SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
(Mark One)

  X     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
- -----   ACT OF 1934

For the fiscal year ended December 31, 2004

                                       OR

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

                         Commission File Number 0-23972

                      AMERICAN MORTGAGE ACCEPTANCE COMPANY
             (Exact name of registrant as specified in its charter)

                   Delaware                                13-6972380
- ---------------------------------------------     -----------------------------
(State or other jurisdiction of incorporation           (I.R.S. Employer
               or organization)                          Identification No.)

    625 Madison Avenue, New York, New York                   10022
- ---------------------------------------------     -----------------------------
   (Address of principal executive offices)                (Zip Code)


Registrant's telephone number, including area code (212) 317-5700

Securities registered pursuant to Section 12(b) of the Act:


                               Title of each class
             -------------------------------------------------------
             Shares of Beneficial Interest, par value $.10 per share

                   Name of each exchange on which registered:
               --------------------------------------------------
                             American Stock Exchange


Securities registered pursuant to Section 12(g) of the Act:

     None

     Indicate  by check mark  whether the  registrant  (1) has filed all 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
                                              ---     ---

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2).  Yes  X   No
                                          ---     ---

     The approximate  aggregate market value of the voting and non-voting common
equity held by  non-affiliates  of the  Registrant  as of December  31, 2004 was
approximately  $140,763,000  based on a price of $17.20 per share,  the  closing
sales price for the  Registrant's  common shares of  beneficial  interest on the
American Stock Exchange on that date.

     As of March 1, 2005 there were 8,336,803  outstanding  common shares of the
Registrant's shares of beneficial interest.

                       DOCUMENTS INCORPORATED BY REFERENCE

Part III:  Those  portions of the  Registrant's  Proxy  Statement for the Annual
Meeting of Shareholders to be held on June 9, 2005, which are incorporated  into
Items 10, 11, 12 and 13.

Index to exhibits may be found on page 67
Page 1 of 74




                                TABLE OF CONTENTS


                      AMERICAN MORTGAGE ACCEPTENCE COMPANY

                           ANNUAL REPORT ON FORM 10-K



                                                                                          PAGE
PART I
                                                                                         
            Item 1.   Business                                                               4
                      Risk Factors                                                           6
            Item 2.   Properties                                                            15
            Item 3.   Legal Proceedings                                                     15
            Item 4.   Submission of Matters to a Vote of Shareholders                       15
PART II
            Item 5.   Market for Registrant's Common Equity and Related Shareholder         16
                       Matters
            Item 6.   Selected Financial Data                                               17
            Item 7.   Management's Discussion and Analysis of Financial Condition and       18
                       Results of Operations
            Item 7A.  Quantitative and Qualitative Disclosures about Market Risks           30
            Item 8.   Financial Statements and Supplementary Data                           31
            Item 9.   Changes in and Disagreements with Accountants on Accounting and       62
                       Financial Disclosure
            Item 9A.  Disclosures Controls and Procedures                                   62
PART III
            Item 10.  Directors and Executive Officers of the Company                       63
            Item 11.  Executive Compensation                                                63
            Item 12.  Security Ownership of Certain Beneficial Owners and Management        63
            Item 13.  Certain Relationships and Related Transactions                        63
            Item 14.  Principal Accounting Fees and Services                                63
PART IV
            Item 15.  Exhibits, Financial Statement Schedules and Reports on Form 8-K       63
SIGNATURES                                                                                  66




                                       2


                      CAUTIONARY STATEMENT FOR PURPOSES OF
                         THE "SAFE HARBOR" PROVISIONS OF
              THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995



Certain   statements  made  in  this  report  may  constitute   "forward-looking
statements"  within the meaning of Section 27A of the Securities Act of 1933, as
amended and Section 21E of the Securities Exchange Act of 1934, as amended. Such
forward-looking  statements include statements  regarding the intent,  belief or
current  expectations  of us and our  management  and involve  known and unknown
risks,  uncertainties  and other  factors  which may cause the  actual  results,
performance or achievements to be materially  different from any future results,
performance  or  achievements  expressed  or  implied  by  such  forward-looking
statements. Such factors include, among other things, the following:

     o    Risks of investing  in uninsured  and  non-investment  grade  mortgage
          assets and subordinated CMBS;

     o    Competition in acquiring desirable investments;

     o    Interest rate  fluctuations  and changes in prepayment rates which may
          affect the value of our assets;

     o    Risks  associated  with  investments in real estate  generally and the
          properties which secure many of our investments;

     o    General economic conditions,  particularly as they affect the value of
          our assets and the credit status of our borrowers;

     o    Dependence  on our  external  Advisor  for all  services  vital to our
          operations;

     o    Conflicts which may arise among us and other entities  affiliated with
          our Advisor which have similar investment policies to ours; and

     o    Risks associated with the repurchase  agreements we utilize to finance
          our investments and the availability of financing generally

Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements, which speak only as of the date of this annual report.



                                       3


PART I


Item 1.  Business.

General
- -------

American  Mortgage  Acceptance  Company  was  formed  on  June  11,  1991  as  a
Massachusetts  business  trust.  We  elected  to be  treated  as a  real  estate
investment  trust ("REIT")  under the Internal  Revenue Code of 1986, as amended
(the "Code").  Throughout this report,  the terms "we",  "us", "the Company" and
similar terms are meant to represent  American Mortgage  Acceptance  Company and
its consolidated subsidiaries.

Additional information about us is also available at www.americanmortgageco.com.
We make available,  free of charge on or through our website,  our annual report
on Form 10-K, our quarterly  reports on Form 10-Q,  current reports on Form 8-K,
and amendments to those reports filed or furnished  pursuant to Section 13(a) or
15(d) of the Exchange Act as soon as reasonably  practicable after such material
is  electronically  filed with,  or  furnished  to the  Securities  and Exchange
Commission ("SEC"). Materials we file with the SEC may be read and copied at the
SEC's Public  Reference Room at 450 Fifth Street,  N.W.,  Washington D.C. 20549.
This information may also be obtained by calling the SEC at 1-800-SEC-0330.  The
SEC also  maintains  an  Internet  website  that  contains  reports,  proxy  and
information  statements  and  other  information  regarding  issuers  that  file
electronically with the SEC at www.sec.gov. We will provide a copy of any of the
foregoing documents to shareholders upon request.

Business Strategy
- -----------------

Since our 1999  listing on the  American  Stock  Exchange,  our goal has been to
attempt to maximize the return on our asset base by investing in higher yielding
assets  while  managing  risk by  maintaining  a portion of our  investments  in
government agency guaranteed or insured assets.

Our business  plan focuses on  originating  and acquiring  mortgages  secured by
commercial  properties with a focus on the multifamily sector. The mortgages may
take  the  form  of  government   insured  first  mortgages,   insured  mortgage
pass-through  certificates or insured mortgage backed securities,  and uninsured
mezzanine loans,  construction  loans, and bridge loans.  Additionally,  we have
indirectly invested in subordinate commercial mortgage-backed securities and may
invest in other real estate  assets,  including  non-multifamily  mortgages.  In
association  with our  investing  activities,  we may also issue  guarantees  of
construction and permanent financing and make standby loan commitments.

Investing
- ---------

We leverage the expertise of Related AMI  Associates,  Inc. (our  "Advisor") and
its affiliates in originating the loans and other assets in which we invest.  In
addition,  our  Advisor  provides  the  expertise  to perform  both the  initial
underwriting of the properties which serve as direct or indirect  collateral for
our loans,  as well as in the ongoing  monitoring  of those  properties  through
construction, lease-up and stabilization.

We invest in the following types of assets:

GOVERNMENT INSURED AND GUARANTEED INVESTMENTS

Our declaration of trust requires that 40% of our new investments be of the type
we originally  invested in prior to our  reorganization in 1999.  Generally,  we
seek to maintain a minimum of 40% of our  investments  in government  insured or
guaranteed investments, primarily through the acquisition of Government National
Mortgage  Association  ("GNMA" or "Ginnie  Mae") and Federal  National  Mortgage
Association ("Fannie Mae") ("FNMA") mortgage-backed  securities and pass-through
certificates.  We believe that government  agency insured lending offers safety,
liquidity  and  moderate  yields,  while also  providing a strong asset base for
collateralized borrowing on favorable terms.


                                       4


MEZZANINE LOANS

We originate or acquire  mezzanine loans that typically finance newly stabilized
or transitional commercial real estate properties.  While we mainly focus on the
multifamily  sector,  we may  originate  mezzanine  loans for office,  retail or
industrial  properties as well.  The interest rates we offer are either fixed or
floating  rate.  We seek  properties  in growing  real estate  markets with well
capitalized  developers or guarantors.  We source our mezzanine loans in several
ways, including:

     1)   issuing mezzanine debt behind an existing first mortgage loan;
     2)   jointly bidding with a senior lender and closing  simultaneously  (can
          be seamless to the client);
     3)   acquiring a mezzanine loan from a senior lender; or
     4)   originating  the entire debt  structure and selling the first mortgage
          to a senior lender.

Mezzanine  loans  are  subordinate  to  senior   mortgages  and  may  include  a
participating  component,  such as a right to a  portion  of the  cash  flow and
proceeds  generated from the refinancing and sale of the underlying  properties.
Typically, they are secured by equity interests in the borrower and have limited
recourse to the borrower.

BRIDGE LOANS

We have two bridge loan programs.  In the first,  loans are typically  funded in
connection with the development of multifamily properties which benefit from the
Low-Income  Housing Tax Credit program under Section 42 of the Internal  Revenue
Code ("LIHTC  program").  Due to the typical equity payment schedule  associated
with the LIHTC  program,  there can be periods in a  construction  cycle where a
developer needs short-term  capital and we offer bridge loans to developers with
typical terms of 12 months,  which are collateralized by the equity interests in
the property  owner.  In the second  program,  we provide  loans for  properties
undergoing rehabilitation by new owners when the rehabilitation process will add
significant value to the property and reduce the effective  loan-to-value  ratio
and risk of loss. Our bridge loans may include a participation component.

COMMERCIAL MORTGAGE-BACKED SECURITIES ("CMBS")

We currently  invest  indirectly in CMBS through a convertible  preferred equity
investment in ARCap  Investors,  LLC ("ARCap").  ARCap  specializes in, and is a
recognized  industry  leader in investing in,  non-investment  grade and unrated
subordinated  CMBS. The CMBS which comprise ARCap's portfolio are collateralized
by a diverse  range of  underlying  properties  including  multifamily,  retail,
office and hotel.

FIRST MORTGAGE REVENUE BONDS

We currently invest in taxable revenue bonds that are secured by first mortgages
on affordable multifamily housing properties throughout the country. The revenue
bonds  generally rank on par with tax-exempt  first mortgage  revenue bonds that
are owned by  CharterMac,  an affiliate of our Advisor.  The proceeds from these
revenue  bonds  are  generally  used  for the new  construction  or  substantial
rehabilitation of affordable multifamily properties.

OTHER INVESTMENTS

From time to time,  we may invest in assets  outside  of our  normal  investment
strategy  if we believe  that  making  such an  investment  is  advantageous  in
maximizing the return on our asset base.

Financing
- ---------

We finance our  investing  activity  primarily  through  borrowing  from various
facilities at short-term  rates. We have three repurchase  facilities,  which we
use to finance  our  investments,  a warehouse  facility  that we use to finance
mezzanine  loans,  and a line of  credit  with a  related  party  that we use to
purchase all types of investments.

For further information about these facilities,  see MANAGEMENT'S DISCUSSION AND
ANALYSIS  -  LIQUIDITY  AND  CAPITAL  RESOURCES  and  Notes  8,  9 and 10 to the
consolidated financial statements.

                                       5


In addition, we may also issue common shares to fund investing activity. We have
the  capacity  to raise  approximately  $170.0  million of  additional  funds by
issuing  either  common or  preferred  shares  pursuant to a shelf  registration
statement filed with the SEC in 2002.

From  time to time,  we may  also  issue  other  types  of  securities  to raise
additional capital.

Competition
- -----------

We compete with various financial institutions in each of our lines of business.
We compete with investment banks, other REITs,  mezzanine funds and pension fund
advisors for loan products.

Management and Governance
- -------------------------

We have  engaged  our  Advisor,  an  affiliate  of  CharterMac,  to  manage  our
day-to-day affairs.  Our Advisor has subcontracted with Related Capital Company,
LLC   ("Related"),   a  subsidiary  of  CharterMac,   to  provide  the  services
contemplated. Through our Advisor, Related offers us a core group of experienced
staff and executive  management personnel who provide us with services on both a
full-  and  part-time  basis.  These  services  include,   among  other  things,
acquisition,  underwriting,  asset monitoring,  portfolio  management,  finance,
accounting,  tax,  capital  markets,  investor  relations  and public  relations
services.

We have no employees.  Our Advisor receives compensation in connection with such
activities as set forth in Item 8, FINANCIAL  STATEMENTS AND SUPPLEMENTARY DATA;
Item 11, EXECUTIVE COMPENSATION;  and Item 13, CERTAIN RELATIONSHIPS AND RELATED
TRANSACTIONS.  In  addition,  we  reimburse  our  Advisor  and  certain  of  its
affiliates  for expenses  they incur in  connection  with their  performance  of
services for us in accordance with our declaration of trust.

We are governed by a board of trustees  comprised of three independent  trustees
and two non-independent trustees who are affiliated with our Advisor.

Risk Factors
- ------------

An investment in our common shares involves a number of risks.  Before making an
investment decision, you should carefully consider all of the risks described in
this  document.  If any of the risks  discussed  actually  occur,  our business,
financial condition and results of operations, and the value of your investment,
could be materially adversely affected.

For convenience, we have grouped these risk factors as follows:

     1.   Risks related to our investments
     2.   Risks related to our Advisor
     3.   Risks related to our debt obligations
     4.   Risks related to our classification as a REIT and not as an investment
          company
     5.   Risks related to our common shares and our shareholders

1. RISKS RELATED TO OUR INVESTMENTS

MORTGAGE   INVESTMENTS  THAT  ARE  NOT  UNITED  STATES  GOVERNMENT  INSURED  AND
NON-INVESTMENT GRADE MORTGAGE ASSETS INVOLVE RISK OF LOSS

GENERAL.   We  intend  to  continue  to  originate  and  acquire  uninsured  and
non-investment  grade  mortgage  loans  and  mortgage  assets  as  part  of  our
investment  strategy.  Such loans and assets may include mezzanine loans, bridge
loans and CMBS.  While  holding such  interests,  we will be subject to risks of
borrower defaults, bankruptcies, fraud and losses and special hazard losses that
are not covered by standard hazard insurance.  In the event of any default under

                                       6


mortgage  loans  held by us,  we will  bear  the risk of loss of  principal  and
non-payment  of interest  and fees to the extent of any  deficiency  between the
value of the mortgage collateral and the principal amount of the mortgage loan.

LIMITED  RECOURSE  LOANS MAY LIMIT OUR  RECOVERY  TO THE VALUE OF THE  MORTGAGED
PROPERTY. Our loans are generally  non-recourse,  although some may have limited
recourse  provisions for a short period.  In addition,  limited recourse against
the borrower may be further limited by applicable  provisions of the laws of the
jurisdictions in which the mortgaged  properties are located or by the selection
of remedies and the impact of those laws on that selection.  With respect to our
non-recourse  mortgage loans, in the event of a borrower  default,  the value of
the specific  mortgaged property and other assets, if any, pledged to secure the
relevant  mortgage  loan,  may be less than the amount  owed under the  mortgage
loan. As to those mortgage loans that provide for recourse  against the borrower
and its assets  generally,  there can be no assurance  that such  recourse  will
provide a recovery  in respect of a defaulted  mortgage  loan  greater  than the
liquidation value of the mortgaged property securing that mortgage loan.

COMPETITION  IN ACQUIRING  DESIRABLE  INVESTMENTS  MAY LIMIT THEIR  AVAILABILITY
WHICH COULD, IN TURN, NEGATIVELY AFFECT OUR ABILITY TO GENERATE NET INCOME

We compete for loan  investments  with  numerous  public and private real estate
investment vehicles, such as mortgage banks, pension funds, REITs, institutional
investors and individuals. Mortgages, mezzanine loans, subordinated interests in
CMBS and other  investments  are often  obtained  through a competitive  bidding
process. In addition,  competitors may seek to establish  relationships with the
financial  institutions  and other firms from which we intend to  purchase  such
assets.  Many of our  competitors are larger than us, may have access to greater
capital resources and other resources, and may have other advantages over us and
our Advisor in  conducting  certain  business and  providing  certain  services.
Competition may result in higher prices for mortgage assets,  lower yields and a
narrower  spread of yields over our borrowing  costs.  There can be no assurance
that we will achieve  investment  results that will allow any specified level of
cash distribution.

INTEREST RATE  FLUCTUATIONS  WILL AFFECT THE VALUE OF OUR ASSETS AND OUR ABILITY
TO GENERATE NET INCOME

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 our control.  Interest rate fluctuations
can adversely affect our net income in many ways and present a variety of risks,
including the risk of a mismatch between asset yields and borrowing rates.

Interest  rate mismatch  could occur  between  asset yields and borrowing  rates
resulting in decreased yield. Our operating results will depend in large part on
differences  between the income  from our assets (net of credit  losses) and our
borrowing  costs.  We fund the  origination  and  acquisition  of a  significant
portion of our assets  with  borrowings  which  have  interest  rates that reset
relatively  rapidly,  such as monthly or quarterly.  We anticipate that, in most
cases,  the income  from our  fixed-rate  assets  will  respond  more  slowly to
interest rate fluctuations than the cost of our borrowings,  creating a mismatch
between  asset yields and  borrowing  rates.  Consequently,  changes in interest
rates, particularly short-term interest rates, may influence our net income.

Also, as some of our investments may have variable interest rates, interest rate
fluctuations could adversely affect our net income,  although the variability of
the income would serve to  partially  offset the  variability  of expense on our
borrowings.

See also Item 7A, QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

PREPAYMENT RATES MAY NEGATIVELY AFFECT THE VALUE OF OUR INVESTMENTS.

The value of our  investments  may be affected by prepayment  rates.  Prepayment
rates are  influenced  by  changes in  current  interest  rates and a variety of
economic,  geographic  and other factors beyond our control,  and  consequently,
such  prepayment  rates cannot be  predicted  with  certainty.  To the extent we
originate mortgage loans, we expect that such mortgage loans will have a measure
of protection  from  prepayment in the form of  prepayment  lock-out  periods or
prepayment penalties. However, such protection may not be available with respect
to investments which we acquire,  but do not originate.  In periods of declining

                                       7


mortgage interest rates, prepayments on mortgages generally increase. If general
interest rates decline as well, the proceeds of such prepayments received during
such periods are likely to be reinvested by us in assets  yielding less than the
yields on the investments  that were prepaid.  In addition,  the market value of
mortgage  investments may, because of the risk of prepayment,  benefit less from
declining interest rates than from other fixed-income securities. Conversely, in
periods of rising interest rates,  prepayments on mortgages  generally decrease,
in which case we would not have the prepayment  proceeds  available to invest in
assets with higher yields.  Under certain interest rate and prepayment scenarios
we may fail to recoup fully our cost of acquisition of certain investments.

WE MAY NOT ACCURATELY ASSESS INVESTMENT YIELDS,  WHICH MAY NEGATIVELY AFFECT OUR
EARNINGS

Before making any  investment,  our Advisor will consider the expected  yield of
the investment and the factors that may influence the yield actually obtained on
such investment.  These considerations will affect our or our Advisor's decision
whether  to  purchase  such an  investment  and the  price  offered  for such an
investment.  No  assurances  can be  given  that we or our  Advisor  can make an
accurate  assessment of the yield to be produced by an investment.  Many factors
beyond our and our  Advisor's  control are likely to influence  the yield on the
investments,  including, but not limited to, competitive conditions in the local
real estate  market,  local and general  economic  conditions and the quality of
management of the  underlying  property.  Our Advisor's  inability to accurately
assess investment yields may result in our purchasing assets that do not perform
as well as expected, which may negatively affect our earnings.

THERE ARE RISKS ASSOCIATED WITH INVESTMENTS IN REAL ESTATE, WHICH MAY NEGATIVELY
AFFECT OUR EARNINGS

We derive most of our income by  investing,  directly  and  indirectly,  in debt
secured by residential or commercial properties.  Such investments subject us to
various types and degrees of risk that could  adversely  affect the value of our
assets and our ability to generate revenue and net income.

Multifamily and commercial property values and net operating income derived from
such  properties  are subject to volatility  and may be affected  adversely by a
number of factors, including, but not limited to:

     o    national,  regional  and  local  economic  conditions  (which  may  be
          adversely affected by industry slowdowns and other factors);
     o    local  real  estate  conditions  (such as an  oversupply  of  housing,
          retail, industrial, office or other commercial space);
     o    changes or continued weakness in specific industry segments;
     o    construction quality, age and design;
     o    demographic  factors;
     o    retroactive changes to building or similar codes; and
     o    increases in operating expenses (such as energy costs).

Other risks include, but are not limited to, the following:

     o    If a mortgage loan is called due to  construction  not being completed
          as required in the mortgage loan documents, we may determine to expend
          additional capital in order to preserve our investment;
     o    occupancy  and  rent  levels  may  be  affected  by   construction  of
          additional  housing units and national,  regional and local  politics,
          including  current or future rent  stabilization and rent control laws
          and agreements;
     o    federal LIHTCs and city,  state and federal housing subsidy or similar
          programs which apply to some of the properties impose rent limitations
          that could adversely  affect the ability to increase rents to generate
          the funds  necessary to maintain the  properties in proper  condition,
          which is particularly  important  during periods of rapid inflation or
          declining market value of such properties;
     o    if a loan defaults, the value of the property securing the loan (plus,
          for properties that generate LIHTCs,  the value of the credits) may be
          less than the unamortized principal amount of the loan;
     o    an owner or operator of real  property may become liable for the costs
          of removal of certain  hazardous  substances  released on its property
          without  regard  to  whether  the  owner or  operator  knew of, or was
          responsible  for,  the  release  of  such  hazardous  substances.  The

                                       8


          presence  of  hazardous  substances  may  adversely  affect an owner's
          ability to operate the property; and

     o    Certain  underlying  properties  may be  required  to comply  with the
          Americans with  Disabilities Act, and must comply with fire and safety
          regulations,   building  codes,   and  other  land  use   regulations.
          Compliance with such  requirements may require  property  operators to
          make substantial capital expenditures.

These  conditions  and  events  may  increase  the  possibility  that a property
operator may be unable to meet its  obligations to us or otherwise  expose us to
losses, thereby affecting our net income. We manage these risks through diligent
and comprehensive underwriting,  asset management and ongoing monitoring of loan
and property performance. We may also obtain construction completion guarantees,
personal  recourse  agreements  and/or operating  deficit  guarantees.  In other
cases,  we may  decide to  forego  certain  types of  available  security  if we
determine  that the security is not  necessary or is too  expensive to obtain in
relation to the risks covered.

