![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-11-053157/g269051mmi016.gif)
| The table below reconciles MFA’s Non-Agency MBS and related repurchase agreement borrowings and securitized debt on a GAAP basis to reflect on a combined basis its Non-Agency MBS and related repurchase agreements underlying its Linked Transactions, which is a Non-GAAP financial measure. Based on this Non-GAAP presentation, MFA has also presented certain resulting performance measures (reflected in the table below) on a Non-GAAP basis. 16 ANNEX 1 (cont’d) Adjustments for the Impact of MBS GAAP Based Linked Non-GAAP (Dollars in Thousands) Information (1) Transactions (2) Presentation At June 30, 2011: Amortized Cost of Non-Agency MBS $ 3,872,223 $ 264,540 (6) $ 4,136,763 (6) Fair Value of Non-Agency MBS $ 3,964,279 $ 284,291 $ 4,248,570 Face/Par Value of Non-Agency MBS $ 5,268,847 $ 352,281 $ 5,621,128 Purchase (Discount) Designated as Credit Reserve and OTTI $ (1,174,890) (3) $ (60,804) $ (1,235,694) (4) Purchase (Discount) Designated as Accretable (222,930) (26,938) (6) (249,868) (6) Total Purchase (Discount) of Non-Agency MBS $ (1,397,820) (3) $ (87,742) $ (1,485,562) (4) Non-Agency Repurchase Agreements and $ 2,628,004 $ 225,385 $ 2,853,389 Securitized Debt For the Three Months Ended June 30, 2011: Non-Agency MBS Average Amortized Cost $ 3,370,396 $ 405,013 $ 3,775,409 Non-Agency Average Total Borrowings $ 2,101,764 $ 330,544 $ 2,432,308 Coupon Interest on Non-Agency MBS $ 53,988 $ 6,469 $ 60,457 Effective Yield Adjustment (5) 12,112 1,606 13,718 Interest Income on Non-Agency MBS $ 66,100 $ 8,075 $ 74,175 Interest Expense on Non-Agency Total Borrowings $ 8,234 $ 1,308 $ 9,542 Net Asset Yield on Non-Agency MBS 7.84 % 7.98 % 7.86 % Non-Agency Cost of Funds 1.57 1.59 1.57 Non-Agency Spread 6.27 % 6.39 % 6.29 % (1) Includes Non-Agency MBS transferred to consolidated variable interest entities (VIE) . ( 2) Adjustment to reflect Non-Agency MBS underlying Linked Transactions, borrowings under repurchase agreements underlying Linked Transactions and yield adjustments for de - linked Non-Agency MBS. (3) Amounts disclosed reflect purchase discount designated as credit reserve of $1.127 billion and other than temporary impairments ( OTTI ) of $47.5 million. (4) Amounts disclosed reflect purchase discount designated as credit reserve of $1.188 billion and OTTI of $47.5 million. (5) The effective yield adjustment on Non-Agency MBS is the difference between net income calculated using the net yield, which is based on management’s estimates of future cash flows for Non-Agency MBS, and the current coupon yield. (6) Includes adjustment of $23.2 million related to yield adjustments for de - linked Non-Agency MBS. |