Company, Allied Capital F Sub Corporation and
            Futuronics Corporation.
10.14e(12)  Voting and Support Agreement with key shareholders of
            Futuronics Corporation dated October 31, 2000.
10.14f(12)  Lockup Agreement with key shareholders of Futuronics
            Corporation dated October 31, 2000.
10.15(14)   Control Investor Guaranty Agreement, dated as of March 28,
            2001, between the Company and Fleet National Bank, in its
            capacity as Administrative Agent for the Lenders and
            Business Loan Express, Inc.
10.18(1)    Dividend Reinvestment Plan.


                                        50
   55



 EXHIBIT
  NUMBER                            DESCRIPTION
 -------                            -----------
         
11          Statement regarding computation of per share earnings is
            incorporated by reference to Note 8 to the Company's Notes
            to the Consolidated Financial Statements contained in the
            Company's 2000 Annual Report on Form 10-K for the year ended
            December 31, 2000.
21          Subsidiaries of the Company and jurisdiction of
            incorporation/organization:
                 Allied Investment Corporation             Maryland
                 Allied Capital REIT, Inc.                 Maryland
                 Allied Capital Holdings LLC               Delaware
                 Allied Capital Beteiligungsberatung GmbH   Germany


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

      (1) Incorporated by reference to the exhibit of the same name filed with
          the Company's Annual Report on Form 10-K for the year ended December
          31, 1997.

      (2) Incorporated by reference to the exhibit of the same name filed with
          Allied I's Annual Report on Form 10-K for the year ended December 31,
          1996.

      (3) Incorporated by reference to Exhibit f.7 of Allied I's Pre-Effective
          Amendment No. 2 filed with the registration statement on Form N-2 on
          January 24, 1996 (File No. 33-64629). Assignment to Company is
          incorporated by reference to Exhibit 10.3 of the Company's Annual
          Report on Form 10-K for the year ended December 31, 1997.

      (4) Incorporated by reference to the exhibit of the same name to the
          Company's registration statement on Form N-2 filed on the Company's
          behalf with the Commission on May 5, 1998 (File No. 333-51899).

      (5) Incorporated by reference to the exhibit of the same name filed with
          the Company's Quarterly Report on Form 10-Q for the period ended
          September 30, 1998.

      (6) Incorporated by reference to Exhibit A of the Company's definitive
          proxy materials for the Company's 2000 Annual Meeting of Stockholders
          filed with the Commission on March 29, 2000.

      (7) Incorporated by reference to the exhibit of the same name filed with
          the Company's Annual Report on Form 10-K for the year ended December
          31, 1998.

      (8) Incorporated by reference to the exhibit of the same name filed with
          the Company's Quarterly Report on Form 10-Q for the period ended June
          30, 1999.

      (9) Incorporated by reference to Exhibit 4.4 of the Allied Capital 401(k)
          Plan registration statement on Form S-8, filed on behalf of such Plan
          on October 8, 1999 (File No. 333-88681).

     (10) Incorporated by reference to the exhibit of the same name filed with
          the Company's Annual Report on Form 10-K for the year ended December
          31, 1999.

     (11) Incorporated by reference to Appendix A to the Company's registration
          statement on Form N-14 filed on the Company's behalf with the
          Commission on November 6, 2000.

     (12) Incorporated by reference to the exhibit of the same name to the
          Company's registration statement on Form N-14 filed on the Company's
          behalf with the Commission on November 6, 2000.

     (13) Incorporated by reference to the exhibit of the same name to the
          Company's Quarterly Report on Form 10-Q for the period ended September
          30, 2000.

     (14) Incorporated by reference to the exhibit of the same name to the
          Company's registration statement on Form N-2 (File No. 333-43534) as
          amended.

     (b) Reports on Form 8-K.

         The Company filed no reports on Form 8-K during the quarter ended March
31, 2001.

                                        51
   56

                                   SIGNATURES

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

                                          ALLIED CAPITAL CORPORATION
                                                         (Registrant)


                                                      
Dated: May 15, 2001                                      /s/ PENNI F. ROLL
                                                         ----------------------------------------------
                                                         Executive Vice President and Chief Financial
                                                         Officer


                                        52