We also own several  properties as a result of defaults by borrowers.  Excluding
properties  for which we have sales  contracts and for which we have recovered a
large  portion of the  investment we made upon  foreclosure,  as of December 31,
2004, the aggregate  carrying value of these properties was approximately  $25.4
million.  While we are acting to improve the performance of these properties and
are actively seeking buyers for them, there is no assurance that we will realize
the full carrying amounts when the properties are sold.

CHANGES IN MORTGAGE LOAN PROGRAMS COULD ADVERSELY AFFECT US

We could be  hindered  in  making  investments  by  adverse  changes  in the FHA
insurance,  Ginnie Mae or Fannie Mae guarantee  programs or rules or regulations
relating to them. Generally,  once a mortgage has been endorsed for insurance or
guaranteed,  subsequent  amendments to the rules or regulations  would not apply
retroactively to affect  preexisting  investments,  but could affect prospective
investments.  Changes  to the  guarantee  programs  could  adversely  affect our
ability to originate or acquire attractive investments.

THERE ARE RISKS  ASSOCIATED  WITH OUR INVESTMENT IN ARCAP,  WHICH MAY NEGATIVELY
AFFECT OUR EARNINGS

We have  invested  indirectly  in  subordinated  CMBS through our ownership of a
preferred  membership interest in ARCap.  Subordinated CMBS of the type in which
ARCap  invests  include  "first  loss"  and  non-investment  grade  subordinated
interests.  A first loss security is the most  subordinate  class in a structure
and accordingly is the first to bear the loss upon a default on restructuring or
liquidation  of the  underlying  collateral  and the last to receive  payment of
interest and principal.  Such classes are subject to special risks,  including a
greater risk of loss of principal and  non-payment of interest than more senior,
rated  classes.  The market values of  subordinated  interests in CMBS and other
subordinated  securities  tend to be  more  sensitive  to  changes  in  economic
conditions  than  more  senior,  rated  classes.  As a result of these and other
factors,  subordinated  interests  generally are not actively traded and may not
provide  holders with  liquidity  of  investment.  In  addition,  our ability to
transfer  our  membership  interest  in ARCap is limited by the terms of ARCap's
operating agreement.

PARTICIPATING INTERESTS IN MORTGAGES MAY NOT BE REALIZED

In  connection  with the  acquisition  and  origination  of  mortgages,  we have
obtained and may continue to obtain participating  interests that may entitle us
to payments based upon a development's cash flow, profits or any increase in the
value of the  development  that would be realized upon a refinancing  or sale of
the  development.  As the  operation  of real  estate  is  subject  to  numerous
variables and risks,  there can be no assurance  that such interests will result
in additional payments to us.

GEOGRAPHIC  CONCENTRATION  AND THE  CREDIT  QUALITY OF  BORROWERS  MAY RESULT IN
LOSSES

We  have  not  established  any  limit  upon  the  geographic  concentration  of
properties  securing  our  investments  or the credit  quality of  borrowers  of
uninsured investments.  As a result,  properties securing our investments may be
overly concentrated in certain geographic areas and the underlying  borrowers of
our uninsured  investments may have low credit quality. We may experience losses
due to geographic  concentration or low credit quality. As of December 31, 2004,
76.7% of our investments in mortgage loans, notes receivable,  revenue bonds and
real  estate  owned  were  secured  by  properties  in  Texas.  These  types  of

                                       9


investments comprised  approximately 37.6% of our portfolio of investments as of
December  31,  2004.  We had no  borrowers  exceeding  10% of our  portfolio  of
investments  in mortgage  loans,  notes  receivable and revenue bonds other than
Richard  Shaw,  The  Related  Companies,  L.P.  and  Richard  Nathan who are the
creditors of 12.1%,  13.9% and 14.8%,  respectively,  in these  categories.  The
Related Companies, L.P. is an affiliate of our Advisor.

2.  RISKS RELATED TO OUR ADVISOR

WE ARE  DEPENDENT  ON OUR  ADVISOR AND IF OUR ADVISOR  TERMINATES  THE  ADVISORY
AGREEMENT, WE MAY NOT BE ABLE TO FIND AN ADEQUATE REPLACEMENT ADVISOR

We have no employees,  although for  administrative  purposes we have  appointed
officers.  We have entered  into an advisory  agreement  with our Advisor  under
which it provides us with all of the services  vital to our  operations.  We are
dependent on our Advisor for the management and  administration  of our business
and  investments.  The  results of our  operations  will be  dependent  upon the
availability  of, and our  Advisor's  ability to  identify  and  capitalize  on,
investment opportunities. The agreement may be terminated

     (i)  without cause by our Advisor or
     (ii) with or without cause by a majority of our independent trustees,

each  without  penalty  and  each  upon  60 days  prior  written  notice  to the
non-terminating  party. If our Advisor  terminates our agreement,  we may not be
able to find an adequate replacement advisor.

CONFLICTS OF INTEREST  COULD ARISE AMONG US AND OR RELATED  PARTIES WITH RESPECT
TO INVESTMENT OPPORTUNITIES

Our Advisor has  subcontracted  its  obligation  to provide  services  under the
advisory  agreement  to  Related,   and  there  are  risks  involved  with  this
arrangement. Under our advisory agreement, the Advisor and Related are permitted
to act as advisor to other entities having investment  policies similar to ours,
including other REITs.  Generally,  in conflict  situations with  non-affiliated
entities,  our  Advisor  must  present an  investment  opportunity  to us if the
opportunity is within our investment objectives and policies, the opportunity is
of a character that could be taken by us, and we have the financial resources to
take advantage of the opportunity.

Additionally,  CharterMac,  the parent of the  Advisor and  Related,  has in the
past,  and may in the future,  invest in taxable  mortgage  investments or other
investments that are similar to those in which we invest.

To the extent that these existing entities, as well as affiliated entities which
may be formed by affiliates of our Advisor in the future,  have funds  available
for investment at the same time as we do and a potentially  suitable  investment
is  offered  to us or the  affiliated  entities,  our  Advisor  will  review the
affiliated entities' and our investment portfolios and will determine whether or
not the  investment  should be made by one of the  affiliated  entities or by us
based upon factors such as the amount of funds available for  investment,  yield
and  portfolio  diversification.  If the  making  of a  mortgage  loan or  other
mortgage  investment  appears equally  appropriate  for us and these  affiliated
entities,  the mortgage loan or other mortgage investment will either be made by
a joint venture  between two or more of such entities (which may include us), or
will be  allocated  to one of such  entities  on a basis  of  rotation  with the
initial order of priority determined by the dates of formation of the entities.

In addition, The Related Companies,  LP ("TRCLP"),  the principal owner of which
is Stephen M. Ross, the Non-Executive  Chairman and an indirect owner of a 14.3%
economic interest in CharterMac, may engage in businesses which compete with our
Company.  In connection  with  CharterMac's  acquisition  of Related in December
2003,  CharterMac and TRCLP entered into an agreement which prohibited TRCLP and
its affiliates from competing with any business  currently engaged in by Related
other  than  in  specified  areas,  including  originating  mezzanine  loans  to
multifamily  housing  properties  similar to those which secure our loans. There
can be no  assurance  that we and TRCLP and its  affiliates  would not  directly
compete for similar products and opportunities in these areas in the future.

                                       10


CONFLICTS  OF INTEREST  COULD ARISE IN  TRANSACTIONS  WHERE WE LEND TO OR BORROW
FROM AFFILIATES OF OUR ADVISOR

Every transaction entered into between us and an affiliate of our Advisor raises
a potential  conflict of interest.  In addition to the initial  determination to
invest in mortgage  investments  secured by properties  owned by an affiliate of
our  Advisor,  such  conflicts  of  interest  with  respect  to  these  mortgage
investments include, among others, decisions regarding:

     o    whether to waive defaults of such affiliate;
     o    whether to foreclose on a loan; and
     o    whether to permit additional  financing on the properties securing our
          investments other than financing provided by us.

We have  invested  in, and may in the future  invest  in,  mortgage  investments
secured by  properties  in which  either  direct or indirect  affiliates  of our
Advisor own equity interests in the borrower.  Our declaration of trust requires
that any  transaction  between  our Advisor or any of its  affiliates  and us be
approved by a majority of our trustees,  including a majority of the independent
trustees,  not  otherwise  interested  in the  transaction,  as  being  fair and
reasonable  and on terms not less  favorable  to us than  those  available  from
unaffiliated  third  parties.  As of December 31, 2004,  we had six bridge loans
with a total carrying value of approximately $12.8 million,  two first mortgages
with a total carrying value of approximately $2.3 million, and seven multifamily
housing first mortgage bonds with a total carrying value of  approximately  $6.7
million to borrowers that are affiliates of our Advisor,  which  represents 6.2%
of our total assets.

In June 2004, we entered into a revolving credit facility with CharterMac, which
provides up to $20.0 million in borrowings  and bears interest at LIBOR plus 300
basis points.  This facility is for a term of one year with a one-year  optional
extension and contains customary  restrictions/covenants that are similar to our
warehouse debt facility.

3. RISKS RELATED TO OUR DEBT OBLIGATIONS

SHORT-TERM REPURCHASE AGREEMENTS INVOLVE RISK OF LOSS

We finance,  and expect to continue  to  finance,  a portion of our  investments
through  collateralized  borrowing in the form of repurchase  agreements,  which
involve us selling assets  concurrently with our agreement to repurchase them at
a later date and at a fixed price.  During the repurchase  agreement  period, we
continue to receive  principal and interest  payments on the assets.  The use of
borrowing,  or  "leverage,"  to finance  our assets  involves a number of risks,
including the following:

IF WE ARE UNABLE TO RENEW OUR BORROWINGS AT FAVORABLE RATES, WE MAY BE FORCED TO
SELL  ASSETS,  AND  OUR  PROFITABILITY  MAY BE  ADVERSELY  AFFECTED.  We rely on
short-term repurchase agreements to finance a portion of our assets. Our ability
to achieve our investment  objectives  depends on our ability to borrow money in
sufficient  amounts and on  favorable  terms and our ability to renew or replace
these short-term  borrowings on a continuous basis as they mature. If we are not
able to renew or replace maturing borrowings, we would be forced to sell some of
our assets under possibly adverse market conditions,  which may adversely affect
our  profitability.  As of December 31, 2004, we had borrowings of approximately
$157.6  million  outstanding  under  the  repurchase  facilities,  all of  which
typically have 30-day settlement terms.

A DECLINE IN THE MARKET  VALUE OF OUR ASSETS MAY RESULT IN MARGIN CALLS THAT MAY
FORCE US TO SELL ASSETS UNDER ADVERSE MARKET CONDITIONS.  Repurchase  agreements
involve the risk that the market value of the securities  sold by us may decline
and that we will be required to post  additional  collateral,  reduce the amount
borrowed or suffer forced sales of the collateral.  If forced sales were made at
prices  lower than the carrying  value of the  collateral,  we would  experience
additional losses. If we are forced to liquidate our assets to repay borrowings,
there can be no assurance that we will be able to maintain  compliance  with the
REIT asset and source of income requirements.

OUR USE OF REPURCHASE  AGREEMENTS  TO BORROW MONEY MAY GIVE OUR LENDERS  GREATER
RIGHTS IN THE EVENT OF  BANKRUPTCY.  Of our total  borrowings  of  approximately
$166.1 million as of December 31, 2004,  approximately  $157.6 million were made
using repurchase  agreements which require us to pledge certain of our assets to
the  lender  to  secure  our  obligations  thereunder.   Borrowings  made  under
repurchase   agreements  may  qualify  for  special  treatment  under  the  U.S.

                                       11


Bankruptcy  Code,  which may make it  difficult  for us to recover  our  pledged
assets if a lender files for  bankruptcy.  In  addition,  if we were to file for
bankruptcy,  lenders under our  repurchase  agreements  may be able to avoid the
automatic stay  provisions of the U.S.  Bankruptcy  Code and take possession of,
and liquidate, the assets we pledged under these agreements without delay.

HEDGING TRANSACTIONS CAN LIMIT GAINS AND INCREASE EXPOSURE TO LOSSES

Hedging involves risk and hedging activities may not have the desired beneficial
impact on our results of operations or financial condition. Moreover, no hedging
activity can completely  insulate us from the risks  associated  with changes in
interest rates and prepayment rates.

We intend  generally to hedge as much of the  interest  rate risk as our Advisor
determines is in our best interests given the cost of such hedging transactions.
REIT  provisions  of the Code may limit our  ability  to hedge  our  assets  and
related  borrowings.  Any limitation on our use of hedging techniques may result
in greater interest rate risk.

4.  RISKS  RELATED  TO OUR  CLASSIFICATION  AS A REIT  AND NOT AS AN  INVESTMENT
COMPANY

OUR REIT STATUS SUBJECTS US AND OUR SHAREHOLDERS TO RISKS

Our REIT status subjects us and our  shareholders to a number of risks including
the following:

FAILURE TO QUALIFY AS A REIT WOULD  HAVE  ADVERSE  TAX  CONSEQUENCES  FOR US. In
order to maintain our REIT status we must meet a number of  requirements.  These
requirements  are highly  technical and complex and often require an analysis of
various  factual  matters and  circumstances  that may not be totally within our
control.  Even a technical or  inadvertent  mistake  could  jeopardize  our REIT
status.  Furthermore,  Congress and the IRS may make changes to the tax laws and
regulations,  and the courts may issue new rulings,  that make it more difficult
or impossible  for us to remain  qualified as a REIT. If we fail to qualify as a
REIT,  we would be  subject to federal  income tax at regular  corporate  rates.
Therefore,   we  would  have  less  money  available  for  investments  and  for
distributions to our  shareholders.  This may also have an adverse effect on the
market  value of our common  shares.  In general,  we would not be able to elect
REIT status for four years after a year in which we lose our REIT status.

AS A REIT, OUR INCOME CAN ONLY COME FROM LIMITED TYPES OF SOURCES. To qualify as
a REIT,  at least 75% of our gross income must come from  qualified  real estate
sources  and 95% of our  gross  income  must come from  other  sources  that are
itemized in the REIT tax laws. Therefore, we may have to forego opportunities to
invest in potentially profitable businesses or assets because they would produce
income that could jeopardize our status as a REIT.

WE HAVE CERTAIN  DISTRIBUTION  REQUIREMENTS.  As a REIT,  we must  distribute to
shareholders at least 90% of our REIT taxable income (excluding  capital gains).
The required distribution limits the amount we have available for other business
purposes,  including  amounts to fund our  growth.  Also,  it is  possible  that
because of the differences between the time we actually receive revenue (such as
original issue discount interest income attributable to our investment in ARCap)
or pay expenses and the period we report those items for distribution  purposes,
we may have to borrow funds on a short-term  basis to meet the 90%  distribution
requirement.

WE ARE ALSO SUBJECT TO OTHER TAX  LIABILITIES.  As a REIT,  we may be subject to
certain federal,  state and local taxes on our income and property. Any of these
taxes would reduce our operating cash flow.

LIQUIDATION OF COLLATERAL MAY JEOPARDIZE OUR REIT STATUS. To continue to qualify
as a REIT, we must comply with requirements regarding our assets and our sources
of income. If we are compelled to liquidate our mortgage  investments to satisfy
our  obligations  to  our  lenders,  we may  be  unable  to  comply  with  these
requirements, ultimately jeopardizing our status as a REIT.

                                       12


LOSS OF INVESTMENT COMPANY ACT EXEMPTION WOULD ADVERSELY AFFECT US

We intend to conduct our business so as not to become regulated as an investment
company under the Investment Company Act of 1940. If we fail to qualify for this
exemption, we would be regulated as an investment company and our business would
be materially  adversely affected.  Investment company regulations would prevent
us from  conducting  our business as described in this  document by, among other
restrictions, reducing our ability to borrow. 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.  Under the
current interpretation of SEC staff, in order to qualify for this exemption,  we
must  maintain  at least 55% of our assets  directly  in these  qualifying  real
estate  interests.  Mortgage-backed  securities  that do not  represent  all the
certificates  issued with  respect to an  underlying  pool of  mortgages  may be
treated as securities separate from the underlying mortgage loans and, thus, may
not qualify for purposes of the 55%  requirement.  Therefore,  our  ownership of
these mortgage-backed  securities is limited by the provisions of the Investment
Company Act. In meeting the 55% requirement,  we treat as qualifying  interests,
mortgage-backed securities issued with respect to an underlying pool as to which
we hold all  issued  certificates.  If the SEC or its  staff  adopts a  contrary
interpretation,  we  could  be  required  to sell a  substantial  amount  of our
mortgage-backed securities under potentially adverse market conditions. Further,
in order to  insure  that we at all times  qualify  for the  exemption  from the
Investment  Company  Act, we may be  precluded  from  acquiring  mortgage-backed
securities  whose yield is somewhat higher than the yield on those that could be
purchased in a manner  consistent  with the  exemption.  The net effect of these
factors may be to lower our net income.

5. RISKS RELATED TO OUR COMMON SHARES AND OUR SHAREHOLDERS

RESTRICTIONS ON SHARE ACCUMULATION IN REITS COULD DISCOURAGE A CHANGE OF CONTROL
OF OUR COMPANY

In order for us to qualify  as a REIT,  not more than 50% of the number or value
of our outstanding shares may be owned, directly or indirectly, by five or fewer
individuals  during  the last half of a taxable  year or during a  proportionate
part of a shorter taxable year.

In order to prevent five or fewer  individuals  from  acquiring more than 50% of
our  outstanding  shares and a  resulting  failure  to  qualify  as a REIT,  our
declaration of trust provides that, subject to certain exceptions, no person may
own, or be deemed to own by virtue of the  attribution  provisions  of the Code,
more than 9.8% of the outstanding shares. The shares most recently acquired by a
person that are in excess of the 9.8% limit will not have any voting  rights and
will be deemed to have been  offered for sale to us for a period  subsequent  to
the  acquisition.  Any person who acquires shares in excess of the 9.8% limit is
obliged  to  immediately  give  written  notice  to us and  provide  us with any
information  we may request in order to determine the effect of the  acquisition
on our status as a REIT.

While these  restrictions  are  designed to prevent  any five  individuals  from
owning more than 50% of our shares,  they also discourage a change in control of
our  company.  These  restrictions  may also  deter  tender  offers  that may be
attractive to shareholders or limit the opportunity for  shareholders to receive
a premium for their shares if an investor makes purchases of shares to acquire a
block of shares.

SUPERMAJORITY  VOTING REQUIREMENTS FOR ACQUISITIONS AND MERGERS COULD DISCOURAGE
A CHANGE OF CONTROL OF OUR COMPANY

Our  declaration of trust requires that 80% of our  shareholders  and all of our
independent trustees approve exchange offers, mergers, consolidations or similar
transactions  involving us in which our  shareholders  receive  securities  in a
surviving entity having materially different investment objectives and policies,
or  that  is  anticipated  to  provide  significantly  greater  compensation  to
management,  except for  transactions  affected because of changes in applicable
law,  or  to  preserve  tax  advantages  for  a  majority  in  interest  of  our
shareholders.  These  restrictions  may also  deter  tender  offers  that may be
attractive to shareholders or limit the opportunity for  shareholders to receive
a premium for their shares if an investor makes purchases of shares to acquire a
block of shares.

                                       13


ISSUANCES OF LARGE  AMOUNTS OF OUR COMMON  SHARES COULD CAUSE OUR SHARE PRICE TO
DECLINE

Our  declaration  of trust permits our trustees to issue an unlimited  number of
shares (subject to SEC registration requirements and the consent of shareholders
if required pursuant to the rules of the American Stock Exchange). In connection
with the issuance of any common shares in the future, our Advisor is entitled to
receive as compensation common shares equal to 1% of the issuance.  The issuance
of common  shares  could cause  dilution  of our  existing  common  shares and a
decrease in the market price.

OUR SHAREHOLDERS MAY HAVE PERSONAL LIABILITY FOR OUR ACTS AND OBLIGATIONS

It is possible that certain  states may not  recognize the limited  liability of
shareholders,  although our declaration of trust provides that our  shareholders
shall not be subject to any personal liability for our acts or obligations.  Our
declaration of trust also provides that every written  agreement entered into by
us shall contain a provision that our obligations  are not  enforceable  against
our  shareholders  personally.  No  personal  liability  should  attach  to  our
shareholders under any agreement  containing such provision;  however, not every
written  agreement  entered  into by us contains  such a  provision.  In certain
states, our shareholders may be held personally liable for contract claims where
the underlying  agreement does not specifically  exclude shareholder  liability.
Our shareholders may also be held personally liable for other claims against us,
such as tort  claims,  claims for taxes and certain  statutory  liability.  Upon
payment of any such liability,  however, the shareholder will, in the absence of
willful misconduct on the shareholder's  part, be entitled to reimbursement from
our general  assets,  to the extent such  assets are  sufficient  to satisfy the
claim.

                                       14


Item 2.  Properties.

         As a result of foreclosure,  we own three  properties  subject to sales
         contracts,  one property  held for sale and one property held and used.
         See Note 7 for further discussion of these properties.

Item 3.  Legal Proceedings.

         On October  27,  2003,  prior to taking  possession  of the real estate
         collateral  supporting a loan  investment,  we were named in a lawsuit,
         Concord  Gulfgate,  Ltd. vs. Robert Parker,  Sunrise  Housing Ltd., and
         American Mortgage Acceptance Company, Cause No. 2003-59290 in the State
         District Court of Harris County,  Texas.  The suit claims,  among other
         causes of action against the respective  defendants,  that we conducted
         wrongful  foreclosure  in that the loan  guarantor  did not  derive any
         benefit  from  our  loan and  that  the  limited  partners  of the loan
         guarantor did not authorize the loan transaction. The suit seeks, among
         other relief, actual, consequential, exemplary, and punitive damages, a
         declaration that the loan made by us is unenforceable, and that we were
         involved in a  conspiracy  to defraud the loan  guarantor.  The suit is
         currently in the discovery phase. A trial date has not been set.

         We filed a  countersuit  on  November  25,  2003  against  the  limited
         partners  of the loan  guarantor  seeking to recover  unpaid  taxes and
         misappropriated property receipts. We are currently unable to determine
         the possible outcome of the litigation.

Item 4.  Submission of Matters to a Vote of Shareholders.

         None.

                                       15


                                     PART II

Item 5.  Market  for the  Registrant's  Common  Equity and  Related  Shareholder
Matters.

As of March 1, 2005,  there were 245 registered  shareholders  owning  8,336,803
shares.  Our common shares have been listed on the American Stock Exchange since
July 1,  1999,  under the  symbol  "AMC".  Prior to July 1,  1999,  there was no
established public trading market for our shares.

The high and low common share prices for each  quarterly  period in the past two
fiscal years in which the shares were traded is as follows:


                              2004                    2003
                      ---------------------   ---------------------


Quarter Ended            Low         High        Low         High
- -------------------   ---------   ---------   ---------   ---------
                                              
March 31              $   16.15   $   18.31   $   13.60   $   16.06
June 30               $   12.86   $   17.86   $   14.93   $   17.99
September 30          $   13.65   $   17.02   $   13.50   $   17.94
December 31           $   15.70   $   18.05   $   15.40   $   16.97


The last reported sale price of our common shares on the American Stock Exchange
on March 1, 2005 was $16.62.

