SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

  [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      FOR THE QUARTERLY PERIOD ENDED: JUNE 30, 2002

                                       OR

  [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

       FOR THE TRANSITION PERIOD FROM _______________ TO _________________

                         COMMISSION FILE NUMBER: 1-13447

                        ANNALY MORTGAGE MANAGEMENT, INC.
             (Exact name of Registrant as specified in its Charter)

              MARYLAND                                   22-3479661
  (State or other jurisdiction of              (IRS Employer Identification No.)
   incorporation or organization)

                     1211 AVENUE OF THE AMERICAS, SUITE 2902
                               NEW YORK, NEW YORK
                    (Address of principal executive offices)

                                      10036
                                   (Zip Code)

                                 (212) 696-0100
              (Registrant's telephone number, including area code)

Indicate by check mark whether the Registrant (1) has filed all documents and
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that 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
                                     ---   ---

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicate the number of shares outstanding of each of the issuer's
classes of stock, as of the last practicable date:

         Class                                   Outstanding at August 12, 2002
Common Stock, $.01 par value                              83,592,470





                        Annaly Mortgage Management, Inc.

                                    FORM 10-Q


                                      INDEX


Part I.     FINANCIAL INFORMATION

   Item 1.     Financial Statements:

                                                                                                                
     Statements of Financial Condition- June 30, 2002 (Unaudited) and December 31, 2001                            1

     Statements of Operations (Unaudited) for the quarters and six months ended June 30, 2002
      and 2001                                                                                                     2

     Statements of Stockholders' Equity (Unaudited) for the six months ended June 30, 2002                         3

     Statements of Cash Flows (Unaudited) for the quarters and six months ended June 30, 2002
      and 2001                                                                                                     4

     Notes to Financial Statements (Unaudited)                                                                    5-11

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations                    12-22

Item 3. Quantitative and Qualitative Disclosures about Market Risk                                               23-24

PART II.     OTHER INFORMATION

Item 4.     Submission of Matters to a Vote of Security Holders                                                   25

Item 6.     Exhibits and Reports on Form 8-K                                                                      25

SIGNATURES                                                                                                        26










PART 1.      FINANCIAL STATEMENTS

                                ANNALY MORTGAGE MANAGEMENT, INC.
                                STATEMENTS OF FINANCIAL CONDITION

                                                                JUNE 30, 2002                  DECEMBER 31,
                                                                 (UNAUDITED)                       2001
                                                            -----------------------       ------------------------

                                 ASSETS

                                                                                                
Cash and cash equivalents                                             $    645,688                    $   429,247
Mortgage-Backed Securities, at fair value                           11,124,770,611                  7,575,379,313
Receivable for Mortgage-Backed Securities sold                            -                            94,502,807
Accrued interest receivable                                             50,852,975                     46,803,644
Other assets                                                             1,244,630                        198,888

                                                            -----------------------       ------------------------
Total assets                                                       $11,177,513,904                 $7,717,313,899
                                                            =======================       ========================

                  LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Repurchase agreements                                            $ 9,184,883,445                 $6,367,710,186
  Payable for Mortgage-Backed Securities purchased                     862,360,032                    627,063,523
  Accrued interest payable                                              20,709,661                     16,043,004
  Dividends payable                                                     56,403,502                     35,896,185
  Other liabilities                                                      1,441,260                      2,009,533
  Accounts payable                                                       2,085,460                      1,234,463

                                                            -----------------------       ------------------------
Total liabilities                                                   10,127,883,360                  7,049,956,894
                                                            -----------------------       ------------------------

Stockholders' Equity:
  Common stock: par value $.01 per share; 500,000,000
    Authorized, 82,962,504 and 59,826,975 shares issued
    and outstanding, respectively                                          829,625                        598,270
  Additional paid-in capital                                           973,128,659                    623,985,662
  Accumulated other comprehensive gain                                  67,282,541                     38,169,285
  Retained earnings                                                      8,389,719                      4,603,788
                                                            -----------------------       ------------------------
Total stockholders' equity                                           1,049,630,544                    667,357,005
                                                            -----------------------       ------------------------

Total liabilities and stockholders' equity                         $11,177,513,904                 $7,717,313,899
                                                            =======================       ========================


See notes to financial statements.


                                       1








PART 1.     FINANCIAL STATEMENTS

                        ANNALY MORTGAGE MANAGEMENT, INC.
                            STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

                                               For the         For the Quarter        For the Six           For the Six
                                            Quarter Ended       Ended June 30,        Months Ended         Months Ended
                                              June 30,               2001               June 30,             June 30,
                                                2002                                      2002                 2001
                                           ----------------    -----------------    -----------------    ------------------
 INTEREST INCOME:
   Mortgage-Backed Securities
                                                                                                  
      and cash equivalents                    $109,423,009          $64,789,651         $202,322,528          $107,224,072

 INTEREST EXPENSE:
   Repurchase agreements                        47,860,099           45,283,966           87,871,979            78,737,043
                                           ----------------    -----------------    -----------------    ------------------

 NET INTEREST INCOME                            61,562,910           19,505,685          114,450,549            28,487,029

 GAIN ON SALE OF MORTGAGE-BACKED
 SECURITIES
                                                 1,342,638              481,936            4,752,883               751,414

 GENERAL AND ADMINISTRATIVE
 EXPENSES
                                                 3,536,217            1,392,778            6,791,124             2,313,327
                                           ----------------    -----------------    -----------------    ------------------

 NET INCOME                                     59,369,331           18,594,843          112,412,308            26,925,116
                                           ----------------    -----------------    -----------------    ------------------

 OTHER COMPREHENSIVE INCOME:
   Unrealized gain on available-
     for-sale securities                        38,123,194            2,191,109           33,866,139            18,655,728
   Less:  reclassification adjustment
    for net gains included in net income       (1,342,638)            (481,936)          (4,752,883)             (751,414)
                                                               -----------------                         ------------------
                                           ----------------                         -----------------
   Other comprehensive income                   36,780,556            1,709,173           29,113,256            17,904,314
                                           ----------------    -----------------    -----------------    ------------------

 COMPREHENSIVE INCOME                          $96,149,887          $20,304,016         $141,525,564           $44,829,430
                                           ================    =================    =================    ==================

 NET INCOME PER SHARE:
   Basic                                             $0.72                $0.48                $1.41                 $0.89
                                           ================    =================    =================    ==================

   Diluted                                           $0.71                $0.48                $1.40                 $0.88
                                           ================    =================    =================    ==================

 AVERAGE NUMBER OF SHARES OUTSTANDING:
   Basic                                        82,910,206           38,473,928           79,954,529            30,138,057
                                           ================    =================    =================    ==================


   Diluted                                      83,186,865           39,054,488           80,245,372            30,758,235
                                           ================    =================    =================    ==================

 See notes to financial statements.



                                       2







PART I
ITEM 1.     FINANCIAL STATEMENTS

                                                     ANNALY MORTGAGE MANAGEMENT, INC.
                                                    STATEMENT OF STOCKHOLDERS' EQUITY
                                                   FOR THE SIX MONTHS ENDED JUNE 30, 2002
                                                               (UNAUDITED)

                                             Common       Additional                                        Other
                                             Stock         Paid-In     Comprehensive     Retained     Comprehensive
                                           Par Value       Capital         Income        Earnings         Income          Total
                                         ------------- --------------- -------------- ------------- ---------------- ---------------

                                                                                                     
BALANCE, DECEMBER 31, 2001                   $598,270    $623,985,662                   $4,603,788      $38,169,285    $667,357,005

  Net Income                                                             $53,042,977    53,042,977
  Other comprehensive income:
    Unrealized net gain on securities,
      net of reclassification adjustment                                 (7,667,300)                    (7,667,300)
                                                                       --------------
  Comprehensive income                                                   $45,375,677                                     45,375,677
                                                                       ==============
  Exercise of stock options                       220         281,830                                                       282,050
  Proceeds from direct purchase                   337         558,822                                                       559,159
  Proceeds from secondary offering            230,000     347,106,663                                                   347,336,663
  Dividends declared for the quarter
    ended March 31, 2002,
    $0.63 per average share                                                           (52,222,875)                     (52,222,875)

                                         ------------- ---------------                ------------- ---------------- ---------------
BALANCE, MARCH 31, 2002                      $828,827    $971,932,977                   $5,423,890      $30,501,985  $1,008,687,679

  Net Income                                                             $59,369,331    59,369,331
  Other comprehensive income:
    Unrealized net gain on securities,
      net of reclassification adjustment                                  36,780,556                     36,780,556
                                                                       --------------
  Comprehensive income                                                   $96,149,887                                     96,149,887
                                                                       ==============
  Exercise of stock options                       399         440,650                                                       441,049
  Shares exchanged upon excise of stock
     Options                                     (44)        (75,504)                                                      (75,548)
  Proceeds from direct purchase                   443         830,536                                                       830,979
  Proceeds from secondary offering
  Dividends declared for the quarter
    ended June 30, 2002,
    $0.68 per average share                                                           (56,403,502)                     (56,403,502)

                                         ------------- ---------------                ------------- ---------------- ---------------
BALANCE, JUNE 30, 2002                       $829,625    $973,128,659                   $8,389,719      $67,282,541  $1,049,630,544
                                         ============= ===============                ============= ================ ===============

See notes to financial statements.


                                       3








PART I
ITEM 1.     FINANCIAL STATEMENTS

                        ANNALY MORTGAGE MANAGEMENT, INC.
                            STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                                        For the Quarter       For the Quarter
                                                             Ended                Ended          For the Six          For the Six
                                                            June 30,             June 30,        Months Ended         Months Ended
                                                              2002                 2001         June 30, 2002        June 30, 2001
                                                      ------------------ ------------------- ------------------- -------------------
Cash flows from operating activities:
                                                                                                                 
Net income                                               $59,369,331         $18,594,843        $112,412,308         $26,925,116
  Adjustments to reconcile net income to net cash
    Provided by operating activities:
      Amortization of mortgage premiums and
         discounts, net                                     19,796,976           6,724,306          37,688,397           8,937,789
      Gain on sale of Mortgage-Backed Securities           (1,342,638)           (481,936)         (4,752,883)           (751,414)
      Stock option expense                                     100,785                                 162,836
      Market value adjustment on long-term
        repurchase agreement                                 (405,645)                               (369,015)
      (Increase) decrease in accrued interest
receivable                                                    448,872         (10,084,919)         (4,049,331)        (20,687,428)
      (Increase) decrease in other assets                    (850,314)             105,788         (1,045,742)              42,847
      Increase (decrease) in accrued interest payable        (746,440)           3,531,348           4,666,657           9,911,618
      Increase in accounts payable                             763,452             226,559             850,997             522,219

                                                      ----------------- ------------------- ------------------- -------------------
          Net cash provided by operating activities         77,134,379          18,615,989         145,564,224          24,900,747
                                                      ----------------- ------------------- ------------------- -------------------

