For Immediate Release

Contact: Paul Colasono, CFO
Franklin Credit Management Corporation
(201) 604-4402
pcolasono@franklincredit.com

  FRANKLIN CREDIT MANAGEMENT REPORTS FULL YEAR AND FOURTH QUARTER 2005 EARNINGS

NEW YORK, April 26, 2006 -- Franklin Credit Management Corporation (Nasdaq: FCMC
- -  News),  a  specialty  consumer  finance  company  primarily  engaged  in  the
acquisition,  origination, servicing and resolution of performing,  reperforming
and  nonperforming  residential  mortgage  loans,  today announced its operating
results for the full year and fourth  quarter of 2005. The Company also restated
its operating results for the third quarter of 2005, the fourth quarter of 2004,
and the full year 2004.

For the full year ended  December  31, 2005,  total  revenues  increased  57% to
$121.4 million, compared with $77.2 million in the year ended December 31, 2004.
Net income  declined to $7.9 million,  compared  with $8.4 million in 2004.  The
annualized after-tax return on average stockholders' equity approximated 21% for
the full year 2005.

For the three months ended December 31, 2005,  total  revenues  increased 23% to
$33.3  million,  compared with $27.0 million in the fourth  quarter of 2004. Net
income declined to $1.5 million in the fourth quarter of 2005, compared with net
income of $2.7 million in the three months ended December 31, 2004. Earnings per
diluted  share  declined to $0.18 in the three months  ended  December 31, 2005,
compared with $0.40 in the year-earlier quarter.

Earnings  per  diluted  share  declined  to $1.09 for the  twelve  months  ended
December 31, 2005,  compared with $1.25 per diluted share in the previous  year.
The decreases in earnings per diluted share for the fourth quarter and full year
were in part due to an increase in the number of shares  outstanding as a result
of a stock offering  completed during the third quarter of 2005.  Reflecting the
issuance  of 1.3  million  shares  of common  stock,  total  shares  outstanding
increased  24% to  approximately  7.5 million at  December  31,  2005,  from 6.1
million shares outstanding at December 31, 2004.

Total  assets  increased  15%  during the fourth  quarter,  to $1.33  billion at
December  31,  2005,  when  compared  with total  assets of $1.16  billion as of
September  30,  2005.  Total  assets  increased  50% during the year 2005,  when
compared  with total assets of $884 million on December 31, 2004.  Stockholders'
equity  totaled  $47.6  million,  or  $6.31  per  share,  and the  stockholders'
equity-to-assets ratio was 3.58% as of December 31, 2005, compared with 2.96% at
December 31, 2004.  Stockholders' equity increased $21.4 million during the year
2005,  for an increase of 82% when compared with  stockholders'  equity of $26.1
million at December 31, 2004,  as a result of  additional  equity  raised in the
third quarter of 2005 and the retention of earnings in 2005.



"We are pleased to report  higher  revenues  for both the quarter and year ended
December 31, 2005,  despite the challenges of rising  short-term  interest rates
and a flattening of the yield curve,  which  compressed our net interest  income
and  earnings  throughout  the year,"  commented  Thomas Axon,  Chairman,  Chief
Executive Officer and President of Franklin Credit Management Corporation. "This
revenue growth was driven by substantially  higher volumes of loan purchases and
non-prime residential mortgage loan originations during 2005."

"2005 was a year of substantial  progress and growth for Franklin Credit," added
Mr. Axon,  "despite an adverse interest rate environment and intense competition
in the loan acquisition market for non-prime  mortgage product,  as evidenced by
the following:

o     We  earned  $7.9  million  after  taxes,   representing  the  second  most
      profitable year in the Company's history;

o     We acquired and originated a record  aggregate of $933 million in mortgage
      loans ($506  million in  purchased  loans and $427  million in  originated
      non-prime mortgage loans);

o     We successfully  completed a public stock  offering,  listed our shares on
      the Nasdaq National Market, and raised $12.6 million in additional equity;

o     We obtained more favorable rates on new borrowings; and

o     We seamlessly moved our operations to a  state-of-the-art  office facility
      in Jersey City, New Jersey."