The following table provides  information  related to our Incentive Share Option
Plan as of December 31, 2004:



                      Equity Compensation Plan Information

                                             (a)                       (b)                        (c)

                                                                                          Number of securities
                                          Number of                                     remaining available for
                                      securities to be                                   future issuance under
                                    issued upon exercise        Weighted-average          equity compensation
                                       of outstanding          exercise price of            plans (excluding
                                      options, warrants       outstanding options,        securities reflected
                                         and rights           warrants and rights            in column (a)
                                    ----------------------    ---------------------     -----------------------
                                                                                       
Equity compensation plans                   100,000                   $15.03                    733,680
   approved by security holders
Equity compensation plans not
   approved by security holders                  --                       --                         --

                                    ----------------------    ---------------------     -----------------------

Totals                                      100,000                   $15.03                    733,680
                                    ----------------------    ---------------------     -----------------------


                                       16



Distributions
- -------------

Cash  distributions per share for the years ended December 31, 2003 and 2004 are
as set forth in the following table:



                                                                  Total Amount
Cash Distribution                                                  Distributed
for Quarter Ended          Date Paid            Per Share         (in thousands)
- -----------------         -----------         -------------       --------------

                                                           
March 31, 2003               5/15/03             $ 0.40             $ 2,546
June 30, 2003                8/14/03               0.40               3,335
September 30, 2003          11/14/03               0.40               3,335
December 31, 2003            2/12/04               0.40               3,335
                                                 ------             -------
Total for 2003                                    $1.60             $12,551
                                                 ======             =======

March 31, 2004               5/13/04             $ 0.40             $ 3,335
June 30, 2004                8/12/04               0.40               3,334
September 30, 2004          11/11/04               0.40               3,334
December 31, 2004            2/14/05               0.40               3,334
                                                 ------             -------
Total for 2004                                   $ 1.60             $13,337
                                                 ======             =======


There are no material legal  restrictions  upon our present or future ability to
make  distributions  in accordance  with the  provisions of our  declaration  of
trust. Future distributions paid by us will be at the discretion of our trustees
and will  depend on our  actual  cash flow,  our  financial  condition,  capital
requirements,  REIT  requirements  and such other  factors as the trustees  deem
relevant.

There  were no share  repurchases  during  the  fourth  quarter  of 2004.  Other
information required by this item, as well as additional  information  regarding
our share  repurchase  program and share  compensation  paid to our  independent
trustees, is included in note 13 to our consolidated financial statements.

Item 6.  Selected Financial Data.

The information set forth below presents our selected financial data. Additional
financial  information  is set forth in the  audited  financial  statements  and
footnotes  thereto  contained in Item 8, FINANCIAL  STATEMENTS AND SUPPLEMENTARY
DATA.


(In thousands except per share amounts)
                                                           Year ended December 31,
                                           ----------------------------------------------------
OPERATIONS                                   2004        2003       2002       2001      2000
- ----------                                 ---------   --------   --------   --------   -------
                                                                         
Total revenues                             $  15,909   $ 15,051   $ 10,458   $  5,698   $ 7,910
                                           =========   ========   ========   ========   =======

Net income                                 $  11,273   $ 11,884   $  9,660   $  5,187   $ 3,318
                                           =========   ========   ========   ========   =======

Net income per share,
  basic and diluted                        $    1.35   $   1.52   $   1.61   $   1.35   $   .86
                                           =========   ========   ========   ========   =======

Distributions per share                    $    1.60   $   1.60   $   1.51   $   1.45   $  1.45
                                           =========   ========   ========   ========   =======



                                                                December 31,
                                           ----------------------------------------------------
FINANCIAL POSITION                           2004        2003       2002       2001      2000
- ------------------                         ---------   --------   --------   --------   -------

                                                                         
Total assets                               $ 349,033   $327,107   $195,063   $101,982   $70,438
                                           =========   ========   ========   ========   =======

Repurchase facilities payable              $ 157,633   $149,529   $ 87,880   $ 43,610   $12,656
                                           =========   ========   ========   ========   =======

Warehouse facility payable                 $   3,827   $ 34,935   $  8,788   $     --   $    --
                                           =========   ========   ========   ========   =======

Line of credit due to related party        $   4,600   $     --   $     --   $     --   $    --
                                           =========   ========   ========   ========   =======

Mortgages payable on real estate owned     $  56,993   $ 15,993   $     --   $     --   $    --
                                           =========   ========   ========   ========   =======


                                       17


Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations.

Forward-Looking Statements
- --------------------------

Certain   statements  made  in  this  report  may  constitute   "forward-looking
statements"  within the meaning of Section 27A of the Securities Act of 1933, as
amended and Section 21E of the Securities Exchange Act of 1934, as amended. Such
forward-looking  statements include statements  regarding the intent,  belief or
current  expectations  of us and our  management  and involve  known and unknown
risks,  uncertainties  and other  factors  which may cause the  actual  results,
performance or achievements to be materially  different from any future results,
performance  or  achievements  expressed  or  implied  by  such  forward-looking
statements. Such factors include, among other things, the following:

     o    Risks of investing  in uninsured  and  non-investment  grade  mortgage
          assets and subordinated CMBS;
     o    Competition in acquiring desirable investments;
     o    Interest rate  fluctuations  and changes in prepayment rates which may
          affect the value of our assets;
     o    Risks  associated  with  investments in real estate  generally and the
          properties which secure many of our investments;
     o    General economic conditions,  particularly as they affect the value of
          our assets and the credit status of our borrowers;
     o    Dependence  on our  external  Advisor  for all  services  vital to our
          operations;
     o    Conflicts which may arise among us and other entities  affiliated with
          our Advisor which have similar investment policies to ours; and
     o    Risks associated with the repurchase  agreements we utilize to finance
          our investments and the availability of financing generally

Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements, which speak only as of the date of this annual report.

Factors Affecting Comparability
- -------------------------------

In 2003, several of our loans defaulted and we subsequently  foreclosed upon and
now  own the  properties.  In  certain  instances  this  required  us to  invest
additional  capital  to  acquire  senior  mortgage  positions  and  subsequently
foreclose  on those  positions  to acquire the real estate  securing  the loans.
Additionally,  the sale of some of the  properties did not qualify as a sale for
accounting  purposes and the first  mortgage  debt  secured by the  purchaser is
reflected in our financial statements.

As a result of the foreclosures, we now have a significant amount of real estate
owned and  mortgage  loans  payable  on our  balance  sheet.  This  results in a
reduction of certain  interest  income,  the  recognition  of rental  income and
income from real estate owned, and the depreciation of certain of the foreclosed
properties,  none of which was  recorded  prior to the second  half of 2003 (See
REAL ESTATE OWNED below).

                                       18


Investment Activity
- -------------------

During  the  years  ended  December  31,  2004 and 2003,  we made the  following
investments:



(In thousands)

                                       December 31, 2004           December 31, 2003
                                  --------------------------   --------------------------

                                                 Weighted                     Weighted
                                                  Average                      Average
                                    Amount     Interest Rate     Amount     Interest Rate
                                  ----------   -------------   ----------   -------------
                                                                
FNMA certificates                 $   34,823        5.60%      $   39,960           5.48%
Mezzanine loans                        8,500       11.64%           3,293          16.50%
Bridge loans/notes receivable          4,517       12.96%          15,007          11.82%
Variable rate bridge loans                --           --          16,039   LIBOR + 4.09%
Taxable revenue bonds                     --           --           7,672           8.69%
Mortgage loans                            --           --           1,011          11.00%
                                  ----------                   ----------
Total                             $   47,840                   $   82,982
                                  ==========                   ==========


During 2004, the  composition of our investment  portfolio  shifted to include a
larger  proportion  of debt  securities  and a smaller  proportion of other debt
instruments.  This change resulted from the relative  availability of investment
opportunities,  the ability to obtain  leverage on those assets to allow further
investment  and the timing of cash flows  related  to the  liquidation  of other
assets in our portfolio.

Our declaration of trust requires that 40% of our new investments be of the type
we originally  invested in prior to our  reorganization in 1999.  Generally,  we
seek to  maintain  at least  40% of our  investments  in  government-insured  or
guaranteed  investments.  At December 31, 2004,  we owned  approximately  $194.6
million in GNMA and FNMA certificates,  representing  approximately 55.8% of our
assets.

Results of Operations

COMPARISON OF YEARS ENDED DECEMBER 31, 2004 AND 2003

The  following is a summary of our  operations  for the year ended  December 31,
2004 compared to 2003:


(In thousands)
                               Year Ended December 31,
                         ----------------------------------

                          2004          2003         Change
                         -------       -------       ------
                                             
Total revenues           $15,909       $15,051          5.7%

Total expenses            10,830         5,653         91.6

Total other income         6,194         2,486        149.2
                         -------       -------       -------

Net income               $11,273       $11,884         (5.1%)
                         =======       =======       =======


For the year ended December 31, 2004, as compared to the year ended December 31,
2003,  revenues  and other  income have  increased  mainly due to an increase in
acquisitions and additional  fundings of GNMA and FNMA certificates and revenues
generated by  foreclosed  properties.  Expenses  have also  increased  for these
periods due to an increase in  expenses  related to the  foreclosed  properties,
higher  interest costs,  general and  administrative  expenses and  depreciation
recorded for real estate owned.

                                       19


REVENUES

Changes in the  components  of our  revenue in 2004 as  compared to 2003 were as
follows:



                                       % Change from
                                         Prior Year
                                     ------------------
                                         
Interest income

   Debt securities                          11.1%

   Mortgage loans                          (30.4)

   Notes receivable                        (19.6)

   Revenue bonds                           319.2

   Temporary investments                   (23.6)

Rental income                              100.0

Other revenues                               5.4
                                     ------------------


Total revenues                               5.7%
                                     ==================


At December 31, 2004 and 2003 we had the following investments:



                                       December 31, 2004           December 31, 2003
                                  --------------------------   --------------------------

                                                 Weighted                     Weighted
                                   Carrying       Average       Carrying       Average
                                    Amount     Interest Rate     Amount     Interest Rate
                                  ----------   -------------   ----------   -------------
                                                                
Debt securities                   194,587           6.47%      167,260       6.80%
Mortgage loans                     21,376          11.68%       13,864      11.80%
Notes receivable                   23,111           9.43%       35,946       7.96%
Revenue bonds                       6,672           8.69%        7,586       8.69%


Interest income from debt securities  increased,  primarily due to the continued
advances on the Ellington Plaza GNMA  certificate and the purchase of eight FNMA
certificates during 2004,  partially offset by the repayment of the Autumn Creek
GNMA certificate.

Interest income from mortgage loans  decreased,  primarily due to the receipt of
additional  interest due upon  repayment of the Stonybrook II first mortgage and
mezzanine loan in 2003,  with no comparable  items in 2004, and the reduction of
interest received from certain foreclosed properties due to the reclassification
of these assets to real estate owned.

Interest income from notes receivable decreased, primarily due to the default of
required debt service payments from foreclosed properties (See REAL ESTATE OWNED
below).

Interest income from revenue bonds relates to taxable revenue bonds purchased in
October  2003 and the  increase  in 2004  reflects a full year of  ownership  as
compared to two months in 2003.

Rental  income was  recorded  for the year ended  December  31,  2004 due to the
reclassification  of the Plaza at San Jacinto  property  as Real Estate  Owned -
Held and Used (see REAL ESTATE OWNED below).

                                       20


EXPENSES

Changes  in  components  of our  expenses  in 2004 as  compared  to 2003 were as
follows:



                                        % Change from
                                          Prior Year
                                      -------------------

                                          
Interest                                     57.7%

General and administrative                   89.7

Fees to Advisor                               7.9

Property operations                         100.0

Depreciation                                100.0

Amortization and other                        9.3
                                      -------------------

Total expenses                               91.6%
                                      ===================


At December 31, 2004,  excluding  mortgages on real estate  owned,  we had total
debt of  approximately  $166.1 million with a weighted  average interest rate of
2.76% per year, including the effect of a swap agreement put into place in April
2003. At December 31, 2003, we had a comparable balance of approximately  $184.5
million with a weighted average interest rate of 1.80% per year.

Interest expense  increased,  primarily due to the borrowings  stemming from the
increased  investment base. This increase can also be attributed to the interest
rate swap agreement, which was outstanding for all of 2004 and a steady increase
in LIBOR during 2004. During 2004, LIBOR increased 1.30%.

General and administrative expenses increased,  primarily due to the increase in
legal fees related to foreclosed  properties,  the increase in  accounting  fees
related to Sarbanes-Oxley consulting services, and the increase of certain other
administrative costs.

Property  operations  were recorded for the year ended  December 31, 2004 due to
the reclassification of the Plaza at San Jacinto as Real Estate Owned - Held and
Used (see REAL ESTATE OWNED below).

Depreciation  expense was recorded for the year ended December 31, 2004 relating
to the reclassification of foreclosed properties from Real Estate Owned-Held for
Sale to Real Estate Owned-Held and Used.  Depreciation was captured for the 2004
periods,  as well as  retroactively  to the  initial  foreclosure  dates  of the
properties (see REAL ESTATE OWNED below).

OTHER INCOME

Other income  increased,  due to the increase in net operating income recognized
from the operations of foreclosed properties (see REAL ESTATE OWNED below).

REAL ESTATE OWNED

During 2003,  five loans  defaulted and we foreclosed upon and took ownership of
the underlying  properties.  We reclassified our investments in these foreclosed
properties  as  Real  Estate  Owned-Held  for  Sale  on our  balance  sheet  and
recognized income from the operations of these properties.  As a result of these
unusual circumstances,  there was a substantial decrease in interest income from
these loans, as noted above.

During the time we owned the real estate,  certain  circumstances  have occurred
that warranted the  reclassification  of most of these assets.  The following is
the December 31, 2004 classification of our real estate owned portfolio:

     o    REAL ESTATE OWNED - HELD AND USED

          During 2004,  we  reclassified  one of the unsold  properties  as Real
          Estate  Owned - Held and Used  because  we have not sold it within the
          one-year  time  frame  required  by  generally   accepted   accounting

                                       21


          principles  ("GAAP").  As a result,  we recorded  depreciation  on the
          property in 2004, as well as retroactively  for the full year that the
          property  was  classified  as Held for  Sale.  We also  recognize  the
          property's  rental  income and  operational  expenses in separate line
          items on the income statement. During February 2005, this property was
          sold (see Note 17 to our consolidated financial statements).

          During 2004, we reclassified  our Real Estate Owned - Subject to Sales
          Contract properties to Real Estate Owned - Held and Used (see below).

     o    REAL ESTATE OWNED - SUBJECT TO SALES CONTRACTS

          In the fourth  quarter of 2003,  we sold three of the  properties  and
          provided 100% financing to the buyer, via a bridge loan. Per the terms
          of that loan,  we  received  100% of the  properties'  cash flow until
          permanent financing was put in place in December 2004 (see below). Due
          to our providing 100% financing to the buyer,  these  transactions did
          not  constitute  a sale in  accordance  with GAAP and,  therefore,  we
          continued to classify the properties as Real Estate Owned - Subject to
          Sales Contracts on the balance sheet.

          During  December  2004,  UBS Real Estate  Investments,  Inc.  provided
          permanent first mortgage  financing in the amount of $41.0 million for
          these  properties.  We restructured the remaining balance due from the
          borrower of approximately $13.4 in the form of a mezzanine loan.

          This sale still does not constitute a sale in accordance with GAAP. We
          have reclassified these properties on our balance sheet as Real Estate
          Owned  -  Held  and  Used;  and  have  recorded  depreciation  on  the
          properties  in 2004,  as well as  retroactively  for the period  since
          foreclosure.  We have recognized income associated with the properties
          as income from real  estate  owned on the income  statement  up to the
          date of refinancing.  We will recognize  income  associated with $13.4
          million mezzanine loan as rental income on future income statements.

     o    REAL ESTATE OWNED - HELD FOR SALE

          One  remaining  property in our real estate  owned  portfolio,  Autumn
          Creek, will continue to remain as Real Estate Owned - Held for Sale as
          we continue to market the real estate.  We have changed the  marketing
          strategy of this asset in order to reflect marketplace behavior.

There have been  circumstances  that arose during 2004 that have warranted us to
seek foreclosure of another property to protect our investment.  The Northbrooke
mezzanine loan  defaulted by ceasing to make required debt service  payments and
we are  currently  in  the  process  of  determining  the  necessary  steps  for
foreclosure. We expect to fully recover our investment.

We have focused on increasing the occupancy level and operating income of all of
the properties  owned to projected  stabilization  levels.  The weighted average
occupancy rate on the stabilized properties at the time of foreclosure was 81.4%
and the weighted average occupancy rate on these same properties at December 31,
2004 was 95.9%. As a result, we have experienced increasing yields on several of
these foreclosed assets. While property level operations continue to improve, we
are actively  seeking to sell or refinance the properties  with third parties so
that we can redeploy the capital invested into higher yielding investments.

OTHER ITEMS

The loss on the repayment of debt securities in 2003 related to the write-off of
a purchase premium upon repayment of a GNMA certificate.

COMPARISON OF YEARS ENDED DECEMBER 31, 2003 AND 2002

The  following is a summary of our  operations  for the year ended  December 31,
2003 compared to 2002:

                                       22





(In thousands)

                                   Year Ended December 31,
                           -------------------------------------

                             2003          2002         Change
                           ----------    ---------    ----------
                                                
Total revenues              $15,051       $10,458        43.9%

Total expenses                5,653         3,812        48.3

Total other income            2,486         3,014       (17.5)
                           ----------    ---------    ----------

Net income                  $11,884        $9,660        23.0%
                           ==========    =========    ==========


For the year ended December 31, 2003, as compared to the year ended December 31,
2002,  revenues and other income increased mainly due to increases in investment
activity  during 2003,  as well as the  reclassification  of certain  foreclosed
assets into real estate owned.  Expenses also increased for these periods due to
increased borrowing activity to fund investments,  as well as higher general and
administrative expenses related to the foreclosure of real estate properties.

REVENUES

Changes  in  components  of our  revenues  in 2003 as  compared  to 2002 were as
follows:



                                        Year Ended
                                       December 31 %
                                        Change from
                                        Prior Year
                                     ------------------
                                       
Interest income

  Debt securities                          51.9%

  Mortgage loans                           26.7

  Notes receivable                         39.5

  Revenue bonds                           100.0

  Temporary investments                    10.0

Other revenues                             (0.6)
                                     ------------------

Total revenues                             43.9%
                                     ==================


Interest income from debt securities increased, primarily due to the purchase of
three additional GNMA  certificates in the latter part of 2002, and the purchase
of fifteen FNMA certificates during 2003.

Interest income from mortgage loans  increased,  primarily due to the additional
interest  and  prepayment  penalties  received,  as well as the  recognition  of
deferred loan  origination  fees from the  repayment of the  Stonybrook II first
mortgage and mezzanine loans in 2003.

Interest income from notes receivable  increased,  due to the initial funding of
ten notes  receivable  during 2003,  partially offset by the default of required
debt service  payments from the Concord at Gessner,  Concord at Little York, and
Concord at Gulfgate notes (See REAL ESTATE OWNED above).

Interest  income from revenue  bonds,  arose from our first  purchase of taxable
revenue bonds in October 2003.

Rental income  increased,  primarily  due to the net  operating  income from the
operations of foreclosed properties, while we recorded no such income in 2002.

                                       23


EXPENSES

Changes  in  components  of our  expenses  in 2003 as  compared  to 2002 were as
follows:


                                        Year Ended
                                       December 31 %
                                        Change from
                                        Prior Year
                                     ------------------
                                        
Interest                                   107.5%

General and administrative                  33.9

Fees to Advisor                             19.2

Amortization and other                      (0.8)
                                     ------------------

Total expenses                              48.3%
                                     ==================


Interest  expense  increased,  due to the increased  borrowings on our warehouse
facility and additional  borrowings  under the repurchase  facility,  which were
used to fund  investments,  as well as the  addition  of an  interest  rate swap
agreement  put into place in March 2003 to mitigate the impact of interest  rate
fluctuations on our cash flows and earnings.  The weighted average interest rate
on borrowings  was 1.80% in 2003,  compared to 2.10% in 2002.  The rate decrease
was primarily due to a steady decrease in LIBOR during 2002 and 2003.

General and  administrative  increased  primarily due to increased legal fees on
foreclosed  properties  and an  increase  in  excise  taxes  due  to the  annual
distribution obligation falling below the minimum threshold.

Fees to Advisor increased, primarily due to an increase in asset management fees
due to a higher  asset base and an increase in  overhead  reimbursements.  These
increases were partially offset by decreased  incentive  management fees as none
were earned by the Advisor in 2003.

OTHER ITEMS

A loss on the  repayment  of debt  securities  in the  amount  of  approximately
$391,000,  relating to the write-off of a purchase premium upon repayment of one
GNMA  certificate and a gain of  approximately  $18,000 for the sale of a vacant
lot at Concord at Gessner,  were recorded for the year ended  December 31, 2003.
During 2002, the Company had a gain of  approximately  $614,000,  resulting from
the sale of one GNMA certificate.

Funds from Operations
- ---------------------

Funds  from  operations  ("FFO"),  represents  net income or loss  (computed  in
accordance  with  GAAP),  excluding  gains (or losses)  from sales of  property,
excluding  depreciation and amortization  related to real property and including
funds from operations for unconsolidated  joint ventures  calculated on the same
basis.  FFO is calculated in accordance  with the National  Association  of Real
Estate  Investment  Trusts  ("NAREIT")  definition.  FFO does not represent cash
generated  from  operating  activities  in  accordance  with  GAAP  and  is  not
necessarily  indicative of cash available to fund cash needs.  FFO should not be
considered  as an  alternative  to net income as an indicator  of the  Company's
operating  performance  or as an  alternative  to cash  flows  as a  measure  of
liquidity.  Our  management  considers FFO a  supplemental  measure of operating
performance,  and,  along with cash flows from operating  activities,  financing
activities,  and investing activities,  it provides investors with an indication
of our ability to incur and service debt, make capital expenditures, and to fund
other cash needs.

For the years ended December 31, 2003 and 2002, FFO was equal to net income,  as
we did not record depreciation expense on any of our assets.

                                       24


The following table reconciles net income to FFO for the year ended December 31,
2004:


(In thousands)
                                                               Year Ended
                                                           December 31, 2004
                                                           -----------------
                                                            
   Net income                                                  $  11,273

   Add back: depreciation of real property                         2,143
                                                               ---------

   FFO                                                         $  13,416
                                                               =========

   Cash flows from:
   Operating activities                                        $  13,986
                                                               =========
   Investing activities                                        $ (22,546)
                                                               =========
   Financing activities                                        $   9,206
                                                               =========

   Weighted average shares outstanding:
   Basic                                                           8,336
                                                               =========
   Diluted                                                         8,343
                                                               =========


Since not all companies  calculate  FFO in a similar  fashion,  our  calculation
presented above may not be comparable to similarly  titled measures  reported by
other companies.