Cash flows from investing activities:
    Purchase of Mortgage-Backed Securities             (2,151,126,972)     (2,148,120,233)     (5,989,742,639)     (3,986,508,656)
    Proceeds from sale of Mortgage-Backed Securities       414,973,566         196,795,004         808,435,841         348,683,093
    Principal payments of Mortgage-Backed
      Securities                                           864,901,809         381,341,586       1,957,892,559         475,751,309
                                                      ----------------- ------------------- ------------------- -------------------
          Net cash used in investing activities          (871,251,597)     (1,569,983,643)     (3,223,414,239)     (3,162,074,254)
                                                      ----------------- ------------------- ------------------- -------------------

Cash flows from financing activities:
  Proceeds from repurchase agreements                  22,122,302,000      11,649,453,000      41,949,911,000      18,675,926,527
  Principal payments on repurchase agreements         (21,276,899,000)    (10,285,937,000)    (39,132,937,000)    (15,822,469,527)
  Proceeds from exercise of stock options                     264,715             307,081             484,715             421,313

  Proceeds from direct purchase                               830,979              24,303           1,390,138              51,930

  Net proceeds from offerings                               -                  195,302,775         347,336,663         294,586,636
  Dividends paid                                          (52,222,875)         (7,710,437)        (88,119,060)        (11,341,182)
                                                      ----------------- ------------------- ------------------- -------------------
          Net cash provided by financing activities        794,275,819       1,551,439,722       3,078,066,456       3,137,175,697
                                                      ----------------- ------------------- ------------------- -------------------

Net increase in cash and cash equivalents                      158,601              72,068             216,441               2,190

Cash and cash equivalents, beginning of period                 487,087              43,183             429,247             113,061
                                                      ----------------- ------------------- ------------------- -------------------
Cash and cash equivalents, end of period                    $  645,688           $ 115,251           $ 645,688           $ 115,251
                                                      ================= =================== =================== ===================

Supplemental disclosure of cash flow information:
  Interest paid                                            $48,606,539         $41,752,619         $83,205,322         $68,825,425
                                                      ================= =================== =================== ===================

Noncash financing activities:
  Net change in unrealized gain on available-
      for-sale securities                                ($36,708,556)          $1,709,173         $29,113,256         $17,904,314
                                                      ================= =================== =================== ===================

  Dividends declared, not yet paid                        $ 56,403,502         $17,870,698         $56,403,502         $17,870,698
                                                      ================= =================== =================== ===================
See notes to financial statements.




                                       4





ANNALY MORTGAGE MANAGEMENT, INC.
NOTES TO FINANCIAL STATEMENTS
FOR THE QUARTERS ENDED JUNE 30, 2002 AND 2001
(UNAUDITED)
- --------------------------------------------------------------------------------

1.    ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

     Annaly  Mortgage  Management,  Inc. (the  "Company")  was  incorporated  in
Maryland  on  November  25,  1996.  The  Company  commenced  its  operations  of
purchasing and managing an investment portfolio of Mortgage-Backed Securities on
February 18, 1997,  upon receipt of the net proceeds from the private  placement
of equity capital. An initial public offering was completed on October 14, 1997.

         A summary of the Company's significant accounting policies follows:

     Basis of Presentation - The  accompanying  unaudited  financial  statements
have been prepared in conformity with the  instructions to Form 10-Q and Article
10, Rule 10-01 of Regulation S-X for interim financial statements.  Accordingly,
they do not include all of the information and footnotes  required by accounting
principles  generally  accepted in the United  States of America  ("GAAP").  The
interim financial statements for the three month period are unaudited;  however,
in the opinion of the Company's management, all adjustments,  consisting only of
normal  recurring  accruals,  necessary  for a fair  statement of the results of
operations have been included.  These unaudited financials  statements should be
read in  conjunction  with the  audited  financial  statements  included  in the
Company's  Annual Report on form 10-K for the year ended  December 31, 2001. The
nature of the Company's  business is such that the results of any interim period
are not necessarily indicative of results for a full year.

     Cash and Cash Equivalents - Cash and cash equivalents includes cash on hand
and money market funds. The carrying  amounts of cash  equivalents  approximates
their value.

     Mortgage-Backed  Securities  - The Company  invests  primarily  in mortgage
pass-through   certificates,   collateralized  mortgage  obligations  and  other
mortgage-backed  securities  representing  interests in or obligations backed by
pools of mortgage loans (collectively, "Mortgage-Backed Securities").

     Statement of Financial Accounting Standards No. 115, Accounting for Certain
Investments in Debt and Equity Securities,  requires the Company to classify its
investments as either  trading  investments,  available-for-sale  investments or
held-to-maturity  investments.  Although the Company  generally  intends to hold
most of its  Mortgage-Backed  Securities  until  maturity,  it may, from time to
time,  sell  any  of its  Mortgage-Backed  Securities  as  part  of its  overall
management  of  its  statement  of  financial   condition.   Accordingly,   this
flexibility  requires  the  Company  to  classify  all  of  its  Mortgage-Backed
Securities as  available-for-sale.  All assets classified as  available-for-sale
are reported at fair value,  based on market prices  provided by certain dealers
who make  markets in these  financial  instruments,  with  unrealized  gains and
losses  excluded  from  earnings  and  reported  as  a  separate   component  of
stockholders' equity.

     Unrealized losses on  Mortgage-Backed  Securities that are considered other
than temporary,  as measured by the amount of decline in fair value attributable
to factors other than temporary,  are recognized in income and the cost basis of
the Mortgage-Backed  Securities is adjusted.  There were no such adjustments for
the quarters ended June 30, 2002 and 2001.

     Interest income is accrued based on the outstanding principal amount of the
Mortgage-Backed  Securities and their contractual terms.  Premiums and discounts
associated  with the purchase of the  Mortgage-Backed  Securities  are amortized
into interest income over the lives of the securities using the interest method.

     Mortgage-Backed  Securities  transactions  are  recorded on the trade date.
Purchases  of  newly  issued   securities  are  recorded  when  all  significant
uncertainties  regarding  the  characteristics  of the  securities  are removed,
generally  shortly  before  settlement  date.   Realized  gains  and  losses  on
Mortgage-Backed   Securities   transactions   are  determined  on  the  specific
identification basis.

                                       5



     Credit  Risk - At June 30,  2002 and  December  31,  2001,  the Company has
limited  its  exposure  to credit  losses on its  portfolio  of  Mortgage-Backed
Securities by only  purchasing  securities  issued by Federal Home Loan Mortgage
Corporation  ("FHLMC"),  Federal  National  Mortgage  Association  ("FNMA"),  or
Government National Mortgage Association ("GNMA").  The payment of principal and
interest on the FHLMC and FNMA  Mortgage-Backed  Securities  are  guaranteed  by
those respective  agencies and the payment of principal and interest on the GNMA
Mortgage-Backed  Securities are backed by the  full-faith-and-credit of the U.S.
government.  At June  30,  2002  and  December  31,  2001  all of the  Company's
Mortgage-Backed Securities have an actual or implied "AAA" rating.

     Income  Taxes - The  Company  has  elected  to be  taxed  as a Real  Estate
Investment  Trust  ("REIT")  and  intends to comply with the  provisions  of the
Internal  Revenue Code of 1986,  as amended  (the "Code") with respect  thereto.
Accordingly,  the Company  will not be  subjected  to Federal  income tax to the
extent of its distributions to shareholders and as long as certain asset, income
and stock ownership tests are met.

     Use of Estimates - The  preparation  of financial  statements in conformity
with accounting  principles  generally  accepted in the United States of America
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.

2.    MORTGAGE-BACKED SECURITIES

     The following  table pertains to the Company's  Mortgage-Backed  Securities
classified as available-for-sale as of June 30, 2002, which are carried at their
fair value:




                                   Federal Home Loan       Federal National         Government
                                        Mortgage                Mortgage          National Mortgage  Total Mortgage-Backed
                                       Corporation            Association           Association            Securities
                                 ---------------------- --------------------- --------------------- ---------------------
                                                                                             
Mortgage-Backed Securities, gross      $ 5,406,051,578        $5,281,783,156         $ 145,539,333       $10,833,374,067

Unamortized discount                       (1,086,499)                                         -             (1,555,752)
                                    (469,253)
Unamortized premium                        103,597,751           119,881,371             2,190,633           225,669,755
                                 ---------------------- --------------------- --------------------- ---------------------

Amortized cost                           5,508,562,830         5,401,195,274           147,729,966        11,057,488,070

Gross unrealized gains                      35,589,671            39,999,016               242,867            75,831,554
Gross unrealized losses                    (4,949,401)           (3,379,027)             (220,585)           (8,549,013)
                                 ---------------------- --------------------- --------------------- ---------------------

Estimated fair value                   $ 5,539,203,100       $5, 437,815,263         $ 147,752,248       $11,124,770,611
                                 ====================== ===================== ===================== =====================

                                                        Gross Unrealized Gain Gross Unrealized Loss  Estimated Fair Value
                                     Amortized Cost
                                 ---------------------- --------------------- --------------------- ---------------------
Adjustable rate                        $ 8,088,024,476          $ 44,699,262         $ (8,156,490)        $8,124,567,248

Fixed rate                               2,969,463,594            31,132,292             (392,523)         3,000,203,363
                                 ---------------------- --------------------- --------------------- ---------------------

Total                                 $ 11,057,488,070          $ 75,831,554         $ (8,549,013)       $11,124,770,611
                                 ====================== ===================== ===================== =====================



                                       6




     The following  table pertains to the Company's  Mortgage-Backed  Securities
classified as  available-for-sale  as of December 31, 2001, which are carried at
their fair value:





                                   Federal Home Loan       Federal National         Government
                                        Mortgage                Mortgage          National Mortgage  Total Mortgage-Backed
                                       Corporation            Association           Association            Securities
                                 ---------------------- --------------------- --------------------- ---------------------
Mortgage-Backed
                                                                                              
  Securities, gross                    $ 4,426,194,568       $ 2,894,026,227          $ 79,719,749        $7,399,940,544

Unamortized discount                       (1,345,955)             (755,106)                -                (2,101,061)

Unamortized premium                         83,775,464            54,118,304             1,476,777           139,370,545
                                 ---------------------- --------------------- --------------------- ---------------------
Amortized cost                           4,508,624,077         2,947,389,425            81,196,526         7,537,210,028

Gross unrealized gains                      32,636,111            21,223,896                75,100            53,935,107

Gross unrealized losses                    (7,985,994)           (7,313,534)             (466,294)          (15,765,822)
                                 ---------------------- --------------------- --------------------- ---------------------

Estimated fair value                   $ 4,533,274,194       $ 2,961,299,787          $ 80,805,332        $7,575,379,313
                                 ====================== ===================== ===================== =====================

                                                        Gross Unrealized Gain Gross Unrealized Loss  Estimated Fair Value
                                     Amortized Cost
                                 ---------------------- --------------------- --------------------- ---------------------
Adjustable rate                        $ 5,908,236,449          $ 44,469,272        $ (10,049,070)        $5,942,656,651

Fixed rate                               1,628,973,579             9,465,834           (5,716,751)         1,632,722,662
                                 ---------------------- --------------------- --------------------- ---------------------

Total                                  $ 7,537,210,028          $ 53,935,106        $ (15,765,821)        $7,575,379,313
                                 ====================== ===================== ===================== =====================




     The adjustable rate Mortgage-Backed Securities are limited by periodic caps
(generally  interest rate  adjustments  are limited to no more than 1% every six
months) and lifetime caps. The weighted  average  lifetime cap was 10.5% at June
30, 2002 and 11.5% at December 31, 2001.