Higher  short-term  interest  rates - which have increased over 300 basis points
since May 2004 -- were a key factor in the net income  decline during the fourth
quarter of 2005,  when  compared with the same quarter in 2004.  While  interest
income increased 32% in the 2005 fourth quarter,  this improvement was more than
offset by a 69% increase in interest expense,  when compared with the prior-year
period.  As of  December  31,  2005,  the  Company's  weighted  average  cost of
borrowings  had increased to 7.26%,  from 5.71% at December 31, 2004.  Also, the
Company sold fewer loans in the fourth quarter of 2005,  both from its portfolio
and from loans held  specifically for sale in the secondary market. As a result,
fewer gains on such sales were recorded in the fourth quarter of 2005 versus the
year-earlier quarter.

For the three months ended  December 31, 2005,  net income totaled $1.5 million,
compared  with net  income of $1.7  million in the third  quarter  of 2005.  The
primary  contributors  to the  sequential  2005  quarterly  net  income  decline
included  lower  gains on sales of loans  originated  for sale in the  secondary
market, the absence of loans sold from the Company's portfolio,  and an increase
in  the  provision  for  loan  losses.  In  addition,  collection,  general  and
administrative  expenses increased 5.3% in the fourth quarter in 2005,  compared
with the third quarter in 2005,  reflecting the Company's  significant growth in
assets. Loan acquisition and non-prime mortgage  origination volumes aggregating
$318  million in the fourth  quarter of 2005,  coupled  with the  benefit of new
lower-cost  term debt  effectively  replacing  higher-cost  term debt, more than
offset the  impact of  continued  increasing  short-term  interest  rates on the
Company's interest-sensitive borrowings. As a result, the Company's net interest
income  increased  in the final  quarter of 2005,  the first  increase  in three
quarters, when compared with net interest income in the previous quarter.



"While our quarterly  earnings in 2005 were  impacted by a challenging  interest
rate environment,  we believe that  opportunities to both acquire  nonconforming
mortgage  loans and originate  sub-prime  mortgage  loans to the most  difficult
borrowers  will expand should the  residential  real estate  market  continue to
soften in coming  quarters," noted Axon.  "Franklin  Credit's  business model is
designed to manage  non-prime  and  nonconforming  loans more  efficiently  than
traditional  real estate  lenders,  and we are positioned to take advantage of a
deteriorating housing and mortgage market."

The Company  announced  on January 17,  2006 that Thomas J. Axon,  Chairman  and
Co-Founder  of  Franklin,  was  appointed  by  the  Board  of  Directors  to the
additional  positions of Chief Executive Officer and President effective January
13, 2006.  Mr. Axon has served as Chairman of the  Company's  Board of Directors
since  December  1994,  and he was Chief  Executive  Officer and President  from
December 1994 through June 2000. He also served as the Company's President and a
member of the Board of Directors from the Company's  inception in 1990 until its
merger with Miramar  Resources,  Inc.  ("Miramar")  in December  1994.  Mr. Axon
served as President  of Miramar  from  October  1991 until the merger,  and as a
member of Miramar's Board of Directors from its inception in 1988.

"I am happy to once again be taking an active role in the day-to-day  management
of Franklin  Credit,"  commented Mr. Axon.  "We have a strong senior  management
team that is  well-positioned  to move the Company  forward during a challenging
and opportunistic  housing and residential mortgage market. I am also pleased to
report that in the next several days we expect to announce the addition of a new
CEO to the Franklin senior management team."

As previously  reported,  the Company's  prior period  financial  statements are
revised and restated, and the above financial discussion reflects the effects of
these  revisions for the three months ended  September  30, 2005,  the full year
2004 and the three months ended  December 31,  2004.  The  historical  financial
statements  have been restated to (i) correct the Company's  accounting for fees
and costs  directly  related to  successful  investments  in purchased  pools of
residential  mortgage  loans in  accordance  with SFAS No.  91,  Accounting  for
Nonrefundable  Fees and Costs Associated with Originating or Acquiring Loans and
Initial Direct Costs of Leases; (ii) adjust its accounting treatment for success
fees  currently  and  potentially  payable  to its  principal  lender  following
repayment of existing term debt in accordance with SFAS No. 133,  Accounting for
Derivative  Instruments  and Hedging  Activities;  (iii) classify the restricted
portion of previously  reported  "Cash and cash  equivalents"  separately on the
balance  sheet  with  related  adjustments  to the  statements  of cash flows in
accordance with SFAS No. 95, Statement of Cash Flows;  (iv) reclassify  deferred
origination costs for loans sold from "Collection,  general and  administrative"
expenses to "Gain on sale of  originated  loans held for sale";  and (v) reflect
certain other adjustments.  Consequently, reliance should not be placed upon the
financial  statements  for the  aforementioned  fiscal  periods  that  have been
included in the  Company's  previous  filings with the  Securities  and Exchange
Commission or included in previous  announcements.  The restatements relating to
items (iii) and (iv) above had no impact on previously reported net income.