Liquidity and Capital Resources
- -------------------------------

SOURCES OF FUNDS

We expect that cash  generated  from our  investments,  as well as our borrowing
capacity, will meet our needs for short-term liquidity and will be sufficient to
pay all expenses and distributions to our shareholders in amounts  sufficient to
retain our REIT status in the foreseeable  future. In order to qualify as a REIT
under the  Internal  Revenue  Code,  as amended,  we must,  among other  things,
distribute  at  least  90% of our  taxable  income.  We  believe  that we are in
compliance with the REIT-related provisions of the Code.

We finance our  investing  activity  primarily  through  borrowing  from various
facilities at short-term rates. At December 31, 2004, we had approximately $38.3
million available to borrow,  contractually,  under our debt facilities  without
exceeding limits imposed by debt covenants and our declaration of trust.

In August 2005,  our warehouse  facility will mature.  We are seeking to replace
this  facility  with a  similar  one with  similar  terms and are  currently  in
negotiations with financial institutions to develop such a facility.

From time to time,  we may also  issue  common  shares  or other  equity to fund
investing  activity.  In April 2003, we completed a public offering of 1,955,000
common shares for net proceeds of approximately  $27.5 million,  which were used
to fund investments.

We have capacity to raise  approximately  $170.0 million of additional  funds by
issuing  either  common or  preferred  shares  pursuant to a shelf  registration
statement filed with the SEC in 2002. If market conditions  warrant, we may seek
to raise additional funds for investment through further offerings, although the
timing and amount of such offerings cannot be determined at this time.

SUMMARY OF CASH FLOWS

During the year ended  December 31, 2004, as compared to the year ended December
31, 2003, the net change in cash and cash equivalents increased by approximately
$9.0 million.  Operating  cash flows  improved by $2.2 million  primarily due to

                                       25


higher cash earnings and favorable variances in timing of receivables collected.
A  decrease  in net cash  used in  investing  activities  (approximately  $101.1
million)  and a  corresponding  decrease  in  net  cash  provided  by  financing
activities (approximately $94.3 million) were due to a higher level of investing
activity in debt  securities,  mortgage  loans,  and  mezzanine and bridge loans
during the 2003 period. The lower level of investing in 2004 corresponded to the
decrease in net borrowings.

During the year ended  December 31, 2003, as compared to the year ended December
31, 2002, the net change in cash and cash  equivalents  decreased  approximately
$17.8  million.  Operating  cash flows  improved by  approximately  $2.8 million
primarily  due to higher  earnings.  An increase  in net cash used in  investing
activities (approximately $49.3 million) and an increase in net cash provided by
financing  activities  (approximately  $28.7 million) were due to an increase in
proceeds received from repurchase and warehouse facilities used for purchases of
mortgage loans and debt securities.

OTHER

We are not aware of any trends or events,  commitments or  uncertainties,  which
have not otherwise been disclosed that will or are likely to impact liquidity in
a material way.

Distributions
- -------------

Of the total  distributions  of  approximately  $13.3 million and  approximately
$12.6  million for the years  ended  December  31, 2004 and 2003,  respectively,
approximately  $2.1 million  ($.25 per share or 15.48%)  represented a return of
capital for the year ended  December 31, 2004 and  approximately  $667,000 ($.08
per share or 5.31%)  represented a return of capital for the year ended December
31, 2003,  determined  in  accordance  with GAAP.  As of December 31, 2004,  the
aggregate  amount of the  distributions  made since our initial public  offering
representing a return of capital, in accordance with GAAP, totaled approximately
$17.2 million.  The portion of the  distributions  which constituted a return of
capital  was more  significant  in our  initial  years in order to  permit us to
maintain level  distributions  to  shareholders  while we were in the process of
investing the proceeds from our initial public offering.

Application of Critical Accounting Policies
- -------------------------------------------

Our consolidated financial statements are based on the selection and application
of GAAP,  which  requires us to make estimates and  assumptions  that affect the
reported amounts of assets, liabilities,  revenues and expenses. These estimates
and assumptions  sometimes involve future events which cannot be determined with
absolute certainty.  Therefore,  our determination of estimates requires that we
exercise our judgment.  While we have used our best estimates based on the facts
and  circumstances  available to us at the time,  different results may actually
occur and any such differences could be material to our financial statements.

We believe the  following  policies may involve a higher  degree of judgment and
complexity  and  represent  the  critical   accounting   policies  used  in  the
preparation of our financial statement:

     o    valuation of investments in debt securities;
     o    assessment of impairment of mortgage loans and notes;
     o    classification of mezzanine loan investments; and
     o    classification and valuation of real estate owned.

VALUATION OF INVESTMENTS IN DEBT SECURITIES

SFAS No. 115,  ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY SECURITIES,
provides guidance on determining the valuation of investments owned. The initial
classification  of our  investments in the "available for sale" category  rather
than as "held to maturity" is due to our intent to sell these  securities if the
terms of a  particular  offer are  deemed  favorable  to us. We have sold  these
securities  in the  past  and  from  time to  time,  we may  look to sell  these
securities in the future if it is opportunistic for us to do so. Because of this
classification,  we must carry our investments at estimated fair value. GNMA and
FNMA DUS  Certificates  are relatively  liquid  investments.  We use third-party
quoted market prices as our primary source of valuation information.

                                       26


ASSESSMENT OF IMPAIRMENT OF MORTGAGE LOANS AND NOTES

SFAS No. 114,  ACCOUNTING  BY CREDITORS FOR  IMPAIRMENT  OF A LOAN,  establishes
standards  regarding  impairment  issues related to our mortgage loans and notes
receivable.  Our portfolio of mortgage loans and notes is periodically evaluated
for impairment to establish  appropriate loan loss reserves,  if necessary.  Our
Advisor has a credit review committee which meets monthly and reviews the status
of each loan and note and maintains a "watch list" of loans (including loans for
which we have  issued  guarantees)  for which  the  underlying  property  may be
experiencing  construction  cost overruns,  delays in  construction  completion,
occupancy shortfalls, lower than expected debt service coverage ratios, or other
matters which might cause the borrower to be unable to make  scheduled  interest
and principal payments. If a loan is experiencing difficulties,  members of this
credit  committee  work with the  borrower to try to resolve  the issues,  which
could include extending the loan term, making additional  advances,  or reducing
required payments. If, in the judgment of our management,  it is determined that
it is probable that we will not receive all contractually required payments when
they are due, the loan or note would be deemed impaired, and a loan loss reserve
established. As of December 31, 2004, our management had determined that no loan
required a loss reserve.

CLASSIFICATION OF MEZZANINE LOAN INVESTMENTS

Our mezzanine loan  investments  bear interest at fixed or variable  rates,  and
some also include provisions that allow us to participate in a percentage of the
underlying  property's  cash flows from  operations  and proceeds from a sale or
refinancing.  At the  inception of each such  investment,  our  management  must
determine  whether  such  investment  should be accounted  for as a loan,  joint
venture or as real estate,  using the guidance  contained in the Third Notice to
Practitioners issued by the AICPA. Although the accounting  methodology does not
affect our cash flows from these  investments,  this  determination  affects the
balance sheet  classification of the investments as well as the  classification,
timing and amounts of reported earnings.

Accounting  for the  investment as real estate is required if we expect that the
amount of profit, regardless of its nature, is over 50 percent of the property's
total expected residual profit. If a mezzanine  investment were accounted for as
an  investment  in real  estate,  our balance  sheet  would show the  underlying
property  and its  related  senior debt (if such debt were not also held by us),
and the income statement would include the property's rental revenues, operating
expenses and depreciation.

If we expect to receive less than 50 percent of the property's  residual profit,
then  loan  or  joint  venture   accounting  is  applied.   Loan  accounting  is
appropriate:

     o    if the borrower has a substantial equity investment in the property;
     o    if we have recourse to substantial assets of the borrower;
     o    if the property is generating  sufficient  cash flow to service normal
          loan amortization; or
     o    if certain other conditions are met.

Under loan  accounting,  we recognize  interest  income as earned and additional
interest from participations as received. Joint venture accounting would require
that we only record our share of the net income from the underlying property.

Our  management  must  exercise  judgment  in  making  the  required  accounting
determinations. For each mezzanine arrangement, we project total cash flows over
the loan's term and our share in those cash flows,  and consider the  borrower's
equity,  the contractual  cap, if any, on total yield to us over the term of the
loan, market yields on comparable loans, borrower guarantees,  and other factors
in making an assessment of the proper  accounting.  To date, we have  determined
that all mezzanine investments should be accounted for as loans.

CLASSIFICATION AND VALUATION OF REAL ESTATE OWNED

The accounting for the foreclosure, ownership and subsequent sale of real estate
is governed by:

     o    SFAS No. 15,  ACCOUNTING  BY DEBTORS AND  CREDITORS  FOR TROUBLED DEBT
          RESTRUCTURINGS;

                                       27


     o    SFAS No.  144,  ACCOUNTING  FOR THE  SALE OR  DISPOSAL  OF  LONG-LIVED
          ASSETS; and
     o    SFAS No. 66, ACCOUNTING FOR SALES OF REAL ESTATE.

During 2003, we exercised  our rights under  subordinated  promissory  notes and
other  documents to take possession of certain real estate  collateral.  We have
also purchased the first  mortgage  loans on all of the  respective  properties,
except for Autumn Creek,  and acquired the real estate at foreclosure  auctions.
Three of the properties were subsequently sold, although the transaction did not
meet the sale criteria of SFAS No. 66, despite the fact that the purchaser later
secured permanent first-mortgage financing.

When a loan is in the  process of  foreclosure,  it is our  policy to  initially
reclassify  the balance of the loan into Real Estate  Owned-Held for Sale at the
lower of fair value of the real estate,  less  estimated  disposal  costs or the
carrying  amount  of the  loan,  and to cease  accrual  of  interest.  We obtain
independent  appraisals of all  foreclosed  real estate to assist  management in
evaluating  property  values.  To  date,  no  losses  have  been  recorded  upon
foreclosure.

It is our intent to sell foreclosed  properties within a short time period.  Due
to the  Held  for  Sale  classification,  we do  not  initially  depreciate  the
properties. If we do not sell a property or do not meet sale criteria within the
permissible  timeframe  for Held  for Sale  classification,  we  reclassify  the
property  into Real  Estate  Owned-Held  and Used or Subject  to Sales  Contract
categories and account for it as an operating  asset.  Depreciation  is recorded
for the asset  including a retroactive  adjustment  for the full period that the
property was classified as Real Estate Owned-Held for Sale. Income from property
operations is recorded  provided  realization and  collectibility of the amounts
are  considered  likely.  Likewise,  interest  income  on notes  receivable  for
properties  sold that do not meet the criteria for sale  recognition is recorded
to the extent that collectibility is considered likely.

This  accounting for real estate owned requires  substantial  judgment as to the
fair value of the assets, the likelihood of collecting income and our ability to
sell the  properties.  As of  December  31,  2004,  we believe  that the amounts
reported are fairly stated and realizable.

Commitments, Contingencies and Off Balance Sheet Arrangements
- -------------------------------------------------------------

We  have no  unconsolidated  subsidiaries,  special  purpose  off-balance  sheet
financing entities, or other off-balance sheet arrangements.

The  following  table  reflects our maximum  exposure and carrying  amount as of
December 31, 2004, for guarantees we have entered into:


(In thousands)                          Maximum         Carrying
                                        Exposure         Amount
- ---------------------------------    -------------    ------------
                                                
Stabilization loan guarantees (1)       $12,270       $        --
FNMA loan program (2)                     3,221                --
                                        -------       -----------

                                        $15,491       $        --
                                        =======       ===========


(1)  These   guarantees   provide  credit   enhancement  to  developers   during
     construction  and  lease-up of new  properties  for a fee. We issued  these
     guarantees  as a means to  address an  undeserved  market for credit and to
     establish and maintain  relationships with developers.  We believe there is
     little  risk  associated  with  the  guarantees  and  expect  no  liquidity
     requirements in the near term.

(2)  These indemnification  agreements relate to a program we initiated and have
     since  discontinued.  We believe the risk of any cost  associated  with the
     indemnity agreement is minimal.

The maximum  exposure  amount is not indicative of any expected losses under the
guarantees.  For  full  description  of  these  guarantees,  see  Note 16 to the
consolidated financial statements.

                                       28


Contractual Obligations
- -----------------------

In conducting business, we enter into various contractual obligations. Detail of
these obligations, including expected settlement periods, is contained below.



                                                                  Payments Due by Period
                                                                      (In thousands)
                                                        Less than                                      More than
                                           Total          1 Year       1 - 3 Years     3 - 5 Years      5 Years
                                         ----------     -----------    -----------    ------------    ------------
                                                                                        
Debt:
 Lines of credit:
  Repurchase facilities                   $157,633       $157,633       $    --        $     --        $     --
  Warehouse facility                         3,827          3,827            --              --              --
  Revolving facility                         4,600          4,600            --              --              --
  Mortgage loan on real estate
  owned (1)                                 15,993         15,993            --              --              --
  Mortgage loan on real estate
  owned (2)                                 41,000            469         1,671           1,984          36,876
Funding Commitments:
  Funding commitment for
   mezzanine/preferred stock (3)            74,500         74,500            --              --              --
  Standby and forward bridge loan
   commitments                               2,104          2,104            --              --              --
  Standby and forward mezzanine
   loan commitments                            379             --           379              --              --
  Forward GNMA commitments                   2,279          2,279            --              --              --
                                         ----------     -----------    -----------    ------------    ------------
Total                                     $302,315       $261,405       $ 2,050        $   1,984       $  36,876
                                         ==========     ===========    ===========    ============    ============


(1)  Represents a non-recourse  mortgage loan on Real Estate Owned-Held for Sale
     (Autumn  Creek).  We purchased the mortgage at an auction in February 2005.
     (See Notes 7 and 17).

(2)  Represents a first  mortgage on properties we report as Real Estate Owned -
     Held and Used (Concord Properties) as a sale of the properties did not meet
     the criteria for sale  recognition  in  accordance  with GAAP.  The debt is
     non-recourse  with respect to AMAC,  the debt service is paid from the cash
     flows  of the  properties  and we  will  not be  required  to  satisfy  the
     obligation. (See Note 7).

(3)  Funding of this commitment has a remote likelihood of occurrence.

Recently Issued Accounting Standards
- ------------------------------------

In December  2004,  the  Financial  Accounting  Standards  Board issued SFAS No.
123(R),  SHARE-BASED PAYMENT. As we already follow the fair value provisions set
forth in SFAS No. 123, this  statement is expected to have an immaterial  impact
on our financial statements.

There are no other new pending accounting  pronouncements  which we are required
to adopt that  would have a  significant  impact on our  consolidated  financial
statements.

Inflation
- ---------

Inflation  did not  have a  material  effect  on our  results  for  the  periods
presented.

                                       29


Item 7A.  Quantitative and Qualitative Disclosures about 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 our investments are exposed to 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.

INTEREST RATE RISK

Interest  rate  fluctuations  can  adversely  affect our income in many ways and
present a variety of risks,  including the risk of mismatch between asset yields
and borrowing rates.

Our operating  results  depend in large part on  differences  between the income
from our assets (net of credit  losses)  and our  borrowing  costs.  Most of our
assets  generate  fixed returns and have terms in excess of five years.  We fund
the origination  and  acquisition of a significant  portion of these assets with
borrowings  which have variable  interest rates that reset  relatively  rapidly,
such as monthly or quarterly. In most cases, the income from assets will respond
more slowly to interest rate fluctuations than the cost of borrowings,  creating
a mismatch  between asset yields and borrowing rates.  Consequently,  changes in
interest rates,  particularly  short-term  interest rates, may influence our net
income.  Our borrowings under repurchase and warehouse  agreements bear interest
at rates that fluctuate with LIBOR.

Various  financial  vehicles  exist which would allow our management to mitigate
the impact of interest rate fluctuations on our cash flows and earnings.  During
March 2003, upon our management's  analysis of the interest rate environment and
the costs and risks of such strategies, we entered into an interest rate swap in
order to hedge against increases in the floating interest rate on our repurchase
facilities.  The swap is a five-year  agreement with Bank of America  whereby we
pay Bank of America a fixed  3.48% on a  notional  amount of $30.0  million.  In
return, Fleet pays us a floating rate equivalent to the 30-day LIBOR rate on the
same notional  amount.  A possible risk of such swap  agreements is the possible
inability  of Bank of  America  to meet  the  terms  of the  contracts  with us;
however, there is no current indication of such an inability.

Based on the $136.1  million  unhedged  portion of $166.1  million of borrowings
outstanding  at December  31, 2004, a 1% change in LIBOR would impact our annual
net income and cash flows by  approximately  $1.4  million.  However,  since the
interest  income from some of our loans is also based on LIBOR, a 1% increase in
LIBOR  would  increase  our  annual net income and cash flows from such loans by
approximately $157,000.  Because the value of our debt securities fluctuate with
changes in interest rates,  rate  fluctuations will also affect the market value
of our net assets.

                                       30


Item 8. Financial Statements and Supplementary Data.
                                                                        Page
                                                                      ---------
(a) 1.  Financial Statements

        Report of Independent Registered Public Accounting Firm          32

        Consent of Independent Registered Public Accounting Firm         33

        Management's Report on the Effectiveness of Internal
          Control over Financial Reporting                               34

        Report of Independent Registered Public Accounting Firm          35

        Consolidated Balance Sheets as of December 31, 2004 and 2003     37

        Consolidated Statements of Income for the years ended
          December 31, 2004, 2003 and 2002                               38

        Consolidated Statements of Shareholders' Equity for the
          years ended December 31, 2004, 2003 and 2002                   39

        Consolidated Statements of Cash Flows for the years ended
          December 31, 2004, 2003 and 2002                               40

        Notes to Consolidated Financial Statements                       42

(a) 2.  Financial Statement Schedules
        -----------------------------

        All  schedules  have been  omitted  because  they are not  required  or
        because  the  required   information  is  contained  in  the  financial
        statements or notes thereto.

                                       31



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Trustees
And Shareholders of
American Mortgage Acceptance Company
New York, New York


We have  audited  the  accompanying  consolidated  balance  sheets  of  American
Mortgage  Acceptance Company and subsidiaries (the "Company") as of December 31,
2004 and 2003, and the related consolidated statements of income,  shareholders'
equity,  and cash flows for each of the three years in the period ended December
31, 2004.  These financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to  express  an  opinion  on the  financial
statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the  financial  position  of American  Mortgage  Acceptance
Company and  subsidiaries  as of December 31, 2004 and 2003,  and the results of
their  operations and their cash flows for each of the three years in the period
ended  December 31, 2004, in conformity  with  accounting  principles  generally
accepted in the United States of America.

We have also  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the effectiveness of the Company's
internal control over financial  reporting as of December 31, 2004, based on the
criteria  established in INTERNAL  CONTROL--INTEGRATED  FRAMEWORK  issued by the
Committee of Sponsoring  Organizations of the Treadway Commission and our report
dated March 16, 2005 expressed an unqualified opinion on management's assessment
of the effectiveness of the Company's internal control over financial  reporting
and an  unqualified  opinion  on the  effectiveness  of the  Company's  internal
control over financial reporting.


DELOITTE & TOUCHE LLP
New York, New York
March 16, 2005

                                       32


            CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


We consent to the  incorporation  by reference  in  Registration  Statement  No.
33-87440 of American Mortgage Acceptance Company on Form S-3 and in Registration
Statement No. 33-118572 of American Mortgage  Acceptance  Company on Form S-8 of
our  report  dated  March  16,  2005  relating  to  the  consolidated  financial
statements of American Mortgage  Acceptance  Company and management's  report on
the effectiveness of internal control over financial reporting appearing in this
Annual Report on Form 10-K of American Mortgage  Acceptance Company for the year
ended December 31, 2004.


/s/ DELOITTE & TOUCHE LLP

New York, New York
March 16, 2005


                                       33



                   MANAGEMENT'S REPORT ON THE EFFECTIVENESS OF
                    INTERNAL CONTROL OVER FINANCIAL REPORTING


The  management  of American  Mortgage  Acceptance  Company is  responsible  for
establishing and maintaining adequate internal control over financial reporting.
Our internal control system was designed to provide reasonable  assurance to our
management and Board of Trustees regarding the preparation and fair presentation
of published financial statements.

All  internal  control  systems,  no matter  how well  designed,  have  inherent
limitations.  Therefore,  even those  systems  determined  to be  effective  can
provide  only   reasonable   assurance  with  respect  to  financial   statement
preparation and presentation.

American Mortgage  Acceptance Company  management  assessed the effectiveness of
the Company's internal control over financial reporting as of December 31, 2004.
In  making  this  assessment,  management  used the  criteria  set  forth by the
Committee of Sponsoring  Organizations  of the Treadway  Commission  ("COSO") in
INTERNAL  CONTROL - INTEGRATED  FRAMEWORK.  Based upon our assessment we believe
that, as of December 31, 2004, our internal control over financial  reporting is
effective in accordance with those criteria.

Deloitte & Touche, LLP, our independent auditors, have issued an audit report on
our assessment of the Company's internal control over financial reporting, which
appears on page 35.


/s/ Stuart J. Boesky                                    /s/ Alan P. Hirmes
- --------------------                                    ------------------
Stuart J. Boesky                                        Alan P. Hirmes
Chief Executive Officer                                 Chief Financial Officer

                                       34


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Trustees
And Shareholders of
American Mortgage Acceptance Company
New York, New York


We  have  audited   management's   assessment,   included  in  the  accompanying
"Management's  Report on  Internal  Controls  over  Financial  Reporting",  that
American Mortgage Acceptance Company together with its consolidated subsidiaries
(the "Company")  maintained  effective internal control over financial reporting
as of  December  31,  2004,  based  on the  criteria  established  in  "INTERNAL
CONTROL--INTEGRATED   FRAMEWORK"   issued  by  the   Committee   of   Sponsoring
Organizations  of  the  Treadway   Commission.   The  Company's   management  is
responsible for maintaining  effective internal control over financial reporting
and for its assessment of the  effectiveness  of internal control over financial
reporting.   Our  responsibility  is  to  express  an  opinion  on  management's
assessment and an opinion on the effectiveness of the Company's internal control
over financial reporting based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinions.

A company's internal control over financial  reporting is a process designed by,
or under the  supervision  of, the company's  principal  executive and principal
financial officers, or persons performing similar functions, and effected by the
company's  board  of  trustees,  management,  and  other  personnel  to  provide
reasonable  assurance  regarding the reliability of financial  reporting and the
preparation  of financial  statements for external  purposes in accordance  with
generally  accepted  accounting  principles.  A company's  internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

Because  of  the  inherent   limitations  of  internal  control  over  financial
reporting,  including  the  possibility  of  collusion  or  improper  management
override of controls,  material  misstatements  due to error or fraud may not be
prevented or detected on a timely basis. Also,  projections of any evaluation of
the  effectiveness  of the internal  control over financial  reporting to future
periods are subject to the risk that the controls may become inadequate  because
of changes in conditions,  or that the degree of compliance with the policies or
procedures may deteriorate.

