| 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. 17 ANNEX 1 – Reconciliations of Non-GAAP Financial Measures (cont) Adjustments to Include Assets/Liabilities GAAP Based Underlying Linked Non - GAAP (Dollars in Thousands) Information (1) Transactions (2) Presentation At March 31, 2012: Amortized Cost of Non - Agency MBS $ 4,312,520 $ 102,962 $ 4,415,482 Fair Value of Non - Agency MBS $ 4,415,277 $ 1 04,667 $ 4,519,944 Face/Par Value of Non - Agency MBS $ 5,920,383 $ 117,022 $ 6,037,405 Purchase (Discount) Designated as Credit Reserve and OTTI $ (1,344,718) (3) $ (7,473) $ (1,352,191) (4) Net Purchase (Discount) Designated as Accretable (263,145) (6,587) (269,732) Total Purchase (Discount) on Non - Agency MBS $ (1,607,863) (3) $ (14,060) $ (1,621,923) (4) Non - Agency Repurchase Agreements and $ 2,760,940 $ 84,776 $ 2,845,716 Securitized Debt For the Three Months Ended March 31, 2012: Non - Agency MBS Average Amortized Cost $ 4,040,977 $ 147,321 $ 4,188,298 Non - Agency Average Total Borrowings $ 2,666,995 $ 111,018 $ 2,778,013 Coupon Interest on Non - Agency MBS $ 60,860 $ 1,958 $ 62,818 Effective Yield Adjustment (5) 9,344 330 9,674 Interest Income on Non - Agency MBS $ 70,204 $ 2,288 $ 72,492 Interest Expense on Non - Agency Total Borrowings $ 14,404 $ 504 $ 14,908 Yield on Average Interest Earning Non - Agency MBS 6.95 % 6.21 % 6.92 % Non - Agency Average Cost of Funds 2.17 1.83 2.16 Non - Agency Interest Rate Spread 4.78 % 4.38 % 4.76 % (1) Includes Non - Agency MBS transferred to consolidated VIE . (2) Adjustment to reflect Non - Agency MBS underlying Linked Transactions and borrowings under repurchase agreement s underlying Linked Transactions . (3) Amounts disclosed reflect purchase discount designated as credit reserve of $ 1.290 billion and OTTI of $ 54.5 million. (4 ) Amounts disclosed reflect purchase discount designate d as credit reserve of $ 1.298 billion and OTTI of $ 54.5 million . (5) The effective yield adjustment on Non - Agency MBS is the difference between net income calculated using the net yield on average interest earning Non - Agency MBS, which is based on managem ent’s estimates of future cash flows for Non - Agency MBS, less the current coupon yield. |