     During the six months ended June 30, 2002, the Company realized  $4,752,883
in gains from sales of Mortgage-Backed  Securities.  During the six months ended
June  30,  2001,  the  Company   realized   $751,414  in  gains  from  sales  of
Mortgage-Backed Securities.

3.    REPURCHASE AGREEMENTS

     The Company had outstanding $9,184,883,445 and $6,367,710,186 of repurchase
agreements  with a  weighted  average  borrowing  rate of 2.10%  and 2.18% and a
weighted average remaining  maturity of 139 days and 85 days as of June 30, 2002
and December 31, 2001, respectively.

     At June 30, 2002 and December 31, 2001, the  repurchase  agreements had the
following remaining maturities:





                                                                               June 30, 2002             December 31, 2001
                                                                        --------------------------- ---------------------------

                                                                                                           
Within 30 days                                                                      $5,957,510,000              $5,380,006,000
30 to 59 days                                                                        1,989,901,000                 206,947,000
60 to 89 days                                                                             -                         66,202,000
90 to 119 days                                                                            -                         65,037,000
Over 120 days                                                                        1,237,472,445                 649,518,186
                                                                        --------------------------- ---------------------------

Total                                                                               $9,184,883,445              $6,367,710,186
                                                                        =========================== ===========================




                                       7




4.       OTHER LIABILITIES

     In July 2001, the Company entered into a repurchase  agreement  maturing in
July 2004 which grants the buyer the right to extend the agreement,  in whole or
in part, in three-month increments up to July 2006. The repurchase agreement has
a principal value of $100,000,000. The Company accounts for the extension option
as a separate  interest rate floor liability  carried at fair value. The initial
fair value of  $1,205,458  allocated  to the interest  rate floor  resulted in a
similar discount on the repurchase  agreement borrowings that is being amortized
over the initial term of 3 years using the effective  yield method.  At June 30,
2002,  the fair  value of this  interest  rate  floor was a  $1,441,260  and was
classified as other liabilities. The aggregate charge of $235,802 is included in
interest expense as of June 30, 2002.

5.    COMMON STOCK

     During the six months ended June 30, 2002,  61,938  options were  exercised
under the long-term  compensation plan at $723,099.  Total shares exchanged upon
exercise of the stock  options  were 4,444  shares at a value of $75,548.  Also,
78,035 shares were purchased in the dividend  reinvestment  and direct  purchase
program at $1,390,138.  An offering for 23,000,000  shares was completed  during
the first quarter of 2002 for approximate net proceeds of $347.3 million. During
the six  months  ending  June  30,  2002,  the  Company  declared  dividends  to
shareholders  totaling  $108,626,377 or $1.31 per share,  which  $56,403,502 was
paid on July 31, 2002.

     During the year ended December 31, 2001,  274,231 options were exercised at
$2,974,666.  Total  shares  exchanged  upon  exercise of the stock  options were
41,620  at a value of  $588,068.  Also,  10,856  shares  were  purchased  in the
dividend  reinvestment and share purchase plan,  totaling $142,456.  The Company
completed an offering of common stock in the third  quarter  issuing  14,991,600
shares,  with  aggregate net proceeds of $179.6  million.  An offering of common
stock during the second quarter of 2001 was completed issuing 18,918,500 shares,
with  aggregate  net  proceeds  of  $195.3  million.  Additional  offerings  for
11,150,000  shares were completed during the first quarter of 2001 for aggregate
net proceeds of $99.3  million.  During the year ended  December  31, 2001,  the
Company declared dividends to shareholders  totaling  $88,370,451,  or $1.75 per
share, of which $52,474,266 was paid during the year and $35,896,185 was paid on
January 30, 2002.

6.    EARNINGS PER SHARE (EPS)

     In February 1997, the Financial  Accounting  Standards  Board (FASB) issued
Statement of Financial  Accounting  No. 128,  Earnings Per Share (SFAS No. 128),
which requires dual presentation of basic EPS and diluted EPS on the face of the
income statement for all entities with complex capital structures.  SFAS No. 128
also requires a reconciliation of the numerator and denominator of basic EPS and
diluted EPS computation.




          For the quarter ended June 30, 2002, the reconciliation is as follows:

                                                          For the Quarter Ended June 30, 2002
                                       ----------------------- ----------------------- ------------------------
                                                Income                  Shares                 Per-Share
                                             (Numerator)             (Denominator)              Amount
                                       ----------------------- ----------------------- ------------------------
                                                                                               
Net income                                        $59,369,331
                                       -----------------------

Basic earnings per share                          $59,369,331              82,910,206                    $0.72
                                                                                       ========================

Effect of dilutive securities:
  Dilutive stock options                                                      276,659

                                       ----------------------- -----------------------
  Diluted earnings per share                      $59,369,331              83,186,865                    $0.71
                                       ======================= ======================= ========================



                                       8


     For the six months ended June 30, 2002, the reconciliation is as follows:






                                                        For the Six Months Ended June 30, 2002
                                       ------------------------------------------------------------------------
                                                Income                  Shares                 Per-Share
                                             (Numerator)            (Denominator)               Amount
                                       ----------------------- ----------------------- ------------------------
                                                                               
Net income                                       $112,412,308
                                       -----------------------

Basic earnings per share                          112,412,308              79,954,529                    $1.41
                                                                                       ========================

Effect of dilutive securities:
  Dilutive stock options                                                      290,843

                                       ----------------------- -----------------------
  Diluted earnings per share                     $112,412,308              80,245,372                    $1.40
                                       ======================= ======================= ========================



     Options to  purchase  600,352  shares were  outstanding  during the quarter
ended June 30, 2002 and were dilutive as the exercise price of between $7.94 and
$13.69 was less than the average stock price for the quarter of $18.43.  Options
to purchase 6,250 shares of stock were outstanding and not considered  dilutive.
The exercise  price of $20.35 was greater  than the average  stock price for the
quarter of $18.43.  Options to purchase 600,352 shares were  outstanding  during
the six months ended June 30, 2002 and were  dilutive as the  exercise  price of
between  $7.94 and  $13.69  was less than the  average  stock  price for the six
months of $17.54. Options to purchase 6,250 shares of stock were outstanding and
not  considered  dilutive.  The  exercise  price of $20.35 was greater  than the
average stock price for the six months of $17.54.

     For the quarter ended June 30, 2001, the reconciliation is as follows:





                                                          For the Quarter Ended June 30, 2001
                                       ----------------------- ----------------------- ------------------------
                                                Income                  Shares                 Per-Share
                                             (Numerator)             (Denominator)              Amount
                                       ----------------------- ----------------------- ------------------------
                                                                              
Net income                                        $18,594,843
                                       -----------------------

Basic earnings per share                           18,594,843              38,473,928                    $0.48
                                                                                       ========================

Effect of dilutive securities:                                                580,560
  Dilutive stock options

                                       ----------------------- -----------------------
  Diluted earnings per share                      $18,594,843              39,054,488                    $0.48
                                       ======================= ======================= ========================





     For the six months ended June 30, 2001, the reconciliation is as follows:





                                                        For the Six Months Ended June 30, 2001
                                       ----------------------- ----------------------- ------------------------
                                                Income                  Shares                 Per-Share
                                             (Numerator)             (Denominator)              Amount
                                       ----------------------- ----------------------- ------------------------
                                                                               
Net income                                        $26,925,116
                                       -----------------------

Basic earnings per share                           26,925,116              30,138,057                    $0.89
                                                                                       ========================

Effect of dilutive securities:
  Dilutive stock options                                                      620,178

                                       ----------------------- -----------------------
  Diluted earnings per share                      $26,925,116              30,758,235                    $0.88
                                       ======================= ======================= ========================



                                       9




     Options to  purchase  822,394  shares were  outstanding  during the quarter
ended June 30, 2001 and were dilutive as the exercise price of between $4.00 and
$11.25 was less than the average stock price for the quarter of $12.21.  Options
to purchase 6,250 shares of stock were outstanding and not considered  dilutive.
The exercise  price of $13.69 was greater  than the average  stock price for the
quarter of $12.21.  Options to purchase 822,394 shares were  outstanding  during
the six months ended June 30, 2001 and were  dilutive as the  exercise  price of
between  $4.00 and  $11.25  was less than the  average  stock  price for the six
months of $11.43. Options to purchase 6,250 shares of stock were outstanding and
not  considered  dilutive.  The  exercise  price of $13.69 was greater  than the
average stock price for the six months of $12.21.


7.    COMPREHENSIVE INCOME

     The Company adopted  Statement of Financial  Accounting  Standards No. 130,
Reporting  Comprehensive  Income.  Statement  No. 130 requires the  reporting of
comprehensive  income in addition to net income from  operations.  Comprehensive
income  is a  more  inclusive  financial  reporting  methodology  that  includes
disclosure  of certain  financial  information  that  historically  has not been
recognized in the  calculation  of net income.  The Company at June 30, 2002 and
December 31, 2001 held securities classified as available-for-sale.  At June 30,
2002, the net unrealized gain totaled  $67,282,541 and at December 31, 2001, the
net unrealized gains totaled $38,169,285.

8.    LEASE COMMITMENTS

     The Corporation has a noncancelable lease for office space, which commenced
in May 2002 and expires in December 2009.

     The Corporation's aggregate future minimum lease payments are as follows:





                                                                                                                      
         2002                                                                                                          $249,918
         2003                                                                                                           499,836
         2004                                                                                                           499,836
         2005                                                                                                           499,836
         2006                                                                                                           529,877
         2007                                                                                                           532,608
         2008                                                                                                           532,608
         2009                                                                                                           532,608
                                                                                                               -----------------
         Total remaining lease payments                                                                              $3,877,127
                                                                                                               =================




9.        RELATED PARTY TRANSACTION

     Included in "Other  Assets" on the Balance sheet is an investment in Annaly
International  Money  Management,  Inc. On June 24, 1998,  the Company  acquired
99,960 nonvoting shares,  at a cost of $49,980.  The Company continues to report
the investment at cost. The officers and directors of Annaly International Money
Management  Inc. are also  officers and  directors of the Company.  Officers and
employees  of the Company  are  actively  involved  in managing  Mortgage-Backed
Securities and other fixed income assets for institutional clients through Fixed
Income Discount  Advisory Company  ("FIDAC").  FIDAC is a registered  investment
adviser,  which is owned 100% by the Chief Executive  Officer of Annaly Mortgage
Management,  Inc. Our management  currently allocates rent and other general and
administrative expenses 90% to Annaly and 10% to FIDAC.

10.       INTEREST RATE RISK

     The primary  market risk to the  Company is  interest  rate risk.  Interest
rates are highly sensitive to many factors,  including governmental monetary and
tax policies,  domestic and international economic and political  considerations
and other factors beyond the Company's control.  Changes in the general level of
interest rates can affect net interest income,  which is the difference  between
the interest income earned on  interest-earning  assets and

                                       10






the  interest   expense   incurred  in  connection  with  the   interest-bearing
liabilities,  by affecting the spread  between the  interest-earning  assets and
interest-bearing  liabilities.  Changes in the level of interest  rates also can
affect the value of the Mortgage-Backed  Securities and the Company's ability to
realize gains from the sale of these assets.