                                       35


In our opinion,  management's  assessment that the Company maintained  effective
internal  control over  financial  reporting as of December 31, 2004,  is fairly
stated, in all material respects, based on the criteria established in "INTERNAL
CONTROL--INTEGRATED   FRAMEWORK"   issued  by  the   Committee   of   Sponsoring
Organizations  of the  Treadway  Commission.  Also in our  opinion,  the Company
maintained, in all material respects,  effective internal control over financial
reporting  as of  December  31,  2004,  based  on the  criteria  established  in
"INTERNAL  CONTROL--INTEGRATED  FRAMEWORK" issued by the Committee of Sponsoring
Organizations of the Treadway Commission.

We have also  audited,  in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States), the consolidated balance sheet as of
December  31,  2004  and  the  related   consolidated   statements   of  income,
shareholders'  equity and cash flows for the year ended December 31, 2004 of the
Company and our report dated March 16, 2005 expressed an unqualified  opinion on
those financial statements.


/s/ DELOITTE & TOUCHE LLP
New York, New York
March 16, 2005


                                       36


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    (In thousands, except per share amounts)



                                     ASSETS

                                                                          December 31,
                                                                     ----------------------
                                                                        2004        2003
                                                                     ---------    ---------
                                                                            
Investments in debt securities                                       $ 194,587    $ 167,260
Investments in mortgage loans, net                                      21,376       13,864
Notes receivable, net                                                   23,111       35,946
Investments in revenue bonds                                             6,672        7,586
Investment in ARCap                                                     20,240       20,240
Real Estate Owned - Held and Used, net                                  60,211           --
Real Estate Owned - Subject to Sales Contracts, net                         --       51,616
Real Estate Owned - Held for Sale                                       17,924       25,802
Cash and cash equivalents                                                2,674        2,028
Other assets                                                             2,238        2,765
                                                                     ---------    ---------

Total assets                                                         $ 349,033    $ 327,107
                                                                     =========    =========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
  Repurchase facilities payable                                      $ 157,633    $ 149,529
  Warehouse facility payable                                             3,827       34,935
  Line of credit - due to related party                                  4,600           --
  Mortgages payable on real estate owned                                56,993       15,993
  Accounts payable and accrued expenses                                  1,344        1,830
  Due to Advisor and affiliates                                            770          590
  Distributions payable                                                  3,334        3,335
                                                                     ---------    ---------

Total liabilities                                                      228,501      206,212
                                                                     ---------    ---------

Commitments and contingencies

Shareholders' equity:
  Shares of beneficial interest; $.10 par value; 25,000
   shares authorized; 8,716
   issued and 8,337 outstanding in 2004 and 8,713 issued and 8,338
   outstanding in 2003                                                     871          871
  Treasury shares of beneficial interest at par; 379
    shares in 2004 and 375 shares in 2003                                  (38)         (38)
  Additional paid-in capital                                           126,800      126,779
  Share based compensation                                                 (16)         (29)
  Distributions in excess of net income                                (17,202)     (15,138)
  Accumulated other comprehensive income                                10,117        8,450
                                                                     ---------    ---------

Total shareholders' equity                                             120,532      120,895
                                                                     ---------    ---------

Total liabilities and shareholders' equity                           $ 349,033    $ 327,107
                                                                     =========    =========




          See accompanying notes to consolidated financial statements.


                                       37



              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                     (In thousands except per share amounts)





                                                    Years Ended December 31,
                                              -----------------------------------
                                                2004         2003          2002
                                              --------     --------      --------
                                                                
Revenues:
  Interest income:
   Debt securities                            $  9,734     $  8,765      $  5,769
   Mortgage loans                                1,808        2,597         2,050
   Notes receivable                              2,546        3,166         2,270
   Revenue bonds                                   633          151          --
   Temporary investments                            42           55            50
  Rental income                                    812         --            --
  Other revenues                                   334          317           319
                                              --------     --------      --------
   Total revenues                               15,909       15,051        10,458
                                              --------     --------      --------

Expenses:
  Interest                                       4,017        2,548         1,228
  General and administrative                     1,740          917           685
  Fees to Advisor                                1,956        1,812         1,520
  Property operations                              563         --            --
  Depreciation                                   2,143         --            --
  Amortization and other                           411          376           379
                                              --------     --------      --------
   Total expenses                               10,830        5,653         3,812
                                              --------     --------      --------

Other income:
  Equity in earnings of ARCap                    2,400        2,400         2,400
  Income from real estate owned                  3,794          459          --
  Net (loss) gain on sale or repayment of
   debt securities and land parcel                --           (373)          614
                                              --------     --------      --------
  Total other income                             6,194        2,486         3,014
                                              --------     --------      --------

  Net income                                  $ 11,273     $ 11,884      $  9,660
                                              ========     ========      ========

  Net income per share
   (basic and diluted)                        $   1.35     $   1.52      $   1.61
                                              ========     ========      ========

  Dividends per share                         $   1.60     $   1.60      $   1.51
                                              ========     ========      ========

  Weighted average shares outstanding
   Basic                                         8,336        7,803         6,018
                                              ========     ========      ========
   Diluted                                       8,343        7,815         6,018
                                              ========     ========      ========



          See accompanying notes to consolidated financial statements.


                                       38


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
                                 (In thousands)




                                                                                                 Treasury Shares of
                                                           Shares of Beneficial Interest         Beneficial Interest
                                                           -----------------------------    ----------------------------
                                                              Shares          Amount           Shares          Amount
                                                           ------------    -------------    ------------    ------------
                                                                                                  
Balance at January 1, 2002                                    4,214          $    421           (375)         $    (38)

Comprehensive income:
Net income
Other comprehensive income:
  Unrealized holding gain on investments
  Less: reclassification adjustment for gain included
   in net income


Total other comprehensive income

Comprehensive income

Issued common shares                                          2,525               253
Distributions
                                                           -------------------------------------------------------------

Balance at December 31, 2002                                  6,739               674           (375)              (38)

Comprehensive income:
Net income
Other comprehensive income:
  Net unrealized loss on interest rate derivatives
  Unrealized holding loss on investments
  Plus: reclassification adjustment for loss included in
   net income


Total other comprehensive loss


Comprehensive income


Issuance of share options
Amortization of share option costs
Common shares issued                                          1,974               197
Distributions
                                                           -------------------------------------------------------------

Balance at December 31, 2003                                  8,713               871           (375)              (38)

Comprehensive income:
Net income
Other comprehensive income:
  Net unrealized gain on interest rate derivatives
  Unrealized holding gain on investments

Total other comprehensive income

Comprehensive income


Issuance of share options
Amortization of share option costs
Common shares issued to trustees                                  3
Purchase of treasury shares                                                                       (4)

Distributions
                                                           -------------------------------------------------------------

Balance at December 31, 2004                                  8,716          $    871           (379)         $    (38)
                                                           =============================================================






                                                             Additional                                Distributions
                                                              Paid-in           Shared Based             in Excess
                                                              Capital           Compensation           of Net Income
                                                           --------------      ---------------       -----------------
                                                                                                
Balance at January 1, 2002                                   $ 68,841                                    $(14,505)

Comprehensive income:
Net income                                                                                                  9,660
Other comprehensive income:
  Unrealized holding gain on investments
  Less: reclassification adjustment for gain included
   in net income


Total other comprehensive income

Comprehensive income

Issued common shares                                           30,629
Distributions                                                                                              (9,626)
                                                           -----------------------------------------------------------

Balance at December 31, 2002                                   99,470                                     (14,471)

Comprehensive income:
Net income                                                                                                 11,884
Other comprehensive income:
  Net unrealized loss on interest rate derivatives
  Unrealized holding loss on investments
  Plus: reclassification adjustment for loss included in
   net income


Total other comprehensive loss


Comprehensive income


Issuance of share options                                          51              $  (51)
Amortization of share option costs                                                     22
Common shares issued                                           27,258
Distributions                                                                                             (12,551)
                                                           -----------------------------------------------------------

Balance at December 31, 2003                                  126,779                 (29)                (15,138)

Comprehensive income:
Net income                                                                                                 11,273
Other comprehensive income:
  Net unrealized gain on interest rate derivatives
  Unrealized holding gain on investments

Total other comprehensive income

Comprehensive income


Issuance of share options                                          34                 (34)
Amortization of share option costs                                                     47
Common shares issued to trustees                                   40
Purchase of treasury shares                                       (53)

Distributions                                                                                             (13,337)
                                                           -----------------------------------------------------------

Balance at December 31, 2004                                 $126,800              $  (16)               $(17,202)
                                                           ===========================================================






                                                                              Accumulated Other
                                                            Comprehensive       Comprehensive
                                                               Income              Income              Total
                                                           ---------------    -----------------     -----------
                                                                                             
Balance at January 1, 2002                                                        $    560            $ 55,279

Comprehensive income:
Net income                                                    $  9,660                                   9,660
Other comprehensive income:
  Unrealized holding gain on investments                         8,757
  Less: reclassification adjustment for gain included
   in net income                                                  (614)
                                                              --------

Total other comprehensive income                                 8,143               8,143               8,143

Comprehensive income                                          $ 17,803
                                                              ========
Issued common shares                                                                                    30,882
Distributions                                                                                           (9,626)
                                                                              ---------------------------------

Balance at December 31, 2002                                                         8,703              94,338

Comprehensive income:
Net income                                                    $ 11,884                                  11,884
Other comprehensive income:
  Net unrealized loss on interest rate derivatives                (278)
  Unrealized holding loss on investments                          (348)
  Plus: reclassification adjustment for loss included in
   net income                                                      373
                                                              --------

Total other comprehensive loss                                    (253)               (253)               (253)
                                                              --------

Comprehensive income                                          $ 11,631
                                                              ========

Issuance of share options
Amortization of share option costs                                                                          22
Common shares issued                                                                                    27,455
Distributions                                                                                          (12,551)
                                                           ----------------------------------------------------

Balance at December 31, 2003                                                         8,450             120,895

Comprehensive income:
Net income                                                    $ 11,273                                  11,273
Other comprehensive income:
  Net unrealized gain on interest rate derivatives                 407
  Unrealized holding gain on investments                         1,260
                                                              --------
Total other comprehensive income                                 1,667               1,667               1,667
                                                              --------
Comprehensive income                                          $ 12,940
                                                              ========

Issuance of share options
Amortization of share option costs                                                                          47
Common shares issued to trustees                                                                            40
Purchase of treasury shares                                                                                (53)

Distributions                                                                                          (13,337)
                                                           ----------------------------------------------------

Balance at December 31, 2004                                                      $ 10,117            $120,532
                                                                              =================================




          See accompanying notes to consolidated financial statements.



                                       39


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)





                                                        Years Ended December 31,
                                                  -----------------------------------
                                                    2004         2003         2002
                                                  ---------    ---------    ---------
                                                                   
Cash flows from operating activities:
  Net income                                      $  11,273    $  11,884    $   9,660

  Adjustments to reconcile net income to net
   cash provided by operating activities:
   Depreciation expense                               2,143           --           --
   Net loss (gain) on sale of assets or repay-
    ment of debt securities and land parcel              --          373         (614)
   Equity in earnings of ARCap, in excess of
    distributions received                               --           --            6
   Amortization - deferred financing costs              266          170            6
   Amortization - deferred compensation costs            47           22           --
   Amortization - loan premium and
    origination costs and fees                         (205)        (518)         (89)
   Accretion of discounts and premiums on
    debt securities                                     112          157           23
   Other non-cash expense                                40           --           --
   Changes in operating assets and liabilities:
    Accrued interest receivable                         273         (936)        (599)
    Other assets                                         64            8          743
    Due to Advisor and affiliates                       179         (100)         359
    Accounts payable and accrued expenses               225           91         (586)
    Accrued interest payable                           (431)         639           39
                                                  ---------    ---------    ---------
  Net cash provided by operating activities          13,986       11,790        8,948
                                                  ---------    ---------    ---------

Cash flows from investing activities:
  Net proceeds from sale of land                         --           37           --
  Funding and purchase of mortgage loans             (8,802)     (50,680)      (4,665)
  Repayment of mortgage loans                         1,306        9,463           --
  Funding and purchase of notes receivable           (8,308)     (23,906)     (22,307)
  Repayment of notes receivable                      21,286        5,746        7,683
  Mortgage loan origination fees (net of
   acquisition expenses)                                 46          187          169
  Principal repayments of debt securities            17,787        8,539          526
  Investment in debt securities                     (43,943)     (62,290)     (55,768)
  Additions to real estate owned                     (2,809)      (3,166)          --
  Purchase of revenue bonds                              --       (7,586)          --
  Principal repayment of revenue bonds                  891           --           --
                                                  ---------    ---------    ---------
  Net cash used in investing activities             (22,546)    (123,656)     (74,362)
                                                  ---------    ---------    ---------
                                                                        (continued)



                                       40


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (continued)





                                                         Years Ended December 31,
                                                   -----------------------------------
                                                      2004         2003         2002
                                                   ---------    ---------    ---------
                                                                    
Cash flows from financing activities:
  Proceeds from refinancing of Real Estate Owned      41,000           --           --
  Proceeds from repurchase facilities                 27,613      115,818      100,750
  Repayments of repurchase facilities                (19,509)     (54,169)     (56,480)
  Proceeds from warehouse facility                     1,245       26,147        8,788
  Repayments of warehouse facility                   (32,353)          --           --
  Proceeds from line of credit - due to
   related party                                      15,361           --           --
  Repayments of line of credit - due to
   related party                                     (10,761)          --           --
  Deferred financing costs                                --           --         (669)
  Distributions paid to shareholders                 (13,337)     (11,761)      (8,471)
  Treasury stock purchases                               (53)          --           --
  Issuance of common shares                               --       27,455       30,882
                                                   ---------    ---------    ---------

  Net cash provided by financing activities            9,206      103,490       74,800
                                                   ---------    ---------    ---------

Net increase (decrease) in cash and cash
  equivalents                                            646       (8,376)       9,386

Cash and cash equivalents at the beginning
  of the year                                          2,028       10,404        1,018
                                                   ---------    ---------    ---------

Cash and cash equivalents at the end of
  the year                                         $   2,674    $   2,028    $  10,404
                                                   =========    =========    =========

Supplemental information:

  Interest paid                                    $   3,822    $   2,546    $   1,163
                                                   =========    =========    =========

Non-cash investing and financing activities:

  Conversion of mortgage loans, notes
   receivable, and assumption of debt on real
   estate owned                                    $      --    $  72,748    $      --
                                                   =========    =========    =========




          See accompanying notes to consolidated financial statements.

                                       41


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - Summary of Significant Accounting Policies

a)   Consolidation and Basis of Presentation

The consolidated  financial statements include the accounts of American Mortgage
Acceptance Company and its wholly-owned subsidiaries.  All intercompany accounts
and  transactions  have  been  eliminated  in  consolidation.  Unless  otherwise
indicated,  we herein  refer to  American  Mortgage  Acceptance  Company and its
subsidiaries as "AMAC," "we", "us", "our", and "our Company".  We are externally
managed by Related AMI Associates,  Inc., which acts as our Advisor.  We operate
in one business segment.

Effective  October 2003, we dissolved one  subsidiary  due to the  assignment of
certain  obligations  under the Fannie Mae loan program to  CharterMac  Mortgage
Capital Corp. ("CMC") (see Note 16). We had formed the subsidiary to manage this
program.

Our  consolidated  financial  statements  are  prepared on the accrual  basis of
accounting in accordance with accounting  principles  generally  accepted in the
United States of America  ("GAAP").  The preparation of financial  statements in
conformity with GAAP requires us to make estimates and  assumptions  that affect
the reported  amounts of assets and liabilities and the disclosure of contingent
assets and  liabilities  at the date of the financial  statements as well as the
reported  amounts of revenues and expenses during the reporting  period.  Actual
results could differ from those estimates.

Certain  amounts from prior years have been  reclassified to conform to the 2004
presentation.

b)   Revenue Recognition

We derive our revenues from a variety of sources as follows:

     o    INTEREST INCOME ON DEBT SECURITIES - We recognize interest on GNMA and
          FNMA  certificates  on the accrual  basis as it becomes due.  Interest
          income also  includes  the  amortization  or accretion of premiums and
          discounts  arising at the purchase  date,  using the  effective  yield
          method.

     o    INTEREST  INCOME  FROM  MORTGAGE  LOANS  AND  NOTES  RECEIVABLE  -  We
          recognize  interest  on  mortgage  loans and notes  receivable  on the
          accrual basis as it becomes due. We amortize deferred loan origination
          costs and fees over the life of the  applicable  loan as an adjustment
          to interest income, using the interest method.  Certain mortgage loans
          contain provisions that allow us to participate in a percentage of the
          underlying  property's  excess cash flows from  operations  and excess
          proceeds from a sale or refinancing.  This income is recognized on the
          accrual basis as it becomes due.

     o    INTEREST  INCOME ON REVENUE BONDS - Interest income from revenue bonds
          is recognized on the accrual basis as it becomes due.

     o    INTEREST  INCOME ON  TEMPORARY  INVESTMENTS  -  Interest  income  from
          temporary   investments,   such  as  cash  in  banks  and   short-term
          instruments, is recognized on the accrual basis as it becomes due.

     o    RENTAL INCOME - Rental  income is recognized on properties  classified
          as held and used.  Income or loss from the  operations  of real estate
          owned is accrued monthly.

     o    INCOME FROM REAL ESTATE OWNED - Income or loss from the  operations of
          real estate owned is accrued monthly and included, net, in income from
          real estate owned,  for  properties  that are not recorded as held and
          used (See Note 7).

                                       42


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     o    OTHER REVENUES

     o    STANDBY LOAN  COMMITMENT  FEES - We receive  fees for issuing  standby
          loan  commitments.  If we do not  expect  to fund the  commitment,  we
          recognize the fee ratably over the commitment  period. If we determine
          that it is possible or probable  that a commitment  will be exercised,
          we defer the fee and, if the commitment is exercised, amortize it over
          the life of the  loan as an  adjustment  to  interest  income;  if the
          commitment expires unexercised, we recognize it upon expiration.

     o    STABILIZATION GUARANTEE AND LOAN ADMINISTRATION FEES - We receive fees
          from borrowers for guaranteeing construction loans made by third-party
          lenders for the period between construction  completion and funding of
          the permanent loan. We receive these fees in advance and amortize them
          over the guarantee periods.  We also receive loan  administration fees
          on these  guaranteed  loans,  on a monthly  basis during the guarantee
          period. We recognize these fees when due.

     o    FNMA LOAN GUARANTEE FEES - We receive  monthly loss  sharing/guarantee
          fees related to the FNMA loan program (see Note 16) and recognize them
          when due.

c)   Investments in Debt and Debt Securities

We account  for our  investments  in debt  securities  pursuant to SFAS No. 115,
ACCOUNTING  FOR CERTAIN  INVESTMENTS  IN DEBT AND EQUITY  SECURITIES  ("SFAS No.
115").  For  investments  classified as available for sale, we record changes in
fair  value in other  comprehensive  income  unless we  consider  an  investment
impaired,  or a decline in fair value to be other than temporary (see IMPAIRMENT
below).

     1.   Debt Securities

          We classify our investments in GNMA and FNMA certificates as available
          for sale debt securities and use  third-party  quoted market prices as
          our primary source of valuation.

     2.   Mortgage Loans and Notes Receivable

          We classify these  investments  as held to maturity and,  accordingly,
          carry them at cost,  including  unamortized loan origination costs and
          fees.

     3.   Revenue Bonds

          We classify our  investments  in revenue  bonds as available  for sale
          debt  securities.  Because  revenue  bonds have a limited  market,  we
          estimate fair value for each bond as the present value of its expected
          cash flows using a discount rate for comparable investments.

     4.   Impairment

          For investments in mortgage loans and notes receivable,  we follow the
          provisions  of Statement of Financial  Accounting  Standards  No. 114,
          ACCOUNTING  BY CREDITORS  FOR  IMPAIRMENT  OF A LOAN ("SFAS No. 114").
          Under  SFAS  No.  114,  a loan is  impaired  when,  based  on  current
          information and events,  it is probable that a creditor will be unable
          to collect all amounts due according to the  contractual  terms of the
          loan  agreement.  SFAS No. 114  requires  lenders to measure  impaired
          loans based on:

          (i)  the present value of expected future cash flows discounted at the
               loans' effective interest rate;

          (ii) the loan's observable market price; or

          (iii)the   fair   value   of   the   collateral   if   the   loan   is
               collateral-dependent.

                                       43


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


          Our portfolio of mortgage  loans and notes is  periodically  evaluated
          for possible  impairment to establish  appropriate loan loss reserves,
          if necessary.  If, in our judgment,  we determine  that it is probable
          that we will not receive all contractually required payments when they
          are due, we deem the loan or note  impaired and  establish a loan loss
          reserve.


          For any  investments  classified  as available  for sale, a decline in
          market  value below cost that we deem other than  temporary is charged
          to  earnings.  If, in the judgment of our  Advisor,  it is  determined
          probable that we will not receive all  contractual  payments  required
          when due, the bond is deemed  impaired and is written down to its then
          estimated fair value, with the amount of the write-down  accounted for
          as a realized loss.


     5.   Gain or Loss on Sale

          Realized  gains and losses on securities  are included in earnings and
          are  recorded  on the  trade  date and  calculated  as the  difference
          between  the  amount of cash  received  and the  carrying  cost of the
          specific investment,  including any unamortized  discounts,  premiums,
          origination costs and fees.

d)   Investment in ARCap

We account for our preferred equity investment in ARCap Investors, LLC ("ARCap")
using the equity method pursuant to Accounting  Principles Board Opinion No. 18,
THE EQUITY METHOD OF ACCOUNTING  FOR  INVESTMENTS IN COMMON STOCK ("APB No. 18")
as interpreted by AICPA  Statement of Position 78-9,  ACCOUNTING FOR INVESTMENTS
IN REAL ESTATE  VENTURES,  EITF Issue D-46,  ACCOUNTING FOR LIMITED  PARTNERSHIP
INVESTMENTS  and EITF 03-16,  ACCOUNTING FOR  INVESTMENTS  IN LIMITED  LIABILITY
COMPANIES.