"Accounting  and  reporting  revisions  that  comprised the  restatement  of the
Company's  prior  period  financial   statements  do  not  impact  our  business
operations,  cash flows,  investment  decisions  or  compliance  with  borrowing
agreements  with our lenders," noted Paul Colasono,  Chief Financial  Officer at
the Company.

The  following  table  summarizes  the net impact on  earnings  for the  periods
discussed above:



                             THREE MONTHS ENDED,               THREE MONTHS ENDED,
                             SEPTEMBER 30, 2005                 DECEMBER 31, 2004
                         Previously                        Previously
                          Reported         Restated         Reported         Restated

                                                             
Income before taxes   $    3,381,306   $    3,036,467   $    6,038,206   $    4,878,313
Net income            $    1,842,800   $    1,655,438   $    3,314,210   $    2,678,450
Net income/common
  share:
    Basic             $         0.26   $         0.23   $         0.53   $         0.45
    Diluted           $         0.24   $         0.22   $         0.48   $         0.40


                                 YEAR ENDED,
                              DECEMBER 31, 2004
                         Previously
                          Reported         Restated

Income before taxes   $   17,406,310   $   15,309,953
Net income            $    9,506,310   $    8,366,608
Net income/common
   share:
    Basic             $         1.60   $         1.41
    Diluted           $         1.43   $         1.25

SHAREHOLDERS AND OTHER INTERESTED PARTIES MAY PARTICIPATE IN FRANKLIN'S EARNINGS
CONFERENCE  CALL TODAY,  APRIL 26,  2006 AT 2:00 PM EDT BY DIALING  800-373-2605
(INTERNATIONAL/LOCAL   PARTICIPANTS  DIAL  973-935-2968),  AND  REFERENCING  THE
CONFERENCE  ID 7326661 A FEW MINUTES  BEFORE 2:00 PM EDT.  THE CALL WILL ALSO BE
BROADCAST           LIVE          ON          THE           INTERNET          AT
HTTP://WWW.VIDEONEWSWIRE.COM/EVENT.ASP?ID=33596.  A REPLAY  OF THE CALL  WILL BE
AVAILABLE  THROUGH MAY 5, 2006 BY DIALING  877-519-4471  (INTERNATIONAL  CALLERS
DIAL 973-341-3080), AND THE REPLAY ACCESS CODE IS 7326661. THE CALL WILL ALSO BE
ARCHIVED     ON     THE     INTERNET     THROUGH     MAY     15,     2006     AT
HTTP://WWW.VIDEONEWSWIRE.COM/EVENT.ASP?ID=33596  AND ON THE COMPANY'S WEBSITE AT
WWW.FRANKLINCREDIT.COM.

About Franklin Credit Management Corporation

Franklin Credit  Management  Corporation  ("Franklin")  is a specialty  consumer
finance  company  primarily  engaged in two  related  lines of  business  -- the
acquisition,   servicing  and   resolution  of  performing,   reperforming   and
nonperforming  residential  mortgage  loans;  and the  origination  of non-prime
mortgage  loans for the  Company's  portfolio  and for sale  into the  secondary
market.  Franklin  focuses on acquiring  and  originating  loans  secured by 1-4
family  residential  real estate that  generally  fall outside the  underwriting
standards  of Fannie Mae and Freddie Mac and involve  elevated  credit risk as a
result  of the  nature  or  absence  of  income  documentation,  limited  credit
histories,  higher  levels of  consumer  debt or past credit  difficulties.  The
Company  typically  purchases  loan  portfolios  at a  discount  to  the  unpaid
principal  balance and originates  loans with interest rates and fees calculated
to  provide a rate of return  adjusted  to  reflect  the  elevated  credit  risk
inherent in these types of loans.  Franklin  originates  non-prime loans through
its  wholly-owned  subsidiary,  Tribeca  Lending Corp.  and generally  holds for
investment the loans acquired and a significant portion of the loans originated.
The Company's  executive  offices are headquartered in New York City and its new
administrative  and  operations  office is located in Jersey  City,  New Jersey.
Additional  information  on the  company is  available  on the  Internet  at our
website  at  www.franklincredit.com.  Franklin's  common  stock is listed on the
NASDAQ National Market under the symbol "FCMC".