     The  Company  seeks to manage the  extent to which net income  changes as a
function of changes in interest  rates by matching  adjustable-rate  assets with
variable-rate borrowings.  In addition,  although the Company has not done so to
date,  the Company may seek to mitigate  the  potential  impact on net income of
periodic  and  lifetime  coupon  adjustment  restrictions  in the  portfolio  of
Mortgage-Backed  Securities by entering into  interest rate  agreements  such as
interest rate caps and interest rate swaps.

     Changes in  interest  rates may also have an effect on the rate of mortgage
principal   prepayments  and,  as  a  result,   prepayments  on  Mortgage-Backed
Securities.  The  Company  will seek to  mitigate  the  effect of changes in the
mortgage  principal  repayment rate by balancing  assets  purchased at a premium
with assets purchased at a discount.  To date, the aggregate premium exceeds the
aggregate discount on the Mortgage-Backed  Securities. As a result, prepayments,
which result in the  expensing of  unamortized  premium,  will reduce net income
compared to what net income would be absent such prepayments.

                                       11





ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

Overview

     Annaly  Mortgage  Management,  Inc.  ("we"  or  "us")  are  a  real  estate
investment   trust  that  owns  and  manages  a  portfolio  of   Mortgage-Backed
Securities.  Our  principal  business  objective  is to generate  net income for
distribution to our stockholders  from the spread between the interest income on
our  Mortgage-Backed  Securities  and the  costs of  borrowing  to  finance  our
acquisition of Mortgage-Backed Securities.

Special Note Regarding Forward-Looking Statements

     Certain  statements   contained  in  this  quarterly  report,  and  certain
statements  contained  in our future  filings with the  Securities  and Exchange
Commission  (the "SEC" or the  "Commission"),  in our press  releases  or in our
other public or shareholder communications may not be, based on historical facts
and  are  "forward-looking   statements"  within  the  meaning  of  the  Private
Securities Litigation Reform Act of 1995.  Forward-looking  statements which are
based on various  assumptions,  (some of which are beyond  our  control)  may be
identified  by  reference  to a  future  period  or  periods,  or by the  use of
forward-looking  terminology,   such  as  "may,"  "will,"  "believe,"  "expect,"
"anticipate,"  "continue," or similar terms or variations on those terms, or the
negative of those terms.  Actual results could differ  materially from those set
forth in forward-looking statements due to a variety of factors,  including, but
not limited to, changes in interest  rates,  changes in yield curve,  changes in
prepayment  rates, the availability of mortgage backed  securities for purchase,
the availability of financing and, if available, the terms of any financing. For
a discussion of the risks and uncertainties  which could cause actual results to
differ from those contained in the forward-looking statements, see our 2001 Form
10-K. We do not undertake, and specifically disclaim any obligation, to publicly
release  the result of any  revisions  which may be made to any  forward-looking
statements to reflect the occurrence of anticipated or  unanticipated  events or
circumstances after the date of such statements.

Results of Operations:  For the Quarters and Six Months Ended June 30, 2002 and
2001

     Net Income Summary

     For the quarter ended June 30, 2002, our GAAP net income was $59.4 million,
or $0.72 basic  earnings per average  share,  as compared to $18.6  million,  or
$0.48 basic earnings per average share,  for the quarter ended June 30, 2001. We
compute  our GAAP net income per share by  dividing  net income by the  weighted
average  number of shares of outstanding  common stock during the period,  which
was  82,910,206  for the  quarter  ended June 30,  2002 and  38,473,928  for the
quarter ended June 30, 2001.  Dividends per actual  shares  outstanding  for the
quarter  ended  June 30,  2002 was $0.68 per share,  or $56.4  million in total.
Dividends per actual shares  outstanding for the quarter ended June 30, 2001 was
$0.40 per share,  or $17.9  million in total.  Our return on average  equity was
23.08% for the quarter ended June 30, 2002 and 19.42% for the quarter ended June
30, 2001.

     For the six  months  ended  June 30,  2002,  our GAAP net income was $112.4
million,  or $1.41  basic  earnings  per  average  share,  as  compared to $26.9
million,  or $0.89 basic  earnings per average  share,  for the six months ended
June 30,  2001.  We compute our GAAP net income per share by dividing net income
by the weighted average number of shares of outstanding  common stock during the
period,  which  was  79,954,529  for the six  months  ended  June  30,  2002 and
30,138,057  for the six months ended June 30, 2001.  Dividends per actual shares
outstanding  for the six  months  ended June 30,  2002 was $1.31 per  share,  or
$108.6  million in total.  Dividends per actual shares  outstanding  for the six
months ended June 30, 2001 was $0.70 per share,  or $25.6 million in total.  Our
annualized return on average equity was 24.75% for the six months ended June 30,
2002 and 16.77% for the six months ended June 30, 2001.

                                       12










                                                               Net Income Summary
                                                               ------------------
                                             (dollars in the thousands, except for per-share data)
                                             -----------------------------------------------------

                                                      Quarter Ended   Quarter Ended    Six Months      Six Months
                                                      June 30, 2002   June 30, 2001       Ended          Ended
                                                                                      June 30, 2002  June 30, 2001
                                                      -------------- ---------------- -------------- ---------------

                                                                                               
  Interest Income                                          $109,423          $64,790       $202,323        $107,224
  Interest Expense                                           47,860           45,284         87,872          78,737
                                                      -------------- ---------------- -------------- ---------------
  Net Interest Income                                        61,563           19,506        114,451          28,487
  Gain on Sale of Mortgage-Backed Securities                  1,342              482          4,752             751
  General and Administrative Expenses                         3,536            1,393          6,791           2,313
                                                      -------------- ---------------- -------------- ---------------
  Net Income                                                $59,369          $18,595       $112,412         $26,925
                                                      ============== ================ ============== ===============

  Average Number of Basic Shares Outstanding             82,910,206       38,473,928     79,954,529      30,138,057
  Average Number of Diluted Shares Outstanding           83,186,865       39,054,488     80,245,372      30,758,235

  Basic Net Income Per Share                                  $0.72            $0.48          $1.41           $0.89
  Diluted Net Income Per Share                                $0.71            $0.48          $1.40           $0.88

  Average Total Assets                                  $10,717,867       $4,566,700     $9,717,683      $3,722,809
  Average Equity                                         $1,029,064         $449,951       $908,495        $321,196

  Annualized Return on Average Assets                         2.22%            1.63%          2.31%           1.45%
  Annualized Return on Average Equity                        23.08%           19.42%         24.75%          16.77%







     Interest Income and Average Earning Asset Yield

     We had average  earning  assets of $9.6  billion  and $4.3  billion for the
quarters  ended June 30,  2002 and 2001,  respectively.  Our  primary  source of
income for the  quarters  ended June 30, 2002 and 2001 was  interest  income.  A
portion of our income was generated by gains on the sales of our Mortgage-Backed
Securities.  Our interest  income was $109.4  million for the quarter ended June
30, 2002 and $64.8  million for the quarter  ended June 30,  2001.  Our yield on
average earning assets was 4.55 % and 6.09% for the same respective periods. Our
average  earning  asset  balance  increased by $5.3 billion and interest  income
increased  by $44.6  million for the quarter  ended June 30, 2002 as compared to
the quarter ended June 30, 2001,  due to the  substantial  increase in the asset
base  resulting  from the inflow of capital  in the third  quarter  2001 and the
first quarter 2002 offerings.

     We had average  earning assets of $8.6 billion and $3.4 billion for the six
months  ended June 30,  2002 and 2001,  respectively.  Our  interest  income was
$202.3 million for the six months ended June 30, 2002 and $107.2 million for the
six months ended June 30, 2001.  Our yield on average  earning assets was 4.69 %
and 6.35% for the same  respective  periods.  Our average  earning asset balance
increased by $5.2 billion and interest income increased by $95.1 million for the
six months  ended June 30,  2002 as  compared  to the six months  ended June 30,
2001, due to equity offerings in the third quarter of 2001 and the first quarter
of 2002.  The table  below  shows our average  balance of cash  equivalents  and
Mortgage-Backed  Securities, the yields we earned on each type of earning asset,
our yield on average  earning  assets and our  interest  income for the  quarter
ended June 30, 2002,  March 31, 2002,  the year ended  December 31, 2001 and the
four quarters in 2001.

                                       13






                           Average Earning Asset Yield

                                                                                        Yield on     Yield on
                                                    Average                Yield on      Average      Average
                                         Average   Mortgage-    Average     Average     Mortgage-    Interest
                                           Cash     Backed      Earning      Cash        Backed      Earning    Interest
                                       Equivalents Securities    Assets   Equivalents  Securities     Assets     Income
                                        ---------- ----------   -------   -----------  ----------    --------   --------
                                                                     (dollars in thousands)

                                                                                           
For  the Quarter Ended June 30, 2002        $2     $9,629,332  $9,629,334    1.23%        4.55%        4.55%    $109,423
For  the Quarter Ended March 31, 2002       $2     $7,610,006  $7,610,008    1.29%        4.88%        4.88%     $92,900
- --------------------------------------------------------------------------------------------------------------------------
For the Year Ended December 31, 2001        $2     $4,682,778  $4,682,780    3.25%        5.62%        5.62%    $263,058
For the Quarter Ended December 31, 2001     $2     $6,708,928  $6,708,930    1.56%        4.77%        4.77%     $80,060
For the Quarter Ended September 30, 2001    $2     $5,263,231  $5,263,233    2.77%        5.76%        5.76%     $75,774
For the Quarter Ended June 30, 2001         $2     $4,256,864  $4,256,866    3.72%        6.09%        6.09%     $64,790
For  the Quarter Ended March 31, 2001       $2     $2,502,088  $2,502,090    4.93%        6.78%        6.78%     $42,434





     The constant prepayment rate ("CPR") on our Mortgage-Backed  Securities for
the  quarters  ended June 30, 2002 and 2001 was 25%.  CPR is an assumed  rate of
prepayment for our  Mortgage-Backed  Securities,  expressed as an annual rate of
prepayment relative to the outstanding  principal balance of our Mortgage-Backed
Securities.  CPR does not purport to be either a historical  description  of the
prepayment  experience of our Mortgage-Backed  Securities or a prediction of the
anticipated rate of prepayment of our Mortgage-Backed Securities.

     Principal  prepayments had a negative effect on our earning asset yield for
the quarters ended June 30, 2002 and 2001 because we adjust our rates of premium
amortization  and discount  accretion  monthly  based upon the  effective  yield
method, which takes into consideration changes in prepayment speeds.