Our equity in the earnings of ARCap is accrued at the preferred dividend rate of
12%, which equals the income allocated to us under ARCap's operating  agreement,
unless  ARCap  does not have  earnings  and cash  flows  adequate  to meet  this
dividend requirement.

e)   Real Estate Owned

Real  estate  owned  consists  of  properties  of  which we took  possession  by
exercising our rights under  subordinated  promissory notes and other documents.
In some cases,  we also  purchased the first  mortgage  loans on the  properties
before foreclosing on the real estate  collateral.  We recorded these properties
at the lower of fair value of the real estate, less estimated disposal costs, or
the carrying amount of the foreclosed  loan. The  determination of fair value of
the real estate is based on independent  appraisals.  These properties fall into
three classifications:

     o    Held for Sale - properties for which we are actively seeking a buyer
     o    Held and Used - properties for which we are actively  seeking a buyer,
          but have held for longer than one year.
     o    Subject to Sales  Contracts -  properties  for which the buyer has not
          contributed  sufficient equity to qualify for sale treatment  pursuant
          to Statement of Financial  Accounting Standards No. 66, ACCOUNTING FOR
          SALES OF REAL ESTATE ("SFAS No. 66").

When  the  foreclosure  process  is  complete  and we own  the  property,  it is
classified  as Held for Sale and the net income or loss from  operations  of the
property  is  included  in  other  income.  As it is our  intent  to sell  those
properties in the near term, we do not initially depreciate the assets. We apply
the same accounting for properties classified as Subject to Sales Contracts. For
properties later classified as Held and Used and for properties Subject To Sales
Contracts,  if full sale  recognition is not achieved within one year, we record
depreciation on the asset,  including an initial retroactive  adjustment for the
entire period we owned the property.  On the  properties  classified as Held and
Used, we record operating revenues and expenses separately.

                                       44


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Our  portfolio  of real estate  owned is  periodically  evaluated  for  possible
impairment.  If, in our judgment, we determine that the property's fair value is
below its  carrying  value,  we will deem the  property  impaired and it will be
written down to its then estimated fair value, with the amount of the write-down
accounted for as a realized loss.

f)   Cash and Cash Equivalents

Cash and cash  equivalents  include cash in banks and temporary  investments  in
short-term  instruments with original maturity dates equal to or less than three
months.

g)   Loan Origination Costs and Fees

Acquisition fees and other direct expenses incurred for activities  performed to
originate  mortgage  loans are  capitalized  and are included in  Investment  in
Mortgage Loans,  net of any fees received from borrowers for loan  originations.
They are amortized on a straight-line basis over the period of the loans.

h)   Repurchase Facilities

We finance our investments in debt securities using repurchase facilities, under
which  we sell  the  certificates  to three  counterparties  under an  agreement
requiring us to repurchase them for a fixed price on a fixed date,  generally 30
days from the sale date.  We account for these  transactions  as  collateralized
borrowings;  accordingly,  the  securities  remain on our balance sheet with the
proceeds  from the sales  recorded  as debt.  The  difference  between  the sale
proceeds and the fixed  repurchase price is recorded as interest expense ratably
over the period between the sale and repurchase dates.

i)   Stock Options

We account for stock options we issue under the fair value based method pursuant
to  Statement  of  Financial   Accounting  Standards  No.  123,  ACCOUNTING  FOR
STOCK-BASED  COMPENSATION  ("SFAS No. 123").  We estimate the fair value of each
option grant using the Black-Scholes option-pricing model.

j)   Interest Rate Derivative

We account for our interest rate swap agreement  under SFAS No. 133,  ACCOUNTING
FOR  DERIVATIVE   INSTRUMENTS  AND  HEDGING  ACTIVITIES  ("SFAS  No.  133").  At
inception, we designated this swap as a cash flow hedge on the variable interest
payments of our floating rate financing. Accordingly, we record the swap at fair
market value, and record changes in market value in other  comprehensive  income
to the extent the hedge is  effective.  This  hedge has been  effective  through
December 31, 2004.  We record the net amounts  receivable  or payable  under the
swap agreement as a component of interest expense.

k)   Fair Value of Financial Instruments

As described  above,  our debt  securities,  revenue  bonds,  and interest  rate
derivatives  are carried at estimated fair values.  We have  determined that the
fair value of our remaining financial instruments,  including mortgage loans and
cash and cash equivalents,  notes receivable, and secured borrowings approximate
their  carrying  values  at  December  31,  2004 and  2003.  The  fair  value of
investments  in  mortgage  loans,  revenue  bonds,  notes  receivable,  and debt
securities are based on actual market price quotes or by determining the present
value of the  projected  future cash flows  using  appropriate  discount  rates,
credit losses and prepayment  assumptions.  Other  financial  instruments  carry
interest rates which are deemed to approximate market rates.

                                       45


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


l)   Income Taxes

We have qualified as a REIT under the Internal Revenue Code (the "Code"). A REIT
is  generally  not  subject  to federal  income tax on that  portion of its REIT
taxable income  ("Taxable  Income")  which is  distributed  to its  shareholders
provided that at least 90% of Taxable  Income is  distributed  and provided that
such income meets  certain  other  conditions.  Accordingly,  no  provision  for
federal  income taxes is  required.  We may be subject to state taxes in certain
jurisdictions.

m)   New Accounting Pronouncements

The following  pronouncements  issued in 2002 and 2003 relate to disclosure only
or had no material impact on our financial statements:

     o    SFAS  No.  145,  RESCISSION  OF  FASB  STATEMENTS  NO.  4,  44 AND 64,
          AMENDMENT OF FASB STATEMENT NO. 13 AND TECHNICAL  CORRECTIONS,  issued
          in April 2002.
     o    SFAS No. 146,  ACCOUNTING FOR COSTS  ASSOCIATED  WITH EXIT OR DISPOSAL
          ACTIVITIES, issued in July 2002.
     o    SFAS No. 148, ACCOUNTING FOR STOCK-BASED  COMPENSATION-TRANSITION  AND
          DISCLOSURE, issued in December 2002.
     o    SFAS No. 149, AMENDMENT OF STATEMENT 133 ON DERIVATIVE INSTRUMENTS AND
          HEDGING ACTIVITIES, issued in April 2003.
     o    SFAS No.  150,  ACCOUNTING  FOR  CERTAIN  FINANCIAL  INSTRUMENTS  WITH
          CHARACTERISTICS OF BOTH LIABILITIES AND EQUITY, issued in May 2003.
     o    FASB Interpretation No. 45, GUARANTORS'  ACCOUNTING AND DISCLOSURE ARE
          REQUIREMENTS  FOR  GUARANTEES,   INCLUDING   INDIRECT   GUARANTEES  OF
          INDEBTEDNESS TO OTHERS, issued in November 2002.
     o    FASB  Interpretation  No. 46(R),  CONSOLIDATION  OF VARIABLE  INTEREST
          ENTITIES, issued in December 2003.

In December 2004, the FASB issued  Statement of Financial  Accounting  Standards
No. 123(R),  SHARE-BASED  PAYMENT,  which replaces SFAS No. 123 and which we are
required to adopt by the third quarter of 2005. As we have been  accounting  for
share-based  payments  following  the fair value  provisions of SFAS No. 123, we
expect our adoption of this standard will not be significant.


                                       46


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - Investments in Debt  Securities - Available for
Sale

Information  relating to our debt securities owned as of December 31, 2004 is as
follows:
(In thousands)



                                                 Date Purchased/                     Amoritzed
                                    Certificate      Final           Stated           Cost at
Name                                  Number      Payment Date    Interest Rate  December 31, 2004
- ---------------------------------   -----------  ---------------  -------------  -----------------
                                                                         
GNMA CERTIFICATES

Western Manor (1)(2)                   355540        7/27/94         7.125%          $ 2,441
                                                     3/15/29

SunCoast Capital Group, Ltd.(1)       G002412        6/23/97         7.000%              120
                                                     4/20/27

Reserve at Autumn Creek (1)(3)         448748        6/28/01         7.745%               --
                                                     1/15/42

Elmhurst Village (1)                   549391        6/28/01         7.745%           21,504
                                                     1/15/42

Village at Marshfield (1)              519281        3/11/02         7.475%           21,242
                                                     1/15/42

Cantera Crossing (1)                   532663        3/28/02         6.500%            6,350
                                                      6/1/29

Filmore Park (1)                       536740        3/28/02         6.700%            1,425
                                                    10/15/42

Northbrooke (1)                        548972        5/24/02         7.080%           13,955
                                                      8/1/43

Ellington Plaza (1)                    585494        7/26/02         6.835%           35,463
                                                      6/1/44

Burlington (1)                         595515        11/1/02         5.900%            6,713
                                                     4/15/31
FNMA DUS CERTIFICATES

Cambridge (1)                          385971        4/11/03         5.560%            3,616
                                                      3/1/33

Bayforest (1)                          381974        4/21/03         7.430%            4,240
                                                     10/1/28

Coventry Place (1)                     384920         5/9/03         6.480%              781
                                                      3/1/32

Rancho de Cieto (1)                    385229        5/13/03         6.330%            2,566
                                                      9/1/17

Elmwood Gardens (1)                    386113        5/15/03         5.350%            5,474
                                                      5/1/33

30 West (1)                            380751        5/27/03         6.080%            1,333
                                                     10/1/16

Jackson Park (1)                       386139        5/30/03         5.150%            2,741
                                                      6/1/18





                                       Unrealized
                                      Gain (Loss) at       Balance at     Interest Income
Name                                December 31, 2004  December 31, 2004      in 2004
- ---------------------------------   -----------------  -----------------  ---------------
                                                                     
GNMA CERTIFICATES

Western Manor (1)(2)                    $   (33)           $ 2,408            $   190


SunCoast Capital Group, Ltd.(1)               7                127                 12


Reserve at Autumn Creek (1)(3)               --                 --                 67


Elmhurst Village (1)                      3,137             24,641              1,669


Village at Marshfield (1)                 1,020             22,262              1,433


Cantera Crossing (1)                        698              7,048                423


Filmore Park (1)                            138              1,563                 94


Northbrooke (1)                           1,592             15,547                975


Ellington Plaza (1)                       4,151             39,614              2,208


Burlington (1)                              311              7,024                391

FNMA DUS CERTIFICATES

Cambridge (1)                               (42)             3,574                194


Bayforest (1)                                 4              4,244                254


Coventry Place (1)                          (10)               771                 43


Rancho de Cieto (1)                         (68)             2,498                125


Elmwood Gardens (1)                         (71)             5,403                287


30 West (1)                                 (51)             1,282                 62


Jackson Park (1)                             (6)             2,735                139



                                       47


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 - Continued




                                                 Date Purchased/                     Amoritzed
                                    Certificate      Final           Stated           Cost at
Name                                  Number      Payment Date    Interest Rate  December 31, 2004
- ---------------------------------   -----------  ---------------  -------------  -----------------
                                                                           
Courtwood (1)                         386274        6/26/03          4.690%               1,740
                                                     6/1/33

Sultana (1)                           386259        6/30/03          4.650%               4,046
                                                    6/1/23

Buena (1)                             386273        6/30/03          4.825%               3,007
                                                    6/1/33

Allegro (1)                           386324        6/30/03          5.380%               2,543
                                                    7/1/33

Village West (1)                      386243        6/30/03          4.910%                  --
                                                    6/1/21

Westwood/Monterey (1)                 386421        9/15/03          5.090%              2,687
                                                    8/1/33

Euclid (1)                            386446        9/15/03          5.310%               2,346
                                                    8/1/33

Edgewood (1)                          386458        9/15/03          5.370%               2,329
                                                    9/1/33

Bayou Pointe                          387066        9/21/04          5.650%               1,708
                                                    8/1/22

Pomono (1)                            386995        9/21/04          6.220%               5,902
                                                    7/1/34

Maple Street                          387093        10/4/04          5.750%               1,497
                                                    10/1/22

Seabreeze Co-op (1)                   387139       11/12/04          5.360%               1,957
                                                   11/1/34

Orchard Street (1)                    387158       11/22/04          5.480%               3,136
                                                   11/1/22

Indiana Seniors                       387171       12/15/04          5.380%               7,850
                                                    12/1/29

Beach Grove                           387114       12/21/04          5.620%               1,280
                                                     9/1/34

York                                  386631       12/29/04          5.490%              12,584
                                                     8/1/33
                                                                                 --------------

Total                                                                                  $184,576
                                                                                 ==============

2003 Total                                                                             $158,533
                                                                                 ==============





                                       Unrealized
                                      Gain (Loss) at       Balance at     Interest Income
Name                                December 31, 2004  December 31, 2004      in 2004
- ---------------------------------   -----------------  -----------------  ---------------
                                                                    
Courtwood (1)                              (134)              1,606               80


Sultana (1)                                (267)              3,779              188


Buena (1)                                  (210)              2,797              140


Allegro (1)                                 (81)              2,462              136


Village West (1)                             --                  --               22


Westwood/Monterey (1)                       105               2,792              152


Euclid (1)                                  107               2,453              134


Edgewood (1)                                 94               2,423              133


Bayou Pointe                                 (4)              1,704               25


Pomono (1)                                  (79)              5,823               83


Maple Street                                 (2)              1,495               19


Seabreeze Co-op (1)                           6               1,963               14


Orchard Street (1)                           (7)              3,129               18


Indiana Seniors                            (103)              7,747               18


Beach Grove                                 (19)              1,261                2


York                                       (172)             12,412                4

                                      -------------------------------------------------

Total                                   $10,011            $194,587          $ 9,734
                                      =================================================

2003 Total                              $ 8,727            $167,260          $ 8,765
                                      =================================================






     (1)  These GNMA and FNMA DUS certificates  are partially or  wholly-pledged
          as collateral for borrowings under the repurchase facilities (see Note
          8).

     (2)  During January 2005, this GNMA certificate was paid off at par.

     (3)  During 2004, we received proceeds of approximately  $16.0 million from
          HUD in relation to the paydown of this certificate.


                                       48


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The amortized  cost,  unrealized  gain and fair value for the investment in debt
securities at December 31, 2004 and 2003 were as follows:


                                 (In thousands)

                                                           December 31,
                                                  ------------------------------
                                                     2004                2003
                                                  ---------           ----------
                                                                
Amortized cost                                    $ 184,576           $ 158,533
Unrealized gains                                     11,370              10,040
Unrealized losses                                    (1,359)             (1,313)
                                                  ---------           ---------
Net unrealized gain                                  10,011               8,727
                                                  ---------           ---------
Fair value                                        $ 194,587           $ 167,260
                                                  =========           =========



The fair value and gross unrealized losses of our debt securities  aggregated by
length  of time  that  individual  debt  securities  have  been in a  continuous
unrealized  loss  position,  at December 31, 2004, and 2003 is summarized in the
table below:



                             (Dollars in thousands)


                                       December 31, 2004                           December 31, 2003
                           --------------------------------------       --------------------------------------
                           Less than      12 Months                     Less than      12 Months
                           12 Months       or More         Total        12 Months       or More         Total
                           ---------      ---------       -------       ---------      ---------       -------
                                                                                     
Number of securities             11              7             18             13             --             13
Fair value                  $46,055        $16,832        $62,887        $34,480        $    --        $34,480
Gross unrealized loss       $   515        $   844        $ 1,359        $ 1,313        $    --        $ 1,313



These  unrealized  losses  are  as a  result  of  increases  in  interest  rates
subsequent to the acquisition of the securities.  All of the debt securities are
performing according to their terms. Furthermore, the Company has the intent and
ability to hold these  securities to maturity,  or at least until interest rates
change such that the fair value is no longer less than book value.  Accordingly,
the Company has concluded that these impairments are temporary.

At  December  31,  2004,  26 of  these  debt  securities,  with a fair  value of
approximately $169.9 million are partially or wholly pledged as collateral under
the Company's repurchase facilities (see Note 8).


                                       49


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 3 - Investments in Mortgage Loans

Information  relating to our  investments in mortgage loans as December 31, 2004
is as follows:



(Dollars in thousands)



                                                   FINAL
                                                  MATURITY                                               LIFETIME
PROPERTY                         DESCRIPTION        DATE       CALL DATE (B)      INTEREST RATE      INTEREST CAP (D)
- --------                         -----------      --------     -------------      -------------      ----------------
                                                                                             
FIRST MORTGAGE LOANS:
  Sunset Gardens

   Eagle Pass, TX                Multifami1y       10/04(A)         N/A               11.50%                N/A

  Alexandrine (H)

   Detroit, MI                   Multifamily         N/A            N/A               11.00%                N/A

  Desert View (I)

   Coolidge, AZ                  Multifamily        5/06            N/A               10.00%                N/A


Subtotal First Mortgage Loans



MEZZANINE LOANS (J):

  The Hollows (K)

   Greenville, NC                Multifamily        1/42           1/12             10.00% (C)              16%

  Northbrooke (L)(M)(N)

   Harris County, TX             Multifamily        8/43           7/13             11.50% (C)              14%

  Elmhurst Village (L)(M)

   Oveido, FL                    Multifamily        1/42           3/19             10.00% (C)              16%

  Club at Brazos (K)(O)

   Rosenberg, TX                 Multifamily        5/43           4/13             10.00% (C)              14%

  Del Mar Villas

   Dallas, TX                    Multifamily       10/05            N/A           LIBOR + 4.625%            (P)

  Mountain Valley

   Dallas, TX                    Multifamily         N/A            N/A           LIBOR + 4.750%            (P)

  Villas at Highpoint

   Lewisville, TX                Multifamily        4/33            TBD               14.57%                N/A

  Villas at Highpoint

   Lewisville, TX                Multifamily        4/33            TBD               23.76%                N/A

  The Pines

   Las Vegas, NV                 Multifamily        9/07            N/A           LIBOR + 8.75%             N/A

  Sawmill Plaza

   Columbus, OH                Shopping Center     10/14            N/A               13.50%                N/A

  Champaign Offices

   Champaign, IL                Office Center      10/11            N/A               10.67%                N/A


Subtotal Mezzanine Loans


Total Mortgage Loans







                                   SHARE OF         EXCESS SALE OR
                               EXCESS OPERATING       REFINANCING         PERIODIC
PROPERTY                          CASH FLOWS           PROCEEDS        PAYMENT TERMS     PRIOR LIENS
- --------                       ----------------     --------------     -------------     -----------
                                                                               
FIRST MORTGAGE LOANS:
  Sunset Gardens

   Eagle Pass, TX                     N/A                 N/A               (G)                 --

  Alexandrine (H)

   Detroit, MI                        N/A                 N/A               (G)                 --

  Desert View (I)

   Coolidge, AZ                       N/A                 N/A               (G)                 --


Subtotal First Mortgage Loans



MEZZANINE LOANS (J):

  The Hollows (K)

   Greenville, NC                     50%                 25%               (G)            $ 8,839

  Northbrooke (L)(M)(N)

   Harris County, TX                  50%                 50%               (G)             13,807

  Elmhurst Village (L)(M)

   Oveido, FL                         50%                 25%               (G)             21,496

  Club at Brazos (K)(O)

   Rosenberg, TX                      50%                 25%               (G)             14,275

  Del Mar Villas

   Dallas, TX                         N/A                 N/A               (G)              5,559

  Mountain Valley

   Dallas, TX                         N/A                 N/A               (G)                N/A

  Villas at Highpoint

   Lewisville, TX                     N/A                 N/A               (G)             18,800

  Villas at Highpoint

   Lewisville, TX                     N/A                 N/A               (G)             18,800

  The Pines

   Las Vegas, NV                      N/A                 N/A               (G)             10,000

  Sawmill Plaza

   Columbus, OH                       N/A                 N/A               (G)             16,000

  Champaign Offices

   Champaign, IL                      N/A                 N/A               (G)             26,000


Subtotal Mezzanine Loans


Total Mortgage Loans






                                OUTSTANDING                            CARRYING
                               FACE AMOUNT OF      UNAMORTIZED         AMOUNT OF       INTEREST INCOME
PROPERTY                        MORTGAGES (E)     COSTS AND FEES     MORTGAGES (E)         IN 2004
- --------                       --------------     --------------     -------------     ---------------
                                                                               
FIRST MORTGAGE LOANS:
  Sunset Gardens

   Eagle Pass, TX                 $  1,479            $  --             $ 1,479            $   173

  Alexandrine (H)

   Detroit, MI                          --               --                  --                 12

  Desert View (I)

   Coolidge, AZ                        771               --                 771                 86
                               -----------------------------------------------------------------------

Subtotal First Mortgage Loans        2,250               --               2,250                271
                               -----------------------------------------------------------------------


MEZZANINE LOANS (J):

  The Hollows (K)

   Greenville, NC                    1,549             (116)              1,433                174

  Northbrooke (L)(M)(N)

   Harris County, TX                 1,500             (131)              1,369                 60

  Elmhurst Village (L)(M)

   Oveido, FL                        2,874             (360)              2,514                320

  Club at Brazos (K)(O)

   Rosenberg, TX                     1,962              (74)              1,888                200

  Del Mar Villas

   Dallas, TX                          765               --                 765                 47

  Mountain Valley

   Dallas, TX                           --               --                  --                 35

  Villas at Highpoint

   Lewisville, TX                    2,599             (140)              2,459                385

  Villas at Highpoint

   Lewisville, TX                      314              (38)                276                 40

  The Pines

   Las Vegas, NV                     4,600              (41)              4,559                186

  Sawmill Plaza

   Columbus, OH                      2,000               --               2,000                 80

  Champaign Offices

   Champaign, IL                     1,900              (37)              1,863                 10
                               -----------------------------------------------------------------------

Subtotal Mezzanine Loans            20,063             (937)             19,126              1,537
                               -----------------------------------------------------------------------

Total Mortgage Loans              $ 22,313            $(937)            $21,376            $ 1,808
                               =======================================================================

2003 Total Mortgage Loans         $ 14,781            $(917)            $13,864            $ 2,597
                               =======================================================================



                                       50


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(A)  The maturity date on this first mortgage loan is past due. We are currently
     in the  process of  extending  the  maturity  date,  providing  the loan is
     partially  paid down with equity  being held with  Fannie Mae.  The loan is
     fully collateralized and, as such, there is no impairment of the loan.

(B)  Loans are  subject to  mandatory  prepayment  at our option ten years after
     construction completion,  with one year's notice. Loans with a call date of
     "TBD" are still under construction.

(C)  Interest on the mezzanine loan is based on a fixed percentage of the unpaid
     principal  balance of the related first  mortgage loan. The amount shown is
     the approximate effective rate earned on the balance of the mezzanine loan.
     The mezzanine loan also provides for payments of additional  interest based
     on a percentage of cash flow remaining after debt service and participation
     in sale or refinancing  proceeds and certain  provisions that cap our total
     yield,  including additional interest and participations,  over the term of
     the loan.

(D)  Lifetime  interest cap  represents  the maximum  annual  return,  including
     interest,  fees and  participations,  that we can earn over the life of the
     mezzanine  loan,  computed  as a  percentage  of the  balance  of the first
     mortgage loan plus the mezzanine loan.

(E)  As of December 31, 2004,  all interest  payments on the mortgage  loans are
     current, except as noted.

(F)  Carrying amounts of the loans are net of unamortized  origination costs and
     fees and loan discounts.

(G)  Interest only payments are due monthly, with loan balance due at maturity.

(H)  The first  mortgage  loan,  which matured in December 2003, was paid off in
     April 2004.

(I)  Loan was purchased in April 2003 in connection with the performance under a
     guarantee we made.