Statements  contained herein that are not historical fact may be forward-looking
statements  within the meaning of Section 27A of the  Securities Act of 1933, as
amended,  and Section 21E of the  Securities  Exchange Act of 1934,  as amended,
that are subject to a variety of risks and uncertainties.  There are a number of
important  factors that could cause  actual  results to differ  materially  from
those projected or suggested in forward-looking  statements made by the Company.
These factors include, but are not limited to: (i) unanticipated  changes in the
U.S. economy,  including changes in business  conditions such as interest rates,
and changes in the level of growth in the finance and housing markets;  (ii) the
status of our  relations  with our sole lender and the lender's  willingness  to
extend  additional  credit  to us;  (iii)  the  availability  for  purchases  of
additional  loans;  (iv)  the  availability  of  sub-prime   borrowers  for  the
origination  of additional  loans;  (vi) changes in the statutes or  regulations
applicable to our business or in the interpretation  and enforcement  thereof by
the relevant  authorities;  (vii) the status of our regulatory  compliance;  and
(viii)  other risks  detailed  from time to time in our SEC reports and filings.
Additional  factors that would cause actual  results to differ  materially  from
those projected or suggested in any forward-looking  statements are contained in
the Company's  filings with the Securities and Exchange  Commission,  including,
but not limited to, those factors  discussed  under the caption  "Interest  Rate
Risk" and "Real Estate  Risk" in the  Company's  Annual  Report on Form 10-K and
Quarterly  Reports on Form 10-Q, and "Risk  Factors"  contained in the Company's
S-1  filing,  which  the  Company  urges  investors  to  consider.  The  Company
undertakes   no   obligation   to  publicly   release  the   revisions  to  such
forward-looking  statements that may be made to reflect events or  circumstances
after the date hereof or to reflect the  occurrences  of  unanticipated  events,
except as other wise required by securities,  and other applicable laws. Readers
are cautioned not to place undue reliance on these  forward-looking  statements,
which speak only as of the date thereof. The Company undertakes no obligation to
release  publicly  the  results  on any events or  circumstances  after the date
hereof or to reflect the occurrence of unanticipated events.



FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2005 AND 2004



                                                                              2005                2004
                                                                         ---------------    ---------------
                                                                                      
ASSETS
Cash and cash equivalents ............................................   $     3,886,506    $     5,127,732
Restricted cash ......................................................        17,008,649         14,520,539
Short-term investments ...............................................        16,954,019                 --
Notes Receivable:
  Principal ..........................................................       934,657,413        811,885,856
  Purchase discount ..................................................       (17,809,940)       (32,293,669)
  Allowance for loan losses ..........................................       (67,276,155)       (89,628,299)
                                                                         ---------------    ---------------
     Net notes receivable ............................................       849,571,318        689,963,888

Originated loans held for sale .......................................        12,844,882         16,851,041
Originated loans held for investment, net ............................       372,315,935        110,496,274
Accrued interest receivable ..........................................        13,341,964          8,506,252
Other real estate owned ..............................................        19,936,274         20,626,156
Deferred financing costs, net ........................................        10,008,473          7,600,942
Other receivables ....................................................         7,309,505          5,366,500
Building, furniture and equipment, net ...............................         4,029,481          1,290,442

Deferred tax asset ...................................................                --             44,720
Other assets .........................................................         1,033,583          3,197,756
                                                                         ---------------    ---------------
Total assets .........................................................   $ 1,328,240,589    $   883,592,242
                                                                         ===============    ===============