     Interest Expense and the Cost of Funds

     We anticipate  that our largest expense will be the cost of borrowed funds.
We had average  borrowed  funds of $9.1  billion and total  interest  expense of
$47.9 million for the quarter ended June 30, 2002. We had average borrowed funds
of $4.0  billion  and total  interest  expense of $45.3  million for the quarter
ended June 30, 2001.  Our average cost of funds was 2.10% for the quarter  ended
June 30, 2002 and 4.49% for the quarter  ended June 30, 2001.  The cost of funds
rate decreased  2.39% and the average  borrowed funds  increased by $5.1 billion
for the quarter  ended June 30, 2002 when compared to the quarter ended June 30,
2001. Interest expense for the quarter increased 6% due to the large increase in
the average  repurchase  balance,  resulting  from  deployment  of the Company's
strategy after the capital raises in September 2001 and January 2002.

     We had average borrowed funds of $8.1 billion and total interest expense of
$87.9  million for the six months ended June 30, 2002.  We had average  borrowed
funds of $3.2 billion and total  interest  expense of $78.7  million for the six
months  ended June 30,  2001.  Our  average  cost of funds was 2.16% for the six
months ended June 30, 2002 and 4.93% for the six months ended June 30, 2001. The
cost of funds rate decreased  2.77% and the average  borrowed funds increased by
$4.9  billion for the six months  ended June 30,  2002 when  compared to the six
months ended June 30, 2001.

     With our current asset/liability  management strategy,  changes in our cost
of funds are expected to be closely correlated with changes in short-term LIBOR,
although we have choosen to extend the maturity of our liabilities.  Our average
cost of funds was 0.25% above  average  one-month  LIBOR and 0.01% below average
six-month  LIBOR for the quarter ended June 30, 2002.  Our average cost of funds
was 0.22% above average  one-month LIBOR and 0.16% above average six-month LIBOR
for the quarter ended June 30, 2001.

     The table below shows our average  borrowed funds and average cost of funds
as compared to average  one-month and average  six-month  LIBOR for the quarters
ended June 30, 2002,  March 31, 2002,  the year ended  December 31, 2001 and the
four quarters in 2001.

                                       14









                                                           Average Cost of Funds

                                                                              Average
                                                                             One-Month   Average Cost   Average Cost
                                                                               LIBOR       of Funds       of Funds
                                                                            Relative to   Relative to   Relative to
                         Average             Average    Average   Average      Average       Average       Average
                         Borrowed   Interest Cost of   One-Month Six-Month   Six-Month     One-Month     Six-Month
                           Funds    Expense    Funds     LIBOR     LIBOR       LIBOR         LIBOR         LIBOR
                        ---------  --------  -------   --------- ---------   ---------     ---------     ---------
                                                 (dollars in thousands)

                                                                                     

For the Quarter Ended
  June 30, 2002          $9,102,992 $47,860    2.10%     1.85%     2.11%      (0.26%)        0.25%        (0.01%)
For the Quarter Ended
  March 31, 2002         $7,192,222 $40,012    2.23%     1.85%     2.06%      (0.21%)        0.38%         0.17%
- ----------------------------------------------------------------------------------------------------------------------
For the Year Ended
  December 31, 2001      $4,388,900 $168,055   3.83%     3.88%     3.73%       0.15%        (0.05%)        0.10%
For the Quarter Ended
   December 31, 2001     $6,166,998 $40,698    2.64%     2.20%     2.16%       0.04%         0.44%         0.48%
For the Quarter Ended
   September 30, 2001    $4,997,922 $48,620    3.89%     3.55%     3.47%       0.08%         0.34%         0.42%
For the Quarter Ended
  June 30, 2001          $4,035,022 $45,254    4.49%     4.27%     4.12%       0.15%         0.22%         0.37%
For the Quarter Ended
  March 31, 2001         $2,355,658 $33,453    5.68%     5.51%     5.18%       0.33%         0.17%         0.50%





     Net Interest Rate Agreement Expense

     We have not entered into any interest  rate  agreements to date. As part of
our  asset/liability  management  process,  we  may  enter  into  interest  rate
agreements such as interest rate caps,  floors or swaps.  These agreements would
be entered into with the intent to reduce  interest rate or prepayment  risk and
would be designed to provide us income and capital  appreciation in the event of
certain  changes in interest  rates.  However,  even after  entering  into these
agreements,  we would still be exposed to interest rate and prepayment risks. We
review the need for interest rate agreements on a regular basis  consistent with
our capital investment policy.

     Net Interest Income

     Our net  interest  income,  which  equals  interest  income  less  interest
expense,  totaled  $61.6  million for the quarter  ended June 30, 2002 and $19.5
million for the quarter ended June 30, 2001. Our net interest  income  increased
because of the  increased  asset size of the  company  and the  increase  in the
interest  rate spread.  Our net interest  spread,  which equals the yield on our
average assets for the period less the average cost of funds for the period, was
2.45% for the  quarter  ended June 30, 2002 as compared to 1.60% for the quarter
ended June 30, 2001.  This 85 basis point increase in spread income is reflected
in the increase in net interest income.

     Our net  interest  income,  which  equals  interest  income  less  interest
expense, totaled $114.5 million for the six months ended June 30, 2002 and $28.5
million  for the six  months  ended  June  30,  2001.  Our net  interest  income
increased as a direct result of the equity offerings during the third quarter of
2001 and the first quarter of 2002.  Our net interest  spread,  which equals the
yield on our average  assets for the period  less the average  cost of funds for
the  period,  was 2.54% for the six months  ended June 30,  2002 as  compared to
1.42% for the six months ended June 30, 2001.  This 112 basis point  increase in
spread income is reflected in the increase in net interest income.

     The table below shows our interest  income by earning  asset type,  average
earning  assets  by type,  total  interest  income,  interest  expense,  average
repurchase  agreements,  average cost of funds,  and net interest income for the
quarters ended June 30, 2002,  March 31, 2002, the year ended December 31, 2001,
and the four quarters in 2001.

                                       15






                                                    GAAP Net Interest Income


                         Average    Interest                         Yield on
                        Mortgage-   Income                           Average   Average
                         Backed     Mortgage    Average      Total   Interest Balance of          Average    Net
                       Securities   -Backed     Cash        Interest Earning  Repurchase Interest Cost of  Interest
                          Held     Securities  Equivalents   Income  Assets   Agreements  Expense  Funds    Income
                      -----------  ----------  -----------  -------- -------  ---------- -------- -------  --------
                                              (dollars in thousands)

                                                                                

  For the Quarter
  Ended
  June 30, 2002       $9,629,332   $109,423       $2       $109,423  4.55%   $9,102,992  $47,860   2.10%   $61,563

  For the Quarter
   Ended
  March 31, 2002      $7,610,006    $92,900       $2       $92,900   4.88%   $7,192,222  $40,012   2.23%   $52,888
  ------------------------------------------------------------------------------------------------------------------
  For the Year Ended
    December 31, 2001 $4,682,778   $263,058       $2       $263,058  5.62%   $4,388,900  $168,055  3.83%   $95,003
  For the Quarter
    Ended
    December 31, 2001 $6,708,928   $80,060        $2       $80,060   4.77%   $6,166,998  $40,698   2.64%   $39,361
  For the Quarter
   Ended
   September 30, 2001 $5,263,231   $75,774        $2       $75,774   5.76%   $4,997,922  $48,620   3.89%   $27,154
  For the Quarter
   Ended June 30,
   2001               $4,256,864   $64,790        $2       $64,790   6.09%   $4,035,022  $45,284   4.49%   $19,506
  For the Quarter
   Ended March 31,
   2001               $2,502,088   $42,434        $2       $42,434   6.78%   $2,355,658  $33,453   5.68%    $8,981




     Gains and Losses on Sales of Mortgage-Backed Securities

     For the quarter  ended June 30, 2002,  we sold  Mortgage-Backed  Securities
with an aggregate  historical  amortized cost of $413.6 million for an aggregate
gain  of  $1.3   million.   For  the  quarter  ended  June  30,  2001,  we  sold
Mortgage-Backed Securities with an aggregate historical amortized cost of $196.3
million for an aggregate gain of $481,936. The difference between the sale price
and  the  historical  amortized  cost  of our  Mortgage-Backed  Securities  is a
realized gain and increases income accordingly.  We do not expect to sell assets
on a frequent basis, but may from time to time sell existing assets to move into
new  assets,  which our  management  believes  might have  higher  risk-adjusted
returns,  or to  manage  our  balance  sheet  as  part  of  our  asset/liability
management strategy.

     For the six months ended June 30, 2002, we sold Mortgage-Backed  Securities
with an aggregate  historical  amortized cost of $803.7 million for an aggregate
gain  of $4.8  million.  For  the  six  months  ended  June  30,  2001,  we sold
Mortgage-Backed Securities with an aggregate historical amortized cost of $347.9
million for an aggregate gain of $751,414. The difference between the sale price
and  the  historical  amortized  cost  of our  Mortgage-Backed  Securities  is a
realized gain and increases income accordingly.


     Credit Losses

     We have not experienced credit losses on our Mortgage-Backed  Securities to
date.  We have  limited  our  exposure to credit  losses on our  Mortgage-Backed
Securities by purchasing only securities  issued or guaranteed by FNMA, FHLMC or
GNMA which, although not rated, carry an implied "AAA" rating.

     General and Administrative Expense

     General  and  administrative  ("G&A")  expenses  were $3.5  million for the
quarter  ended June 30, 2002 and $1.4  million  for the  quarter  ended June 30,
2001.  G&A expenses as a percentage of average  assets was 0.13% and 0.12% on an
annualized  basis for the quarters  ended June 30, 2002 and 2001,  respectively.
G&A  expenses  as a  percentage  of  average  equity  was  1.37% and 1.44% on an
annualized  basis for the quarters  ended June 30, 2002 and 2001,  respectively.
The Company is internally managed and continues to be a low-cost provider.  Even
though G&A expenses  increased  by $2.1  million for the quarter  ended June 30,
2002,  when compared to the quarter ended June 30, 2001,  G&A as a percentage of
average assets increased by only one basis point.


                                       16






                 GAAP G&A Expenses and Operating Expense Ratios

                                                                 Total G&A         Total G&A
                                                              Expenses/Average  Expenses/Average
                                                Total G&A         Assets             Equity
                                                Expenses       (annualized)       (annualized)
                                                --------      ----------------  ----------------
                                                           (dollars in thousands)
                                                                            
  For the Quarter Ended June 30, 2002            $3,536            0.13%             1.37%
  For the Quarter Ended March 31, 2002           $3,255            0.14%             1.55%
  -----------------------------------------------------------------------------------------------
  For the Year Ended December 31, 2001           $7,311            0.14%             1.67%
  For the Quarter Ended December 31, 2001        $3,004            0.17%             1.78%
  For the Quarter Ended September 30, 2001       $1,993            0.13%             1.76%
  For the Quarter Ended June 30, 2001            $1,393            0.12%             1.45%
  For the Quarter Ended March 31, 2001            $921             0.13%             1.90%




     Net Income and Return on Average Equity

     Our net income was $59.4  million for the  quarter  ended June 30, 2002 and
$18.6 million for the quarter ended June 30, 2001.  Our return on average equity
was 23.08% for the quarter  ended June 30, 2002 and 19.42% for the quarter ended
June 30, 2001.  The increase in net income is a direct result of the increase in
capital from the two offerings completed in the time period of September 2001 to
January 2002. As previously  mentioned,  the new capital  allowed us to grow the
balance  sheet and  ultimately  grow  earnings.  The table  below  shows our net
interest  income,  gain on sale of  Mortgage-Backed  Securities and G&A expenses
each as a percentage of average equity, and the return on average equity for the
quarters ended June 30, 2002,  March 31, 2002, the year ended December 31, 2001,
and for the four quarters in 2001.