(J)  The principal  balance of the mezzanine loan is secured by the  partnership
     interests  of the  entity  that owns the  underlying  property  and a third
     mortgage deed of trust. Interest payments on the mezzanine loan are secured
     by a second  mortgage  deed of trust  and are  guaranteed  for the first 36
     months after  construction  completion by an entity  related to the general
     partner of the entity that owns the underlying property.

(K)  We do not have an  interest  in the first lien  position  relating  to this
     mezzanine loan.

(L)  We have an interest in the first lien position  relating to this  mezzanine
     loan.

(M)  The first  mortgage loans related to these  properties  were converted from
     participations  in FHA loans to ownership of the GNMA  certificates and are
     held by us - see Note 2.

(N)  This mezzanine loan stopped  making  interest  payments in May 2004. We are
     currently in the process of determining the necessary steps we need to take
     to  protect  our  investment.  We have done an  internal  analysis  for the
     property  underlying the mortgage and the analysis indicates that the value
     of the property exceeds the carrying amount of our investment. Accordingly,
     we have not recorded an allowance for probable losses on this investment.

(O)  The funding of this mezzanine  loan is based on property level  operational
     achievements.

(P)  Interest cap on these loans is the maximum rate permitted by law.

                                       51


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Further information relating to investments in mortgage loans is as follows:


(In thousands)
                                                          2004           2003
                                                        --------       --------
                                                                 
Balance at beginning of year                            $ 13,864       $ 22,384
Advances made                                              8,802         50,680
Conversion to real estate owned                             --          (49,808)
Loan origination fees (net of acquisition
  expenses)                                                  (46)          (187)
Repayments                                                (1,306)        (9,463)
Amortization and accretion -- net                             62            258
                                                        --------       --------

Balance at end of year                                  $ 21,376       $ 13,864
                                                        ========       ========



NOTE 4 - Investment in ARCap

We own  800,000  preferred  equity  units of ARCap with a face amount of $25 per
unit and limited voting rights.  The preferred equity units are convertible,  at
our option,  into ARCap  common  units.  If  converted  into common  units,  the
conversion price is equivalent to $25 per unit, subject to certain  adjustments.
Also,  if not already  converted,  for a period of 60 days  following  the fifth
anniversary  of the first  closing  date,  which  will be August  4,  2005,  the
preferred  equity units are convertible,  at our option,  into a three-year note
bearing  interest  at 12% that would be junior to all of ARCap's  then  existing
indebtedness.  The preferred equity units are also redeemable,  at the option of
ARCap, up until the fifth anniversary of the first closing date.

As of December 31, 2004,  through our investment in ARCap, we have a substantial
indirect  investment  in  the  $879.1  million  of  commercial  mortgage  backed
securities ("CMBS") it owns.  Multifamily  properties underlie approximately one
third of ARCap's CMBS.

Our equity in the  earnings of ARCap will  generally  be equal to the  preferred
equity rate of 12%,  unless ARCap does not have earnings and cash flows adequate
to  meet  this  distribution   requirement.   ARCap  has  met  its  distribution
requirements to us to date.  Yields on CMBS depend,  among other things,  on the
rate and timing of principal  payments,  the  pass-through  rate,  interest rate
fluctuations and defaults on the underlying mortgages.  Our interest in ARCap is
illiquid  and we would need to obtain the  consent of the board of  managers  of
ARCap  before we could  transfer our interest in ARCap to any party other than a
current  member.  The  carrying  amount  of  the  investment  in  ARCap  is  not
necessarily  representative  of the amount we would  receive  upon a sale of the
interest.

ARCap has shifted  its focus to CMBS fund  management,  whereby it manages  CMBS
investment  funds  raised  from  third-party  investors.  ARCap is  generally  a
minority investor in these funds and ARCap thereby  diversifies its revenue base
by increasing its proportion of revenue derived from fees as opposed to interest
income.

                                       52


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Summarized information for ARCap as of December 31, 2004 and 2003, and the years
then ended is as follows:



                                                             2004          2003
                                                            ------        ------
                                                                    
(in millions)
Investment securities - available for sale                  $  771        $  739
Investment securities - trading                                108           282
Other assets                                                    89            29
                                                            ------        ------
Total assets                                                $  968        $1,050
                                                            ======        ======

Repurchase agreements and long-term debt                    $  426        $  625
Other liabilities                                              339           215
Members' equity                                                203           210
                                                            ------        ------
Total liabilities and equity                                $  968        $1,050
                                                            ======        ======

Total revenues                                              $  205        $  115
Total expenses                                                 140            99
                                                            ------        ------
Net income                                                  $   65        $   16
                                                            ======        ======



                                       53


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 5 - Bridge Loans/Notes Receivable

Our notes receivable are  collateralized by equity interests in the owner of the
underlying property and consist of the following as of December 31, 2004:


                                 (In thousands)

                                                                                  Remaining
                                             Outstanding                          Committed
                                              Principal   Unamortized   Carrying  Balance to      Interest
Property                 Location              Balance       Fees        Amount      Fund           Rate          Maturity
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                          
Noble Towers (1)(2)(3)   Oakland, CA          $  7,245      $  (11)     $  7,234        54          9.75%          July 2005
                                                                                                                December 2004
Clarks Crossing (1)      Laredo, TX                926          --           926        --          12.00%                 (6)

Georgia King (1)         Newark, NJ                945          --           945        --          11.50%       January 2005

Reserve at Thornton (1)  Thornton, CO              538          (5)          533       412          11.00%        August 2006
                                                                                                LIBOR + 4.625%
Del Mar Villas           Dallas, TX              5,554          --         5,554        --            (5)        October 2005
                                                                                                LIBOR + 4.500%
Oaks of Baytown (4)      Baytown, TX             3,582          (6)        3,576       243            (5)         August 2005
                                                                                                LIBOR + 3.600%
Quay Point (4)           Houston, TX             1,223          (2)        1,221        --            (5)         August 2005

Woods of Mandarin        Jacksonville, FL        3,122          --         3,122       428          13.50%          July 2007
                                              ============================================

Total                                         $ 23,135      $  (24)     $ 23,111   $ 1,137
                                              ============================================

2003 Total                                    $ 36,111      $  165      $ 35,946   $ 6,469
                                              ============================================



(1)  These loans are to limited  partnerships  affiliated  with our Advisor (see
     Note 11).
(2)  An affiliate of our Advisor has provided a full guarantee on the payment of
     principal and interest due on this note.
(3)  During  February 2005,  this loan was partially  repaid in the  approximate
     amount of $5.9 million.
(4)  Pledged as collateral in connection with warehouse facility (see Note 9).
(5)  30-day LIBOR at December 31, 2004 was 2.42%.
(6)  Awaiting permanent financing to take place - loan has not paid off.

                                       54


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 6 - Taxable Revenue Bonds

During October 2003, we purchased nine taxable  revenue bonds at a discount (99%
of par) from  CharterMac (our  affiliate,  see Note 11) for $7.6 million.  These
bonds,  each  of  which  is  secured  by a  first  mortgage  position  (held  by
CharterMac) on a multifamily property, carry a weighted average interest rate of
8.69%.  The price paid was determined by an independent  third party  valuation.
The bonds'  fair value at December  31, 2004 and 2003 was $6.7  million and $7.6
million, respectively.

NOTE 7- Real Estate Owned

Our real estate owned consisted of the following (dollars in thousands):


                                                                                   Carrying Value       Carrying Value
                                                                                       as of                as of
                                                                                    December 31,         December 31,
                                                 Number of Units      Location          2004                 2003
                                                 ---------------------------------------------------------------------
                                                                                                
Real Estate Owned - Held and Used
- ---------------------------------

     Plaza at San Jacinto (1)                         132            La Porte, TX      $  7,929             $     --
       Less: accumulated depreciation                                                      (425)                  --
     Concord Mezzanine (2)                            852             Houston, TX        54,425                   --
       Less: accumulated depreciation                 ---                                (1,718)                  --
                                                                                       --------             --------
     Total Real Estate Owned - Held and Used, net     984                              $ 60,211             $     --
                                                      ===                              ========             ========

Real Estate Owned - Subject to Sales Contracts
- ----------------------------------------------

     Concord at Little York (2)                       276             Houston, TX            --             $ 16,274
     Concord at Gessner (2)                           288             Houston, TX            --               17,194
     Concord at Gulfgate (2)                          288             Houston, TX            --               18,148
                                                      ---                              --------             --------
     Total Real Estate Owned -
       Subject to Sales Contracts, net                852                              $     --             $ 51,616
                                                      ===                              ========             ========

Real Estate Owned - Held for Sale
- ---------------------------------

     Reserve at Autumn Creek (3)                      212         Friendswood, TX      $ 17,924             $ 17,924
                                                      ===
     Plaza at San Jacinto (1)                                                                --                7,878
                                                                                       --------             --------
     Total Real Estate Owned - Held for Sale                                           $ 17,924             $ 25,802
                                                                                       ========             ========


(1) In March 2003,  we exercised  our rights under the  subordinated  promissory
note and other documents to take possession of the real estate collateral of the
Plaza at San Jacinto and, in May 2003, acquired the real estate at a foreclosure
auction.  We classified  our  investment in this property as Real Estate Owned -
Held for Sale.  We have focused on  increasing  the  occupancy and the operating
income generated from the property.  We reclassified the property as Real Estate
Owned - Held and  Used in March  2004 and  began  to  depreciate  the  property,
including  depreciation  for the period the property had been classified as Held
for Sale. During February 2005, this property was sold (see Note 17).

(2) The three  properties  underlying  these  notes  receivable  stopped  paying
interest  in  May  2003.  We   subsequently   exercised  our  rights  under  the
subordinated  promissory  notes and other  documents and took  possession of all
three properties.  We purchased the first mortgages and acquired the real estate
at foreclosure  auctions and sold all three properties to a qualified  501(c)(3)
entity during 2003.  Because we provided 100%  financing to the  purchaser,  the
transaction did not meet the criteria for sale recognition  pursuant to SFAS No.
66.

In  connection  with the  foreclosure  of the  Concord at Gessner  property,  we
acquired a land parcel which we  subsequently  sold to a third party.  The sales
price of the land was approximately  $224,000, net of closing costs. We provided

                                       55


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


seller financing,  in the form of a bridge note, to the buyer, for approximately
$187,000. We allocated  approximately  $206,000 of cost basis to the land parcel
resulting from the Concord at Gessner  foreclosure  and recognized a gain on the
sale of approximately $18,000.

In December 2004, UBS Real Estate Investments,  Inc. provided first mortgages of
$41.0 million for these  properties.  We restructured the remaining  balance due
from the borrower, approximately $13.4 million, in the form of a mezzanine loan.
The  mezzanine  loan  bears  interest  at a rate of 8% per annum and  matures in
December 2014.

We account for the properties  under the deposit method in accordance  with SFAS
No.  66.  Following  the  provisions  of SFAS No. 66, we have  reclassified  the
properties as Real Estate Owned - Held and Used until full sale  recognition  is
achieved.  We have recorded the $41.0  million  mortgage as a liability and have
recorded depreciation of the properties,  including  depreciation for the entire
period held,  which  totaled  approximately  $1.7  million.  Income on the $13.4
million mezzanine loan will be classified as rental income in 2005, when earned.

Income recognized for all three properties in 2004, exclusive of depreciation we
recorded, totaled approximately $3.8 million and is recorded as income from real
estate owned on the consolidated  statements of income due to the classification
of such  properties as Real Estate Owned - Subject to Sales  Contracts  when the
income was earned.

(3) Certain required debt service payments were not paid,  causing the mezzanine
loan to be in  default.  In October  2003,  we  exercised  our rights  under the
subordinated  promissory note and other documents to take possession of the real
estate collateral of the property,  subject to the first mortgage loan. See Note
17 regarding the purchase of the first mortgage.

NOTE 8 - Repurchase Facilities

Prior to  March  2004,  we had a  repurchase  facility  with  Nomura  Securities
International Inc. ("Nomura"),  which enabled us to borrow up to 97% of the fair
market value of GNMA and FNMA DUS Certificates we owned.  Interest on borrowings
was at 30-day LIBOR plus 0.02%.

During  2004,  Nomura  terminated  the  repurchase  facility.  We  executed  new
repurchase  agreements  with  three  counterparties,   Greenwich  Capital,  Bear
Stearns,  and RBC Capital  Markets,  which provided us the capacity to repay the
Nomura  facility.  Terms of the three newly  executed  agreements  offer advance
rates  between 94% and 97% and  borrowing  rates between the LIBOR minus 3 basis
points and LIBOR plus 10 basis  points.  The  borrowings  are  subject to 30-day
settlement  terms.  As of December  31, 2004 and 2003,  the amounts  outstanding
under repurchase  facilities were $157.6 and $149.5 million and weighted average
interest rates were 2.64% and 1.56%, respectively.

Certain of our debt  securities  are pledged as collateral  in  connection  with
these repurchase facilities (see Note 2).

NOTE 9 - Warehouse Facility

In October 2002, we entered into a mortgage  warehouse  line of credit with Bank
of America  (the  "Warehouse  Facility")  in the amount of up to $40.0  million.
Under the terms of the  Warehouse  Facility,  Bank of America will advance up to
83% of loans we issue for the  acquisition/refinancing  and minor  renovation of
existing,  lender-approved  multifamily properties. This facility, which matures
August 2005, bears interest at a rate of 30, 60, 90 or 180-day LIBOR + 200 basis
points,  or prime,  at our  discretion,  payable  monthly  on the total  amounts
advanced.  Principal  is due  upon  the  earlier  of  refinance  or  sale of the
underlying  project or upon  maturity.  We pay a fee of 12.5 basis points,  paid
quarterly, on any unused portion of the facility. From time to time, we will use
this facility to finance real estate owned. As of December 31, 2004 and December
31,  2003,  we had  approximately  $3.8  and  $34.9  million,  respectively,  in
borrowings  outstanding  under  this  program at an  interest  rate of 4.42% and
3.12%, respectively.

Included in the $34.9 million of  outstanding  borrowings  under this program at
December 31, 2003, was $14.0 million we borrowed to repay an  intercompany  loan
from  CharterMac  (see Note 11); we  subsequently  repaid the $14.0 million with
proceeds from the Concord refinancing (see Note 7).

                                       56


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 10 - Line of Credit - Related Party

In June 2004,  we entered  into a  revolving  credit  facility  (the  "Revolving
Facility") with CharterMac.  The Revolving  Facility,  which is unsecured,  will
provide  up  to  $20.0  million  in  borrowings  to  be  used  to  purchase  new
investments,  and bears  interest  at 30-day  LIBOR plus 300 basis  points.  The
Revolving  Facility is for a term of one year with a one-year optional extension
and contains customary  restrictions/covenants that are similar to our Warehouse
Facility.  In the  opinion of our  management,  the terms of this  facility  are
consistent  with those of transactions  with  independent  third parties.  As of
December 31, 2004, we had approximately  $4.6 million in borrowings  outstanding
on the Revolving Facility at an interest rate of 5.42%

NOTE 11 - Related Party Transactions

Pursuant  to the amended  Advisory  Agreement  between us and our Advisor  dated
April 6, 1999 (the  "Amended  Advisory  Agreement"),  we pay  certain  fees,  in
addition to reimbursements of certain administrative and other costs our Advisor
incurs on our behalf, for its ongoing management and operations of our Company:

     Fees/Compensation     Annual Amount
     -----------------     -------------

     I.  Asset             0.355% for investments in mortgage loans
         management fees   0.355% for certain investment grade investments
                           0.750% for certain non-investment grade investments
                           1.000% for unrated investments
                           0.625% for investments  held prior to the adoption of
                                  the Amended Advisory Agreement.

     II. Annual incentive  Subject  to  (1)  a   minimum   annual  distributions
         management fees   being made to shareholders from  cash  available  for
                           distribution  ("CAD") of  $1.45 per share and (2) the
                           Company achieving at least annual Adjusted Funds from
                           Operations (defined below) per share of $1.60 (net of
                           this  incentive fee), the  Advisor  shall be entitled
                           to  receive  incentive  compensation  for  each fisca
                           year in an amount equal to the product of:

                           (A) 25% of the dollar amount by which

                               (1) Adjusted  Funds  From Operations before this
                                   incentive management fee per share

                               exceed

                               (2) the greater of:

                                   (a) (i)  the weighted average of (x) $20 and
                                            (y)  the  prices  per  share  of any
                                            secondary offerings  by  the Company
                                            multiplied by

                                       (ii) the Ten Year U.S. Treasury Rate plus
                                            2% per annum; and;

                                   (b) $1.45

                               multiplied by

                               (B) the   weighted   average   number  of  shares
                                   outstanding during such year.

                                       57


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


"Adjusted Funds From  Operations"  means net income (computed in accordance with
GAAP) including  realized gains (or losses) from debt restructuring and sales of
assets,  plus  depreciation  and  amortization  on  real  property,   and  after
adjustments for unconsolidated partnerships and joint ventures.

"CAD" means cash  available  for  distributions,  which shall consist of our net
income (as determined  pursuant to GAAP) adjusted for certain  non-cash  charges
(as determined pursuant to GAAP).

Prior to 2004,  the  incentive  management  fee was  calculated  pursuant to the
Company achieving at least annual GAAP net income of $1.60 per share, net of the
incentive management fee without the additional  requirement that net income had
to exceed CAD of $1.45 per share.

In  addition,  with respect to new mortgage  loans we acquire,  any  origination
points  paid by  borrowers  will first be paid to the  Advisor for amounts up to
1.0% of the  principal  amount of each  mortgage  loan and we will  receive  any
excess origination points paid by borrowers, if any, above the 1.0%.

During 2002,  our Advisor waived  approximately  $71,000 in net fees and expense
reimbursements,   in  light  of  higher  than  usual  expenses  related  to  the
origination of investments that were never completed.

During 2003, our Advisor waived  approximately  $67,000 in asset management fees
relating to additional  services it performed  with regard to real estate we now
own (see  Note 7).  As our  Advisor  was paid a fee at the time the  loans  were
originated, it agreed to waive the additional fees.

The costs recorded for related parties transactions were as follows:



(in thousands)                                       Years Ended December 31,
                                            ---------------------------------------
                                                 2004          2003          2002
                                            -------------  ------------  ----------
                                                                  
Shared service expenses                        $  682         $  725       $  447
Asset management fees                           1,274          1,087          838
Incentive management  fee                          --             --          235
                                               ------         ------       ------

                                               $1,956         $1,812       $1,520
                                               ======         ======       ======


Some of our notes  receivable  (see Note 5), and all of our  stabilization  loan
guarantees and standby loan commitments (Note 16) are to limited partnerships in
which the general partner is an unaffiliated third party and the limited partner
is affiliated with the Advisor.

The Noble Towers note  receivable  is  guaranteed by an affiliate of the Advisor
(see Note 5).

In September 2003, we transferred  certain of our  obligations  under the Fannie
Mae loan  program  to CMC,  a  subsidiary  of  CharterMac.  See Note 16 for more
details on the transaction.

In October 2003, we purchased nine taxable  revenue bonds from  CharterMac  (see
Note 6).

In October 2003, we funded a bridge loan to Related Capital Guaranteed Corporate
Partners II, L.P. Series A, an affiliate of the Advisor,  for approximately $1.3
million. We received a fee of $10,000 for funding the loan, which was repaid the
same month.

In December  2003, we borrowed  approximately  $11.3 million from  CharterMac in
order to aid in the  purchase of the Concord at Gulfgate  first  mortgage in the
total amount of $14.1 million (see Note 7). CharterMac charged us interest at an
annual  rate of 3.17% on the  borrowings,  which was based on LIBOR plus 2%, the
same rate we paid on our Warehouse Facility.  Shortly thereafter,  we received a
$14.0  million loan  through the  Warehouse  Facility,  and used the proceeds to
repay the loan to CharterMac.

                                       58


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


See Note 10 for information regarding our Revolving Facility with CharterMac.

NOTE 12 - Earnings Per Share


(In thousands, except per share amounts)

Year Ended December 31, 2004                              Income            Shares         Per Share
                                                       -------------     -------------    -------------
                                                                                 
   Basic EPS                                            $   11,273           8,336        $       1.35
   Effect of dilutive securities                                --               7                  --
                                                       -------------     -------------    -------------
   Diluted EPS                                          $   11,273           8,343        $       1.35
                                                       =============     =============    =============

Year Ended December 31, 2003

   Basic EPS                                            $   11,884           7,803        $       1.52
   Effect of dilutive securities                                --              12                  --
                                                       -------------     -------------    -------------
   Diluted EPS                                          $   11,884           7,815        $       1.52
                                                       =============     =============    =============

Year Ended December 31, 2002

   Basic EPS                                            $    9,660           6,018        $       1.61
   Effect of dilutive securities                                --              --                  --
                                                       -------------     -------------    -------------
   Diluted EPS                                          $    9,660           6,018        $       1.61
                                                       =============     =============    =============


NOTE 13 - Shareholders' Equity

Capital Shares
- --------------

On February  25,  2002,  we  completed a public  offering of  approximately  2.5
million  common  shares at a price of $13.00 per share.  The common  shares were
offered through  Friedman,  Billings,  Ramsey and RBC Capital  Markets.  The net
proceeds from this offering,  approximately $30.9 million,  net of underwriter's
discount and expenses, were used to fund investments.

On April 23, 2003, we completed a public offering of  approximately  2.0 million
common  shares at a price of $15.00 per share,  resulting  in  proceeds,  net of
underwriters'  discount and expenses, of approximately $27.5 million. The common
shares were offered  through JMP  Securities  and RBC Capital  Markets.  The net
proceeds from this offering were used to fund investments.

During 2004,  we issued  approximately  2,600  common  shares to our trustees as
compensation. No such shares were issued in 2003.

Share Repurchase Program
- ------------------------

In August 2003, our Board of Trustees approved a share repurchase plan. The plan
enables us to repurchase,  from time to time, up to 1,000,000 common shares. The
repurchases will be made in the open market, and the timing will be dependent on
the  availability  of shares and other  market  conditions.  This program has no
expiration  date.  During  2004,  we  repurchased  4,000  shares  at a  cost  of
approximately $53,000.

                                       59


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Accumulated Other Comprehensive Income
- --------------------------------------

Changes in accumulated other comprehensive income


                                                           Net unrealized
                                      Net unrealized       (loss) gain on
                                          gain on           interest rate
(in thousands)                          investments          derivatives             Total
                                     -----------------   ------------------    -----------------
                                                                            
Balance at January 1, 2002                $   560               $  --                $   560
Period change                               8,143                  --                  8,143
                                     -----------------   ------------------    -----------------
Balance at December 31, 2002                8,703                  --                  8,703
Period change                                  25                (278)                  (253)
                                     -----------------   ------------------    -----------------
Balance at December 31, 2003                8,728                (278)                 8,450
Period change                               1,260                 407                  1,667
                                     -----------------   ------------------    -----------------
Balance at December 31, 2004              $ 9,988               $ 129                $10,117
                                     =================   ==================    =================



NOTE 14 - Incentive Share Option Plan

In  accordance  with our Amended and Restated  Incentive  Share Option Plan (the
"Plan"), our board of trustees can award share options to trustees, officers and
employees  of AMAC and our  Advisor  and its  affiliates.  A maximum  of 833,680
options can be granted,  with annual limits based upon formulas specified in the
Plan. Option terms and vesting requirements are determined at the time of grant,
provided that the term is no longer than ten years.

