![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-12-006137/g40861mmi018.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. 18 ANNEX 1 – Reconciliations of Non-GAAP Financial Measures (cont) Adjustments for the Impact of MBS GAAP Based Linked Non-GAAP (Dollars in Thousands) Information (1) Transactions (2) Presentation At September 30, 2011: Amortized Cost of Non-Agency MBS $ 3,902,557 $ 238,320 (6) $ 4,140,877 (6) Fair Value of Non-Agency MBS $ 3,889,310 $ 256,369 $ 4,145,679 Face/Par Value of Non-Agency MBS $ 5,337,509 $ 321,778 $ 5,659,287 Purchase (Discount) Designated as Credit Reserve and OTTI $ (1,196,401) (3) $ (57,224 ) $ (1,253,625) (4) Purchase (Discount) Designated as Accretable, net (238,551) (26,234) (6) (264,785) (6) Total Purchase (Discount) of Non-Agency MBS $ (1,434,952) (3) $ (83,458) $ (1,518,410) (4) Non-Agency Repurchase Agreements and $ 2,560,557 $ 192,960 $ 2,753,517 Securitized Debt For the Three Months Ended September 30, 2011: Non-Agency MBS Average Amortized Cost $ 3,904,218 $ 265,259 $ 4,169,477 Non-Agency Average Total Borrowings $ 2,617,546 $ 219,270 $ 2,836,816 Coupon Interest on Non-Agency MBS $ 60,038 $ 4,588 $ 64,626 Effective Yield Adjustment (5) 10,746 663 11,409 Interest Income on Non-Agency MBS $ 70,784 $ 5,251 $ 76,035 Interest Expense on Non-Agency Total Borrowings $ 10,624 $ 864 $ 11,488 Yield on Average Interest Earning Non-Age ncy MBS 7.25 % 7.92 % 7.29 % Non-Agency Average Cost of Funds 1.61 1.56 1.61 Non-Agency Interest Rate Spread 5.64 % 6.36 % 5.68 % (1) Includes Non-Agency MBS transferred to consolidated VIEs. (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 $1.146 billion and OTTI of $50.7 million. (4) Amounts disclosed reflect purchase discount designated as credit reserve of $1.203 billion and OTTI of $50.7 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 $22.6 million related to yield adjustments for de-linked Non-Agency MBS. |