                     Components of Return on Average Equity
                    (Ratios for all Quarters are annualized)

                                                             Gain on Sale of
                                              Net Interest   Mortgage-Backed        G&A         Return on
                                             Income/Average  Securities/AveragExpenses/Average   Average
                                                 Equity           Equity      e    Equity         Equity

                                                                                      
For the Quarter Ended June 30, 2002              23.93%           0.52%            1.37%          23.08%
For the Quarter Ended March 31, 2002             25.24%           1.63%            1.55%          25.32%
- ------------------------------------------------------------------------------------------------------------
For the Year Ended December 31, 2001             21.72%           1.05%            1.67%          21.10%
For the Quarter Ended December 31, 2001          23.34%           1.57%            1.78%          23.13%
For the Quarter Ended September 30, 2001         23.97%           1.05%            1.76%          23.26%
For the Quarter Ended June 30, 2001              20.37%           0.50%            1.44%          19.42%
For the Quarter Ended March 31, 2001             18.54%           0.56%            1.90%          17.20%




Financial Condition

     Mortgage-Backed Securities

     All of our Mortgage-Backed Securities at June 30, 2002 were adjustable-rate
or fixed-rate Mortgage-Backed Securities backed by single-family mortgage loans.
All of the mortgage  assets  underlying  these  Mortgage-Backed  Securities were
secured with a first lien position on the underlying  single-family  properties.
All  our   Mortgage-Backed   Securities  were  FHLMC,   FNMA  or  GNMA  mortgage
pass-through certificates or collateralized mortgage obligations ("CMOs"), which
carry an actual or implied "AAA" rating.  We  mark-to-market  all of our earning
assets at liquidation value.

     We accrete  discount  balances as an  increase in interest  income over the
life of discount Mortgage-Backed  Securities and we amortize premium balances as
a  decrease  in  interest  income  over  the  life  of  premium  Mortgage-Backed
Securities.  At June 30, 2002 and December 31, 2001, we had on our balance sheet
a total of $1.6 million and $2.1 million  respectively,  of unamortized discount
(which is the  difference  between  the  remaining  principal  value and current
historical amortized cost of our Mortgage-Backed  Securities acquired at a price
below  principal  value)  and a total of  $225.7  million  and  $139.4  million,
respectively,  of  unamortized  premium  (which is the  difference  between  the
remaining  principal  value and the  current  historical  amortized  cost of our
Mortgage-Backed Securities acquired at a price above principal value).

                                       17




     We received mortgage principal repayments of $864.9 million for the quarter
ended June 30,  2002 and $381.3  million for the  quarter  ended June 30,  2001.
Given our current portfolio composition,  if mortgage principal prepayment rates
were to  increase  over the life of our  Mortgage-Backed  Securities,  all other
factors being equal,  our net interest  income would decrease during the life of
these  Mortgage-Backed  Securities  as we would be required to amortize  our net
premium balance into income over a shorter time period.  Similarly,  if mortgage
principal prepayment rates were to decrease over the life of our Mortgage-Backed
Securities,  all other  factors  being  equal,  our net  interest  income  would
increase  during  the  life of  these  Mortgage-Backed  Securities,  as we would
amortize our net premium balance over a longer time period.

     The table below summarizes our Mortgage-Backed Securities at June 30, 2002,
March 31, 2002, December 31, 2001,  September 30, 2001, June 30, 2001, and March
31, 2001.






                           Mortgage-Backed Securities


                                                                   Amortized                Estimated Fair   Weighted
                                               Net     Amortized Cost/Principal  Estimated  Value/Principal  Average
                           Principal Value   Premium      Cost       Value       Fair Value    Value         Yield
                                                        (dollars in thousands)

                                                                                        
At June 30, 2002             $10,833,374     $224,114  $11,057,488  102.07%     $11,124,771   102.69%        3.90%
At March 31, 2002            $9,982,678      $193,048  $10,175,726  101.93%     $10,206,228   102.24%        4.31%
- ----------------------------------------------------------------------------------------------------------------------
At December 31, 2001         $7,399,941      $137,269  $7,537,210   101.86%     $7,575,379    102.37%        4.41%
At September 30, 2001        $6,275,501       $96,674  $6,372,175   101.54%     $6,428,853    102.44%        5.17%
At June 30, 2001             $5,498,235       $69,193  $5,567,428   101.26%     $5,572,288    101.34%        5.75%
At March 31, 2001            $3,455,436       $42,023  $3,497,459   101.22%     $3,500,610    101.31%        6.43%




     The tables below set forth certain  characteristics of our  Mortgage-Backed
Securities.  The index level for adjustable-rate  Mortgage-Backed  Securities is
the weighted average rate of the various short-term interest rate indices, which
determine the coupon rate.





            Adjustable-Rate Mortgage-Backed Security Characteristics

                                                                  Weighted                              Principal Value
                                 Weighted   Weighted   Weighted    Average                  Weighted    at Period End as
                                 Average     Average   Average     Term to      Weighted    Average       % of Total
                      Principal  Coupon       Index      Net         Next        Average     Asset       Mortgage-Backed
                        Value       Rate      Level     Margin    Adjustment   Lifetime Cap  Yield       Securities
                                                            (dollars in thousands)
                                                                                    
At June 30, 2002      $7,939,126   4.57%      2.96%     1.61%     12 months      10.46%       3.17%         73.28%
At March 31, 2002     $7,248,832   4.94%      3.25%     1.69%     16 months      10.73%       3.52%         72.61%
- -------------------------------------------------------------------------------------------------------------------------
At December 31, 2001  $5,793,250   5.90%      3.95%     1.95%     24 months      11.49%       3.87%         78.29%
At September 30, 2001 $4,789,570   6.24%      4.31%     1.93%     27 months      11.46%       4.76%         76.32%
At June 30, 2001      $3,997,580   6.47%      4.60%     1.87%     26 months      11.37%       5.38%         72.71%
At March 31, 2001     $2,495,296   7.01%      5.14%     1.87%     26 months      11.57%       6.35%         72.21%







               Fixed-Rate Mortgage-Backed Security Characteristics

                                                                          Principal Value at
                                                                             Period End as %
                                               Weighted       Weighted         of Total
                                                Average       Average        Mortgage-Backed
                        Principal Value      Coupon Rate    Asset Yield       Securities

                                                (dollars in thousands)
                                                                    
At June 30, 2002            $2,894,248          7.09%           5.91%           26.72%
At March 31, 2002           $2,733,846          7.01%           6.40%           27.39%
- ---------------------------------------------------------------------------------------------
At December 31, 2001        $1,606,691          6.92%           6.33%           21.71%
At September 30, 2001       $1,485,931          6.88%           6.48%           23.68%
At June 30, 2001            $1,500,655          6.83%           6.71%           27.29%
At March 31, 2001            $960,140           6.79%           6.69%           27.79%



                                       18




     At June 30, 2002 and December 31, 2001 we held  Mortgage-Backed  Securities
with coupons  linked to the  one-month  and six month LIBOR,  six month  average
auction,  12-month cumulative average,  six-month CD rate,  one-year,  two-year,
three-year, and five-year Treasury indices.





                                                   Adjustable-Rate Mortgage-Backed Securities by Index
                                                                      June 30, 2002


                                                    Six-Month   12-Month              1-Year      2-Year     3-Year      5-Year
                              One-Month  Six-Month   Auction     Moving   Six-Month  Treasury    Treasury   Treasury    Treasury
                                LIBOR      LIBOR     Average    Average    CD Rate     Index      Index      Index       Index
                              ---------  ---------  ---------   --------  ---------  --------    --------   --------    --------

                                                                                              
Weighted Average
  Adjustment Frequency           1mo.      6 mo.      6 mo.      1 mo.      6 mo.     12 mo.      24 mo.      36 mo.     60 mo.
Weighted Average Term to
  Next Adjustment                1mo.     49 mo.      2 mo.      1 mo.      2 mo.     26 mo.      13 mo.      20 mo.     34 mo.
Weighted Average Annual
  Period Cap                     None      2.00%      1.00%       None      1.00%      1.95%       2.00%       2.00%      2.00%
Weighted Average Lifetime
  Cap at June 30, 2002          9.02%     11.49%     12.99%     10.37%     11.59%     12.05%      11.88%      12.82%     12.65%
Mortgage Principal Value as
  Percentage of Mortgage-
  Backed Securities at
  June 30, 2002                38.57%      0.07%      0.03%      0.69%      0.17%     31.96%       0.03%       1.12%      0.64%








                                                Adjustable-Rate Mortgage-Backed Securities by Index
                                                                 December 31, 2001


                                                      Six-Month  12-Month              1-Year       3-Year      5-Year
                                One-Month  Six-Month   Auction    Moving    Six-Month  Treasury    Treasury    Treasury
                                  LIBOR      LIBOR     Average    Average   CD Rate     Index       Index        Index
                                ---------  ---------  ---------  --------   ---------  -------     -------     --------
                                                                                        

Weighted Average Adjustment
  Frequency                        1mo.      6 mo.      6 mo.     12 mo.      6 mo.     12 mo.       36 mo.     60 mo.
Weighted Average Term to
  Next Adjustment                  1mo.     55 mo.      2 mo.     11 mo.      2 mo.     33 mo.       16 mo.     33 mo.
Weighted Average Annual
  Period Cap                       None      2.00%      0.50%       None      1.00%      1.98%        2.00%      1.96%
Weighted Average Lifetime
  Cap at December 31, 2001      9.09%       11.50%     12.53%     10.63%     11.40%     12.22%       13.08%     12.92%
Mortgage Principal Value as
  Percentage of Mortgage-
  Backed Securities at
  December 31, 2001              18.32%      0.13%      0.12%      1.06%      0.22%     56.20%        1.35%      0.89%





     Interest Rate Agreements

     Interest rate  agreements are assets that are carried on a balance sheet at
estimated  liquidation  value.  We have  not  entered  into  any  interest  rate
agreements since our inception.

     Borrowings

     To date, our debt has consisted entirely of borrowings  collateralized by a
pledge of our Mortgage-Backed Securities. These borrowings appear on our balance
sheet as repurchase agreements. At June 30, 2002, we had established uncommitted
borrowing  facilities in this market with twenty-four lenders in amounts,  which
we believe,  are in excess of our needs. All of our  Mortgage-Backed  Securities
are currently accepted as collateral for these borrowings. However, we limit our
borrowings,  and thus our potential  asset growth,  in order to maintain  unused
borrowing  capacity and thus  increase the liquidity and strength of our balance
sheet.