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Notes payable, net of debt discount of $3,002,767 in 2005 and
    $2,131,041 in 2004 ...............................................   $ 1,203,880,994        805,586,997
  Financing agreements ...............................................        57,284,085         39,540,205
  Accounts payable and accrued expenses ..............................        12,971,954          8,294,573
  Success fee liability ..............................................         5,721,918          4,024,634
  Deferred tax liability .............................................           787,470                 --
                                                                         ---------------    ---------------
     Total liabilities ...............................................     1,280,646,421        857,446,409
                                                                         ---------------    ---------------

Commitments and Contingencies

Stockholders' Equity:
  Preferred stock, $.01 par value; authorized 3,000,000; issued - none                --                 --
  Common stock and additional paid-in capital, $.01 par value,
    22,000,000 authorized shares;  issued and outstanding: 7,539,295
    in 2005 and 6,062,295 in 2004 ....................................        21,292,252          8,514,401
  Retained earnings ..................................................        26,599,207         18,730,432
  Unearned compensation ..............................................          (297,291)        (1,099,000)
                                                                         ---------------    ---------------
     Total stockholders' equity ......................................        47,594,168         26,145,833
                                                                         ---------------    ---------------

Total liabilities and stockholders' equity ...........................   $ 1,328,240,589    $   883,592,242
                                                                         ===============    ===============




CONSOLIDATED STATEMENTS OF INCOME YEAR 2005 AND 2004



                                                                               QUARTER ENDED (UNAUDITED)
                                              FOR THE YEAR ENDED       ------------------------------------------
                                                 DECEMBER 31,            DECEMBER      SEPTEMBER       DECEMBER
                                         ---------------------------        31,            30,            31,
                                             2005           2004           2005           2005           2004
                                         ------------   ------------   ------------   ------------   ------------
                                                                                      
REVENUES:
Interest income ......................   $ 99,046,543   $ 59,481,422   $ 27,627,833   $ 24,563,184   $ 20,862,689

Purchase discount earned .............     11,214,721      9,234,896      2,948,606      3,146,839      3,195,894
Gain on sale of notes receivable .....      1,310,887      1,701,113             --        644,985        626,372
Gain on sale of originated loans
   held for sale .....................      1,276,566      1,444,037        140,427        229,906        191,483
Gain on sale of other real estate
   owned .............................      1,758,351        542,202        566,660        535,308        314,651
Prepayment penalties and other income       6,792,146      4,787,388      1,994,340      1,753,121      1,791,461
                                         ------------   ------------   ------------   ------------   ------------
   Total revenues ....................    121,399,214     77,191,058     33,277,866     30,873,343     26,982,550
                                         ------------   ------------   ------------   ------------   ------------

OPERATING EXPENSES:
Interest expense .....................     68,329,965     33,166,815     20,552,831     18,283,805     12,126,971
Collection, general and administrative     28,700,133     21,752,591      7,237,316      6,874,657      7,558,586
Provision for loan losses ............      4,745,126      3,705,333      1,414,039      1,080,155      1,268,570
Amortization of deferred financing
   costs .............................      4,105,218      2,761,476      1,166,408      1,233,089      1,023,434
Depreciation .........................      1,077,296        494,890        297,299        365,170        126,676
                                         ------------   ------------   ------------   ------------   ------------
   Total expenses ....................    106,957,738     61,881,105     30,667,893     27,836,876     22,104,237
                                         ------------   ------------   ------------   ------------   ------------

Income before provision for income
   taxes .............................     14,441,476     15,309,953      2,609,973      3,036,467      4,878,313
Provision for income taxes ...........      6,572,701      6,943,345      1,141,583      1,381,029      2,199,863
                                         ------------   ------------   ------------   ------------   ------------
Net income ...........................   $  7,868,775   $  8,366,608   $  1,468,390   $  1,655,438   $  2,678,450
                                         ============   ============   ============   ============   ============

NET INCOME PER COMMON SHARE:
Basic ................................   $       1.19   $       1.41   $       0.20   $       0.23   $       0.45
                                         ------------   ------------   ------------   ------------   ------------
Diluted ..............................   $       1.09   $       1.25   $       0.18   $       0.22   $       0.40
                                         ------------   ------------   ------------   ------------   ------------