                                       19




     For the quarter ended June 30, 2002 the term to maturity of our  borrowings
ranged from one day to three years,  with a weighted  average  original  term to
maturity of 181 days.  For the quarter ended June 30, 2001, the term to maturity
of our borrowings  ranged from one day to three years,  with a weighted  average
original  term to maturity of 121 days. At June 30, 2002,  the weighted  average
cost of funds for all of our borrowings was 2.10% and the weighted  average term
to next rate  adjustment  was 139 days. At June 30, 2001,  the weighted  average
cost of funds for all of our borrowings was 4.06% and the weighted  average term
to next rate adjustment was 87 days.

     Liquidity

     Liquidity,  which is our ability to turn non-cash assets into cash,  allows
us to purchase  additional  Mortgage-Backed  Securities and to pledge additional
assets to secure  existing  borrowings  should the value of our  pledged  assets
decline.  Potential  immediate sources of liquidity for us include cash balances
and unused borrowing capacity.  Unused borrowing capacity will vary over time as
the market value of our  Mortgage-Backed  Securities  varies.  Our balance sheet
also  generates  liquidity  on an  on-going  basis  through  mortgage  principal
repayments and net earnings held prior to payment as dividends. Should our needs
ever exceed these on-going  sources of liquidity  plus the immediate  sources of
liquidity discussed above, we believe that our Mortgage-Backed  Securities could
in most circumstances be sold to raise cash. The maintenance of liquidity is one
of the goals of our capital investment policy. Under this policy, we limit asset
growth in order to preserve unused borrowing  capacity for liquidity  management
purposes.

     Stockholders' Equity

     We use "available-for-sale"  treatment for our Mortgage-Backed  Securities;
we carry these assets on our balance sheet at estimated market value rather than
historical amortized cost. Based upon this  "available-for-sale"  treatment, our
equity base at June 30, 2002 was $1.0  billion,  or $12.65 per share.  If we had
used  historical  amortized  cost  accounting,  our equity base at June 30, 2002
would have been $982.3 million, or $11.84 per share. Our equity base at June 30,
2001 was  $450.0  million,  or  $10.07  per  share.  If we had  used  historical
amortized  cost  accounting,  our equity  base at June 30,  2001 would have been
$445.1 million,  or $9.96 per share. During the quarter ended June 30, 2001, the
Company raised additional capital in the amount of $195.3 million in a secondary
offering.

     With our "available-for-sale" accounting treatment, unrealized fluctuations
in market  values of assets do not impact our GAAP or taxable  income but rather
are reflected on our balance  sheet by changing the carrying  value of the asset
and stockholders'  equity under "Accumulated Other Comprehensive Income (Loss)."
By  accounting  for our  assets  in this  manner,  we  hope  to  provide  useful
information to  stockholders  and creditors and to preserve  flexibility to sell
assets in the future without having to change accounting methods.

     As a result of this mark-to-market accounting treatment, our book value and
book value per share are likely to fluctuate far more than if we used historical
amortized  cost  accounting.  As a result,  comparisons  with companies that use
historical  cost  accounting  for some or all of their  balance sheet may not be
meaningful.   The  table  below  shows   unrealized  gains  and  losses  on  the
Mortgage-Backed Securities in our portfolio.





                                                           Unrealized Gains and Losses
                                                              (dollars in thousands)

                                            At         At          At             At            At           At
                                         June 30,  March 31,  December 31,  September 30,    June 30,    March 31,
                                           2002       2002        2001           2001          2001         2001
                                        -----------------------------------------------------------------------------
                                                                                        
Unrealized Gain                            $75,832    $46,894       $53,935    $67,459       $19,322      $12,606
Unrealized Loss                            (8,549)   (16,392)      (15,766)    (10,782)      (14,462)     (9,455)
                                        -----------------------------------------------------------------------------
Net Unrealized Gain                        $67,283    $30,502       $38,169    $56,677        $4,860       $3,151
                                        =============================================================================
Net Unrealized Gain as % of Mortgage-
  Backed Securities Principal Value          0.62%      0.31%         0.52%          0.90%        0.08%        0.09%
Net Unrealized Gain as % of Mortgage-
  Backed Securities Amortized Cost           0.61%      0.30%         0.51%          0.90%        0.08%        0.09%



                                       20




     Unrealized  changes in the  estimated  net market value of  Mortgage-Backed
Securities  have one direct  effect on our  potential  earnings  and  dividends:
positive  mark-to-market  changes  increase  our  equity  base  and  allow us to
increase our borrowing  capacity while negative changes decrease our equity base
and tend to limit borrowing capacity under our capital investment policy. A very
large negative change in the net market value of our Mortgage-Backed  Securities
might impair our liquidity position, requiring us to sell assets with the likely
result of realized losses upon sale. "Unrealized Net Gains on Available for Sale
Securities"  was  $67.3  million,   or  0.61%  of  the  amortized  cost  of  our
Mortgage-Backed  Securities at June 30, 2002. "Unrealized Net Gains on Available
for Sale  Securities"  was $38.2 million or 0.51% of the  amortized  cost of our
Mortgage-Backed Securities at December 31, 2001.

     The  table  below  shows  our  equity  capital  base as  reported  and on a
historical  amortized cost basis at June 30, 2002, March 31, 2002,  December 31,
2001,  September 30, 2001, June 30, 2001 and March 31, 2001. Issuances of common
stock, the level of GAAP earnings as compared to dividends  declared,  and other
factors  influence our  historical  cost equity  capital base. The GAAP reported
equity  capital  base  is  influenced  by  these  factors  plus  changes  in the
"Unrealized Net Losses on Assets Available for Sale" account.





                              Stockholders' Equity

                                          Net Unrealized       GAAP          Historical          GAAP
                           Historical     Gains (Losses)on    Reported     Amortized Cost      Reported
                         Amortized Cost   Assets Available    Equity Base    Equity Per       Equity (Book
                           Equity Base        for Sale        (Book Value      Share        Value) Per Share
                         -----------------------------------------------------------------------------------
                                            (dollars in thousands, except per-share data)

                                                                                 
At June 30, 2002            $982,348          $67,283         $1,049,631       $11.84           $12.65
At March 31, 2002           $978,186          $30,502         $1,008,688       $11.80           $12.17
- -------------------------------------------------------------------------------------------------------------
At December 31, 2001        $629,188          $38,169          $667,357        $10.52           $11.15
At September 30, 2001       $625,368          $56,677          $682,045        $10.47           $11.41
At June 30, 2001            $445,091           $4,860          $449,951         $9.96           $10.07
At March 31, 2001           $248,732           $3,151          $251,883         $9.67            $9.80




     Leverage

     Our  debt-to-GAAP  reported equity ratio at June 30, 2002 and June 30, 2001
was 8.8:1 and 10:1,  respectively.  We  generally  expect to maintain a ratio of
debt-to-equity  of between 8:1 and 12:1,  although  the ratio may vary from this
range from time to time based upon various  factors,  including our management's
opinion  of the  level of risk of our  assets  and  liabilities,  our  liquidity
position,  our level of unused  borrowing  capacity  and  over-collateralization
levels required by lenders when we pledge assets to secure borrowings.

     Our target  debt-to-GAAP  reported  equity  ratio is  determined  under our
capital investment policy. Should our actual debt-to-equity ratio increase above
the  target  level due to asset  acquisition  or market  value  fluctuations  in
assets, we will cease to acquire new assets.  Our management will, at that time,
present  a plan to our  Board  of  Directors  to  bring  us  back to our  target
debt-to-equity ratio; in many circumstances,  this would be accomplished in time
by the  monthly  reduction  of the  balance  of our  Mortgage-Backed  Securities
through principal repayments.

     Asset/Liability Management and Effect of Changes in Interest Rates

     We continually review our asset/liability  management strategy with respect
to interest rate risk,  mortgage  prepayment  risk,  credit risk and the related
issues of capital  adequacy  and  liquidity.  We seek  attractive  risk-adjusted
stockholder returns while maintaining a strong balance sheet.

                                       21




     We seek to manage the extent to which our net income  changes as a function
of  changes  in  interest   rates  by  matching   adjustable-rate   assets  with
variable-rate borrowings. In addition,  although we have not done so to date, we
may seek to mitigate the potential impact on net income of periodic and lifetime
coupon adjustment restrictions in our portfolio of Mortgage-Backed Securities by
entering into interest rate  agreements  such as interest rate caps and interest
rate swaps.

     Changes in  interest  rates may also have an effect on the rate of mortgage
principal   prepayments  and,  as  a  result,   prepayments  on  Mortgage-Backed
Securities.  We will seek to  mitigate  the effect of  changes  in the  mortgage
principal  repayment  rate by  balancing  assets we purchase  at a premium  with
assets we purchase at a discount.  To date,  the aggregate  premium  exceeds the
aggregate discount on our Mortgage-Backed  Securities. As a result, prepayments,
which result in the expensing of unamortized premium, will reduce our net income
compared to what net income would be absent such prepayments.

     Inflation

     Virtually all of our assets and liabilities  are financial in nature.  As a
result,  interest  rates and other factors drive our  performance  far more than
does  inflation.  Changes in interest  rates do not  necessarily  correlate with
inflation  rates or changes in inflation  rates.  Our financial  statements  are
prepared in accordance  with GAAP and our dividends based upon our net income as
calculated for tax purposes;  in each case, our activities and balance sheet are
measured  with  reference  to  historical  cost or  fair  market  value  without
considering inflation.

     Other Matters

     We calculate  that our  qualified  REIT assets,  as defined in the Internal
Revenue Code,  are 100% and 99.4% of our total assets at June 30, 2002 and 2001,
as compared to the Internal  Revenue Code  requirement  that at least 75% of our
total  assets be  qualified  REIT  assets.  We also  calculate  that 100% of our
revenue  qualifies  for the 75% source of income  test,  and 100% of our revenue
qualifies  for the 95%  source of  income  test,  under  the REIT  rules for the
quarters  ended  June 30,  2002  and  2001.  We also  met all REIT  requirements
regarding  the  ownership  of our common stock and the  distribution  of our net
income. Therefore, as of June 30, 2002 and 2001, we believe that we qualified as
a REIT under the Internal Revenue Code.

     We at all  times  intend  to  conduct  our  business  so as  not to  become
regulated as an investment  company under the Investment Company Act. If we were
to become regulated as an investment company,  then our use of leverage would be
substantially  reduced.  The  Investment  Company Act exempts  entities that are
"primarily  engaged  in  the  business  of  purchasing  or  otherwise  acquiring
mortgages  and  other  liens  on  and  interests  in  real  estate"  (qualifying
interests).  Under current  interpretation  of the staff of the SEC, in order to
qualify for this exemption, we must maintain at least 55% of our assets directly
in  qualifying  interests.  In addition,  unless  certain  mortgage  securitites
represent  all the  certificates  issued with respect to an  underlying  pool of
mortgages, the Mortgage-Backed  Securities may be treated as securities separate
from the underlying  mortgage loans and, thus, may not be considered  qualifying
interests for purposes of the 55% requirement.  We calculate that as of June 30,
2002 and 2001 we were in compliance with this requirement.




ITEM. 3           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

MARKET RISK


     Market risk is the  exposure  to loss  resulting  from  changes in interest
rates, foreign currency exchange rates,  commodity prices and equity prices. The
primary  market  risk to which we are exposed is  interest  rate risk,  which is
highly  sensitive  to many  factors,  including  governmental  monetary  and tax
policies,  domestic and international economic and political  considerations and
other factors beyond our control. Changes in the general level of interest rates
can affect our net interest income, which is the difference between the interest
income earned on  interest-earning  assets and the interest  expense incurred in
connection  with our  interest-bearing  liabilities,  by  affecting  the  spread
between our interest-earning assets and interest-bearing liabilities. Changes in
the level of  interest  rates also can  affect the value of our  Mortgage-Backed
Securities  and our ability to realize gains from the sale of these  assets.  We
may utilize a variety of financial  instruments,  including interest rate swaps,
caps, floors and other interest rate exchange  contracts,  in order to limit the
effects  of  interest  rates  on  our  operations.  If we  use  these  types  of
derivatives  to hedge the risk of  interest-earning  assets or  interest-bearing
liabilities,  we may be subject to certain risks, including the risk that losses
on a hedge  position will reduce the funds  available for payments to holders of
securities  and that the  losses  may  exceed  the  amount  we  invested  in the
instruments. To date, we have not purchased any hedging instruments.

     Our profitability and the value of our portfolio may be adversely  affected
during any period as a result of changing  interest  rates.  The following table
quantifies  the potential  changes in net interest  income and  portfolio  value
should interest rates go up or down 50, 100, and 200 basis points,  assuming the
yield  curves of the rate  shocks will be parallel to each other and the current
yield curve. All changes in income and value are measured as percentage  changes
from the projected net interest  income and portfolio value at the base interest
rate scenario.  The base interest rate scenario  assumes  interest rates at June
30, 2002 and various estimates regarding  prepayment and all activities are made
at each level of rate shock.  Actual  results  could differ  significantly  from
these estimates.






                                             Projected Percentage Change in         Projected Percentage Change in
  Change in Interest Rate                       Net Interest Income                      Portfolio Value
- ----------------------------------------------------------------------------------------------------------------------

                                                                                           
- -200 Basis Points                                         11%                                    2%
- -100 Basis Points                                         3%                                     1%
- -50 Basis Points                                          1%                                     1%
Base Interest Rate
+50 Basis Points                                         (3%)                                   (1%)
+100 Basis Points                                        (8%)                                   (2%)
+200 Basis Points                                        (17%)                                  (6%)






ASSET AND LIABILITY MANAGEMENT

     Asset and liability  management is concerned  with the timing and magnitude
of the  repricing  of assets  and  liabilities.  We  attempt  to  control  risks
associated  with interest rate movements.  Methods for evaluating  interest rate
risk include an analysis of our interest rate  sensitivity  "gap",  which is the
difference  between  interest-earning  assets and  interest-bearing  liabilities
maturing or repricing within a given time period.  A gap is considered  positive
when the  amount  of  interest-rate  sensitive  assets  exceeds  the  amount  of
interest-rate  sensitive  liabilities.  A gap is  considered  negative  when the
amount  of   interest-rate   sensitive   liabilities   exceeds   the  amount  of
interest-rate  sensitive  assets.  During a period of rising  interest  rates, a
negative  gap would  tend to  adversely  affect  net  interest  income,  while a
positive gap would tend to result in an increase in net interest income.  During
a period of falling  interest  rates,  a negative gap would tend to result in an
increase in net interest  income,  while a positive gap would tend to affect net
interest  income  adversely.  Because  different types of assets and liabilities
with the same or similar  maturities may react differently to changes in overall
market rates or  conditions,  changes in interest  rates may affect net interest
income positively or negatively even if an institution were perfectly matched in
each maturity category.

                                       23




     The following  table sets forth the estimated  maturity or repricing of our
interest-earning  assets and interest-bearing  liabilities at June 30, 2002. The
amounts  of  assets  and  liabilities  shown  within a  particular  period  were
determined  in  accordance  with  the  contractual   terms  of  the  assets  and
liabilities,  except  adjustable-rate  loans, and securities are included in the
period in which their  interest  rates are first  scheduled to adjust and not in
the period in which they mature.  Mortgage-Backed  Securities  reflect estimated
prepayments  that were  estimated  based on  analyses of broker  estimates,  the
results  of a  prepayment  model  that  we  utilized  and  empirical  data.  Our
management  believes that these  assumptions  approximate  actual experience and
considers them reasonable;  however, the interest rate sensitivity of our assets
and liabilities in the table could vary  substantially if different  assumptions
were used or actual experience  differs from the historical  experience on which
the assumptions are based.






                                                                          More than 1
                                         Within 3                          Year to 3        3 Years and
                                          Months         4-12 Months         Years             Over            Total
                                     ---------------- ----------------- ---------------- ---------------- --------------
                                                                   (dollars in thousands)
Rate Sensitive Assets:
                                                                                            
  Mortgage-Backed Securities           $4,311,010         $868,331        $1,975,776       $3,678,257      $10,833,374

Rate Sensitive Liabilities:
  Repurchase Agreements                 7,947,411                          1,237,473                         9,184,883
                                     ---------------- ----------------- ---------------- ---------------- --------------

Interest rate sensitivity gap         ($3,636,401)        $868,331         $738,303        $3,678,257      $1,648,491
                                     ================ ================= ================ ================ ==============

Cumulative rate sensitivity gap       ($3,636,401)      ($2,768,069)     ($2,029,766)      $1,648,491
                                     ================ ================= ================ ================ ==============

Cumulative interest rate
sensitivity gap as a percentage of
total rate-sensitive assets               (34%)            (26%)             (19%)             15%






Our analysis of risks is based on management's experience, estimates, models and
assumptions. These analyses rely on models which utilize estimates of fair value
and interest rate sensitivity. Actual economic conditions or implementation of
investment decisions by our management may produce results that differ
significantly from the estimates and assumptions used in our models and the
projected results shown in the above tables and in this report. These analyses
contain certain forward-looking statements and are subject to the safe harbor
statement set forth under the heading, "Special Note Regarding Forward-Looking
Statements."


                                       24





PART II. OTHER INFORMATION

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

(a)  The annual meeting of stockholders of Annaly Mortgage Management,  Inc. was
     held on May 17, 2002.

(b)  All Class III director nominees were elected.

(c)  Certain  matters  voted  upon at the  meeting  and the votes  cast with the
     respect to such matters are as follows:

Proposals and Vote Tabulations





                                                                                                         Broker Non-
                            Director                        Votes Received       Votes Withheld            Votes
              --------------------------------------------------------------------------------------------------------

                                                                                                          
              Michael A.J. Farrell                             76,641,386                607,657                   0

              Jonathan D. Green                                76,706,790                542,253                   0

              John A. Lambiase                                 76,639,411                609,632                   0





The continuing  directors of the Company are Kevin P. Brady,  Spencer I. Browne,
Wellington J. Denahan, and Donnell A. Segalas.

Management Proposals





                                                             Votes Cast
                                                -----------------------------------
                                                                                                            Broker
                                                         For             Against            Abstain         Non-votes

                                                                                                     
Approval of the appointment of independent
auditors for 2002                                    76,775,429            361,922            111,692               0

Approval of charter amendment increasing the
number of authorized shares of
capital stock.                                       55,946,348          1,017,564            285,131               0





ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibit Index

Exhibit Number                      Exhibit Description

3.1                                 Articles of Amendment of the registrant
                                    (incorporated by reference to Exhibit 3.1 of
                                    the registrant's Registration Statement on
                                    Form S-3 (Registration Statement 333-74618)
                                    filed with the Securities and Exchange
                                    Commission on June 12, 2002).

99.1                                Certification  of Chief  Executive  Officer
                                    regarding  Periodic
                                    Report containing Financial Statements.

99.2                                Certification of Chief Financial Officer
                                    regarding Periodic Report containing
                                    Financial Statements.

(b)      Reports

     The  following  current  report  on  Form  8-K  was  filed  by the  company
     subsequent to the second quarter of 2002:

     The  Company  filed a Form 8-K on  August  8,  2002,  with  respect  to the
     Company's entering into a sales agency agreement with UBS Warburg LLC.




                                       25





                                   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 thereunto duly authorized.

                              ANNALY MORTGAGE MANAGEMENT, INC.

Dated:   August 13, 2002      By:/s/  Michael A.J. Farrell
                                 -------------------------
                              Michael A.J. Farrell
                              Chairman of the Board and Chief Executive Officer
                              (authorized officer of registrant)

Dated:   August 13, 2002      By:/s/  Kathryn F. Fagan
                                 ---------------------
                              Kathryn F. Fagan
                              Chief Financial Officer and Treasurer
                              (principal financial and accounting officer)


                                       26



EXHIBIT 99.1
                         ANNALY MORTGAGE MANAGEMENT, INC.
                           1211 AVENUE OF THE AMERICAS
                                   SUITE 2902
                            NEW YORK, NEW YORK 10036


                        CERTIFICATION OF CHIEF EXECUTIVE
                  OFFICER REGARDING PERIODIC REPORT CONTAINING
                              FINANCIAL STATEMENTS


     I, Michael A.J.  Farrell,  the  Chairman of the Board of  Directors,  Chief
Executive  Officer,  and  President of Annaly  Mortgage  Management,  Inc.  (the
"Company") in  compliance  with 18 U.S.C.  Section 1350, as adopted  pursuant to
Section  906 of the  Sarbanes-Oxley  Act  of  2002,  hereby  certify  that,  the
Company's  Quarterly Report on Form 10-Q for the period ended June 30, 2002 (the
"Report") filed with the Securities and Exchange Commission:

o    fully  complies  with the  requirements  of  Section  13(a) or 15(d) of the
     Securities Exchange Act of 1934; and

o    the information  contained in the Report fairly  presents,  in all material
     respects, the financial condition and results of operations of the Company.




                         /s/ Michael A.J. Farrell

                         Michael A.J. Farrell

                         Chairman of the Board of Directors, Chief Executive
                         Officer, and President
                         August 13, 2002


                                       27





EXHIBIT 99.2

                          ANNALY MORTGAGE MANAGEMENT, INC.
                           1211 AVENUE OF THE AMERICAS
                                  SUITE 2902
                           NEW YORK, NEW YORK 10036


                        CERTIFICATION OF CHIEF FINANCIAL
                  OFFICER REGARDING PERIODIC REPORT CONTAINING
                              FINANCIAL STATEMENTS


     I, Kathryn F. Fagan,  the Chief  Financial  Officer and Treasurer of Annaly
Mortgage  Management,  Inc. (the "Company") in compliance with 18 U.S.C. Section
1350,  as adopted  pursuant  to Section 906 of the  Sarbanes-Oxley  Act of 2002,
hereby certify that, the Company's  Quarterly Report on Form 10-Q for the period
ended June 30,  2002 (the  "Report")  filed  with the  Securities  and  Exchange
Commission:

o    fully  complies  with the  requirements  of  Section  13(a) or 15(d) of the
     Securities Exchange Act of 1934; and

o    the information  contained in the Report fairly  presents,  in all material
     respects, the financial condition and results of operations of the Company.




                                  /s/ Kathryn F. Fagan

                                  Kathryn F. Fagan

                                  Chief Financial Officer and Treasurer

                                  August 13, 2002