In April 2003, our Compensation  Committee  granted 190,000 options to employees
of an affiliate of the Advisor at an exercise price of $15.03,  the market price
of our common shares on the grant date.  These options vest equally,  in thirds,
in April 2004, 2005 and 2006 and expire in April 2013.

In  accordance  with SFAS No.  123,  we accrue  compensation  cost  based on the
estimated  fair value of the options  issued and  amortize  those costs over the
vesting period.  Because the grant  recipients are not our employees and vesting
of the options is contingent upon the recipient  continuing to provide  services
to us, we estimate  the fair value of the options at each  period-end  up to the
vesting date, and adjust recorded amounts accordingly.

The assumptions used for valuing these options and the results of the valuations
were as follows:



Assumptions:                                               2004               2003
                                                      -------------     ---------------
                                                                      
   Dividend Yield                                         9.30%              9.63%

   Estimated Volatility                                  16.00%             16.00%

   Risk Free Interest Rate                                3.93%              4.27%

   Expected Lives                                         8.30 years          9.41 years


Fair Value                                              $85,100             $51,300

Compensation Costs                                      $45,500             $22,700


No options were exercised  during 2004 and 2003 and 90,000 shares were forfeited
during 2004. There were 733,680 shares available for issuance as of December 31,
2004.

                                       60


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 15 - Selected Quarterly Financial Data



                                                                         (unaudited)
                                                                      2004 Quarter Ended
                                               -------------------------------------------------------------
(In thousands except per share amounts)
                                                 March 31         June 30        September 30    December 31
                                               -------------   --------------   --------------   -----------
                                                                                     
Total revenues                                 $       3,879   $        3,773   $        4,155   $     4,102
                                               =============   ==============   ==============   ===========

Net income                                     $       3,325   $        3,351   $        3,249   $     1,348
                                               =============   ==============   ==============   ===========

Net income per share (basic and diluted) $              0.40   $         0.40   $         0.39   $      0.16
                                               =============   ==============   ==============   ===========


                                                                      2003 Quarter Ended
                                               -------------------------------------------------------------

                                                 March 31         June 30        September 30    December 31
                                               -------------   --------------   --------------   -----------
                                                                                     

Total revenues                                 $       4,233   $        3,303   $        3,625   $     3,890
                                               =============   ==============   ==============   ===========

Net income                                     $       3,192   $        2,573   $        2,776   $     3,343
                                               =============   ==============   ==============   ===========

Net income per share (basic and diluted)       $        0.50   $         0.32   $         0.33   $      0.40
                                               =============   ==============   ==============   ===========



NOTE 16 - Commitments and Contingencies

a) Legal

On October 27, 2003,  prior to taking  possession of the real estate  collateral
supporting a loan investment, we were named in a lawsuit, Concord Gulfgate, Ltd.
vs. Robert  Parker,  Sunrise  Housing  Ltd.,  and American  Mortgage  Acceptance
Company,  Cause No.  2003-59290 in the State  District  Court of Harris  County,
Texas.  The suit  claims,  among other causes of action  against the  respective
defendants,  that we conducted  wrongful  foreclosure in that the loan guarantor
did not derive any benefit  from our loan and that the  limited  partners of the
loan  guarantor did not authorize the loan  transaction.  The suit seeks,  among
other  relief,  actual,  consequential,   exemplary,  and  punitive  damages,  a
declaration that the loan made by us is unenforceable, and that we were involved
in a  conspiracy  to defraud the loan  guarantor.  The suit is  currently in the
discovery phase. A trial date has not been set.

Subsequently,  we filed a  countersuit  on November 25, 2003 against the limited
partners  of  the  loan   guarantor   seeking  to  recover   unpaid   taxes  and
misappropriated  property  receipts.  We are  currently  unable to determine the
possible outcome of the litigation.

b) Guarantees

In June and October of 2000, we originated two loans totaling $3.3 million under
an agreement  with Fannie Mae. That  agreement  provided for our  guaranteeing a
first-loss  position on the loans, which could potentially result in exposure of
$7.5  million.  In  September  2003,  we  transferred  and  assigned  all of our
obligations to the two loans we originated  under this program to CMC (which was
formerly known as PW Funding  Inc.),  a subsidiary of CharterMac,  both of which
are affiliates of the Advisor.  Pursuant to the agreement  with CMC,  CharterMac
guaranteed CMC's obligations, and we agreed to indemnify both CMC and CharterMac
for any  losses  incurred  in  exchange  for  retaining  all fees  which we were
otherwise  entitled  to receive  under the  program.  The  maximum  exposure  at
December  31,  2004,  was $3.2  million,  although we expect that we will not be
called upon to fund these guarantees.

In the first quarter of 2003, we  discontinued  our loan program with Fannie Mae
and will issue no further guarantees pursuant to such program.

                                       61


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Standby, Forward Loan and GNMA Commitments
- ------------------------------------------
We  issued  the  following   standby  and  forward  bridge  and  permanent  loan
commitments for the purpose of  constructing/rehabilitating  certain multifamily
apartment complexes in various locations.



   STANDBY AND FORWARD BRIDGE LOAN COMMITMENTS
   -------------------------------------------
                                                                                      (In thousands)
                                                                              MAXIMUM AMOUNT OF COMMITMENTS
                                                                              -------------------------------

   ISSUE DATE   PROJECT              LOCATION            NO. OF APT. UNITS    LESS THAN 1YEAR    1-3 YEARS
   ----------------------------------------------------------------------------------------------------------
                                                                                    
    May-04      Oak Village          Oakland, CA                117              $   967           $   --
    Feb-03      Noble Towers         Oakland, CA                195                   54               --
    Aug-03      Oaks of Baytown      Baytown, TX                248                  243               --
    June-04     Woods of Mandarin    Jacksonville, FL           401                  428               --
    Dec-03      Reserve at Thornton  Thornton, CO               216                  412               --
                                                         ----------------------------------------------------

   TOTAL STANDBY AND FORWARD BRIDGE LOAN COMMITMENTS          1,177              $ 2,104           $   --
                                                         ====================================================



   STANDBY AND FORWARD MEZZANINE LOAN COMMITMENTS
   ----------------------------------------------
                                                                              MAXIMUM AMOUNT OF COMMITMENT
                                                                              -------------------------------

   ISSUE DATE   PROJECT              LOCATION            NO. OF APT. UNITS    LESS THAN 1YEAR    1-3 YEARS
   ----------------------------------------------------------------------------------------------------------
                                                                                    
    April-03    Villas at Highpoint  Lewisville, TX           304                $    --           $  379
                                                         ----------------------------------------------------

   TOTAL STANDBY AND FORWARD MEZZANINE LOAN COMMITMENT        304                $    --           $  379
                                                         ====================================================



   FORWARD GNMA COMMITMENTS
   ------------------------
                                                                              MAXIMUM AMOUNT OF COMMITMENTS
                                                                              -------------------------------

   ISSUE DATE   PROJECT              LOCATION                                 LESS THAN 1YEAR    1-3 YEARS
   ----------------------------------------------------------------------------------------------------------
                                                                                       
    May-02      Ellington Plaza      Washington, DC                              $ 2,279           $   --
                                                                              -------------------------------

   TOTAL FORWARD GNMA COMMITMENT                                                 $ 2,279               --
                                                                              -------------------------------

   TOTAL STANDBY, FORWARD LOAN AND GNMA COMMITMENTS                              $ 4,383           $  379
                                                                              ===============================



Mezzanine Loan/Preferred Stock Commitment
- -----------------------------------------
During  November  2004,  we provided a commitment to fund up to $74.5 million to
Prime/Mansur  Investment  Partners,  LLC in connection  with its financing of an
acquisition.  In  connection  with  providing  the  commitment,  we  received  a
commitment fee of $435,000,  the recognition of which is deferred on our balance
sheet  until  either the  commitment  is funded or expires  in April  2005.  The
likelihood that we will be required to fund this commitment is remote.


                                       62


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Stabilization Loan Guarantees
- -----------------------------

During 2002, we entered into an agreement  with Wachovia  Bank  ("Wachovia")  to
provide stabilization  guarantees for new construction of multifamily properties
under the LIHTC program in designated  areas. We guarantee that properties which
have completed construction will stabilize and the associated construction loans
will convert to permanent Fannie Mae loans. We receive origination and guarantee
fees from the developers for providing the guarantees.  If the properties do not
stabilize  with  enough  net  operating  income for Fannie Mae to fully fund its
commitment for a permanent loan, we may be required to purchase the construction
loan from  Wachovia  or to fund the  difference  between the  construction  loan
amount and the reduced Fannie Mae permanent loan amount.



                                                                MAXIMUM AMOUNT OF GUARANTEE
                                                                       (IN THOUSANDS)

                                                                                                      LOAN
                                                                                               ADMINISTRATION FEE    STABILIZATION
                                                                   LESS THAN 1                         (1)              GUARANTEE
DATE CLOSED  PROJECT            LOCATION             NO. OF UNITS     YEAR       1-3 YEARS     (ANNUAL PERCENTAGE)        FEE (2)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Jul-02       Clark's Crossing   Laredo, TX               160       $  4,770       $   --            0.500%                 0.625%
Sept-02      Creekside Apts.    Colorado Springs, CO     144          7,500           --            0.375%                    --
                                                     -------------------------------------------------------------------------------

Total Stabilization Loan Guarantees                      304       $ 12,270       $   --               --                     --
                                                     ===============================================================================


(1)  Loan Administration Fee is paid quarterly during the guarantee period.
(2)  Stabilization  Guarantee  Fee is an  up-front  fee - paid  at  closing  and
     amortized over the guarantee period.

For each of these guarantees, and for the guarantees issued under the Fannie Mae
loan program discussed above, we monitor the status of the underlying properties
and evaluates our exposure under the guarantees. To date, we have concluded that
no accrual for  probable  losses is required  under SFAS No. 5,  ACCOUNTING  FOR
CONTINGENCIES.

                                       63


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 17 - Subsequent Events

On February 1, 2005, we purchased the Autumn Creek first mortgage at foreclosure
auction (see Note 7). The purchase price of the first mortgage was approximately
$17.2 million,  making the total  carrying value of the property,  including the
mezzanine loan, approximately $19.1 million.

On  February  17, we sold the Plaza at San Jacinto  property to an  unaffiliated
third party for approximately its carrying value (see Note 7).

On March 16, we issued  25,000  Floating  Rate  Preferred  Securities,  having a
stated liquidation amount of $1,000 per security, bearing a variable rate, reset
quarterly,  equal to LIBOR plus 3.75% per annum. The proceeds from this offering
will be used to make further investments.

                                       64


Item 9.   Changes  in  and  Disagreements  with  Accountants on  Accounting  and
          Financial Disclosure.

None.

Item 9A.  Disclosure Controls and Procedures

(a)       EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES.  Our Chief Executive
          Officer and Chief Financial  Officer have evaluated the  effectiveness
          of our disclosure  controls and procedures (as such term is defined in
          Rule 15(e) under the Securities  Exchange Act of 1934, as amended (the
          "Exchange  Act")) as of the end of the period  covered by this report.
          Based on such evaluation, such officers have concluded that, as of the
          end of  such  period,  our  disclosure  controls  and  procedures  are
          effective to ensure that  information  required to be disclosed by the
          Company in the  reports  that the Company  files or submits  under the
          Exchange Act is recorded,  processed,  summarized and reported, within
          the time periods  specified in the Securities and Exchange  Commission
          rules and forms,  and to ensure that such  information  is accumulated
          and  communicated  to the  Company's  management,  including the Chief
          Executive Officer and Chief Financial Officer, as appropriate to allow
          timely decisions regarding required disclosure.

(b)       INTERNAL  CONTROL OVER FINANCIAL  REPORTING.  There have not been any
          significant  changes in our internal control over financial reporting
          during the fiscal  quarter to which  this  report  relates  that have
          materially  affected,  or are reasonably likely to materially affect,
          our internal control over financial reporting.

                                       65


                                    PART III


Item 10. Directors and Executive Officers of the Company

         Incorporated by reference to the Company's  definitive  proxy statement
         to be filed pursuant to Regulation  14A under the  Securities  Exchange
         Act of 1934, as amended (the "Exchange Act").

Item 11. Executive Compensation

         Incorporated by reference to the Company's  definitive  proxy statement
         to be filed pursuant to Regulation 14A under the Exchange Act.

Item 12. Security Ownership of Certain Beneficial Owners and Management

         Incorporated by reference to the Company's  definitive  proxy statement
         to be filed pursuant to Regulation 14A under the Exchange Act.

Item 13. Certain Relationships and Related Transactions

         Incorporated by reference to the Company's  definitive  proxy statement
         to be filed pursuant to Regulation 14A under the Exchange Act.

Item 14. Principal Accounting Fees and Services

         Incorporated by reference to the Company's  definitive  proxy statement
         to be filed pursuant to Regulation 14A under the Exchange Act.

                                     PART IV

Item 15. Exhibits and Financial Statement Schedules
                                                                      Sequential
                                                                         Page
                                                                      ----------

(a) 1.   Financial Statements
         --------------------

         American Mortgage Acceptance Company
         ------------------------------------

         Report of Independent Registered Public Accounting Firm          32

         Consent of Independent Registered Public Accounting Firm         33

         Management's Report on the Effectiveness of Internal
          Control over Financial Reporting                                34

         Report of Independent Registered Public Accounting Firm
          on Internal Control over Financial Reporting                    35

         Consolidated Balance Sheets as of December 31, 2004
          and 2003                                                        37

         Consolidated Statements of Income for the years ended
         December 31, 2004, 2003 and 2002                                 38

         Consolidated Statements of Shareholders' Equity for the
          years ended December 31, 2004, 2003 and 2002                    39

                                       66


Item 15. Exhibits and Financial Statement Schedules (continued)
                                                                      Sequential
                                                                         Page
                                                                      ----------

         Consolidated Statements of Cash Flows for the years ended
          December 31, 2004, 2003 and 2002                                40

         Notes to Consolidated Financial Statements                       42

         ARCap Investors, LLC
         --------------------

         Consolidated 2004 financial statements for ARCap Investors,
          LLC (see Exhibit 99 (a))

         Consolidated 2003 financial statements for ARCap Investors,
          LLC (see Exhibit 99 (b))

         Consolidated 2002 financial statements for ARCap Investors,
          LLC (see Exhibit 99 (c))

(a) 2.   Financial Statement Schedules

         All schedule  have been omitted because they are not
         required or because the  required information is contain-
         ed  in  the  financial statements or notes thereto.

(a) 3.   Exhibits
         --------

3.4      Second Amended  and Restated  Declaration of trust, dated
         as of April 6, 1999 (incorporated by reference to Exhibit
         3.4(c) to the Company's March 31, 1999 Quarterly Report
         on Form 10-Q).

3.5      By-laws*

10(a)    Amended and Restated Advisory Services Agreement, ef-
         fective as of April 6, 1999 (incorporated  by reference
         to Exhibit 10(z) to  the  Company's September 30, 1999
         Quarterly Report on Form 10-Q).

10(b)    First Amendment to Amended and Restated Advisory Services
         Agreement  between Related AMI Associates, Inc. and the
         Company dated November 29, 2001 (incorporated by reference
         to Exhibit 10.6 to the Company's Registration Statement
         on Form S-2, filed with the Commission on November 30, 2001).

10(c)    Second Amendment to Amended and Restated Advisory
         Services Agreement between Related AMI Associates, Inc.
         and the Company dated February 8, 2002*.

10(d)    Third Amendment to Amended and Restated Advisory Services
         Agreement between Related AMI Associates, Inc. and the
         Company dated November 12, 2003*.

10(e)    Fourth Amendment to Amended and Restated Advisory
         Services Agreement between Related AMI Associates, Inc.
         and the Company dated June 9, 2004 (incorporated herein
         by reference to Exhibit 10(d) to the Company's June 30,
         2004 Amended Quarterly Report on Form 10-Q/A).

10(f)    First Amendment to the Amended and Restated Incentive
         Share Option Plan of the Company dated June 9, 2004 (in-
         corporated  herein by reference to Exhibit 10(e) to the
         Company's June 30, 2004 Amended Quarterly Report on Form
         10-Q/A).

10(g)    Form of Non-Qualified Share Option Award Agreement*

23(a)    Consent of  Ernst & Young  LLP  with respect to incorpor-
         ation by reference of its report relating to the  2002,
         2003 and 2004 financial statements of ARCap Investors, LLC
         in the Company's Registration Statement on form S-3
         and Form S-8**

                                       67


Item 15. Exhibits and Financial Statement Schedules (continued)
                                                                      Sequential
                                                                         Page
                                                                      ----------


24.1     Power of Attorney (Included on signature page hereto)

31.1     Chief Executive Officer certification pursuant to Section
         302 of the Sarbanes-Oxley Act of 2002*

31.2     Chief Financial Officer certification pursuant to Section
         302 of the Sarbanes-Oxley Act of 2002*

32.1     Certification pursuant to Section 906 of the Sarbanes-Oxley
         Act of 2002*

32.2     Certification pursuant to Section 906 of the Sarbanes-Oxley
         Act of 2002*

99.      Additional Exhibits

99(a)    The 2004  Financial  Statements of ARCap  Investors,  LLC
         which invests primarily in subordinated  commercial mortgage-
         backed securities, as required by Regulation S-X, Rule 3-09**

99(b)    The 2003  Financial  Statements of ARCap  Investors,  LLC
         which invests primarily in subordinated commercial mortgage-
         backed  securities,  as required by Regulation S-X, Rule 3-09**

99(c)    The 2002  Financial  Statements of ARCap  Investors,  LLC
         which invests primarily in subordinated commercial mortgage-
         backed securities, as required by Regulation S-X, Rule 3-09**

         *    Filed herewith

         **   Pursuant to Rule 3-09 of Regulation S-X, SEPARATE
              FINANCIAL STATEMENTS OF SUBSIDIARIES NOT CONSOLIDATED
              AND 50 PERCENT OR LESS OWNED PERSONS, as amended
              effective December 23, 2004, the financial statements
              of ARCap, a non-accelerated filer, plan to be filed as
              an amendment to this report within 90 days after the
              end of our fiscal year.


                                       68



                                   SIGNATURES



Pursuant to the  requirements of Section 13 or 15(d) 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.


                      AMERICAN MORTGAGE ACCEPTANCE COMPANY
                                  (Registrant)



Date:  March 16, 2005         By:  /s/ Stuart J. Boesky
                                   --------------------
                                   Stuart J. Boesky
                                   Chairman of the Board of Trustees,
                                   President and Chief Executive Officer

Date:  March 16, 2005         By:  /s/ Alan P. Hirmes
                                   ------------------
                                   Alan P. Hirmes
                                   Managing Trustee and Chief Financial Officer


                                       69


                                POWER OF ATTORNEY

Each person whose signature appears below hereby constitutes and appoints Stuart
J. Boesky and Alan P.  Hirmes,  and each or either of them,  his true and lawful
attorney-in-fact with full power of substitution and resubstitution, for him and
in his name,  place and stead,  in any and all  capacities,  to sign any and all
amendments to this Annual  Report,  and to cause the same to be filed,  with all
exhibits  thereto  and  other  documents  in  connection  therewith,   with  the
Securities Exchange Commission,  hereby granting to said  attorneys-in-fact  and
agents,  and each of them,  full power and  authority to do and perform each and
every act and thing  whatsoever  requisite  or desirable to be done in and about
the premises,  as fully to all intents and purposes as the undersigned  might or
could do in person,  hereby  ratifying and  confirming  all acts and things that
said  attorneys-in-fact  and agents,  or either of them, or their substitutes or
substitute, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
this report has been signed by the following persons on behalf of the registrant
and in the capacities and on the dates indicated:

     Signature                         Title                          Date
- --------------------    -------------------------------------   ----------------


/s/ Stuart J. Boesky
- --------------------
Stuart J. Boesky        Chairman of the Board of Trustees,
                        President and Chief Executive Officer   March 16, 2005


/s/ Alan P. Hirmes
- -------------------
Alan P. Hirmes          Managing Trustee
                        and Chief Financial Officer             March 16, 2005


/s/ Stanley R. Perla
- --------------------
Stanley R. Perla        Trustee                                 March 16, 2005


/s/ Richard M. Rosan
- --------------------
Richard M. Rosan        Trustee                                 March 16, 2005


/s/ Scott M. Mannes
- --------------------
Scott M. Mannes         Trustee                                 March 16, 2005


                                       70



                                                                    Exhibit 31.1

                                  CERTIFICATION

I, Stuart J. Boesky, hereby certify that:

     1.  I have reviewed  this annual  report on Form 10-K of American  Mortgage
         Acceptance Company;

     2.  Based on my  knowledge,  this annual report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         in order to make the  statements  made,  in light of the  circumstances
         under which such  statements  were made, not misleading with respect to
         the period covered by this annual report;

     3.  Based on my knowledge,  the financial  statements,  and other financial
         information  included  in this  annual  report,  fairly  present in all
         material  respects the financial  condition,  results of operations and
         cash flows of the  registrant as of, and for, the periods  presented in
         this annual report;

     4.  The registrant's  other  certifying  officers and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined in Exchange Act Rules  13a-15(e)  and  15d-15(e))  and internal
         control  over  financial  reporting  (as defined in Exchange  Act Rules
         13a-15(f) and 15d-15(f)) for the registrant and we have:

         a) designed such  disclosure  controls and  procedures,  or caused such
         disclosure   controls  and   procedures   to  be  designed   under  our
         supervision,  to  ensure  the  material  information  relating  to  the
         registrant,  including its consolidated subsidiaries,  is made known to
         us by others within those entities,  particularly  during the period in
         which this annual report is being prepared;

         b) designed such internal control over financial  reporting,  or caused
         such internal control over financial reporting to be designed under our
         supervision,  to provide reasonable assurance regarding the reliability
         of financial reporting and the preparation of financial  statements for
         external  purposes in accordance  with  generally  accepted  accounting
         principals;

         c) evaluated the effectiveness of the registrant's  disclosure controls
         and procedures  presented in this annual report our  conclusions  about
         the effectiveness of the disclosure controls and procedures,  as of the
         end of the period covered by this report based on such evaluation; and

         d)  disclosed  in this report any change in the  registrant's  internal
         control over financial  reporting that occurred during the registrant's
         most  recent  fiscal  quarter  that  has  materially  affected,  or  is
         reasonably  likely to  materially  affect,  the  registrant's  internal
         control over financial reporting; and

     5.  The registrant's other certifying officers and I have disclosed,  based
         on our most  recent  evaluation  of  internal  control  over  financial
         reporting,  to the  registrant's  auditors  and the audit  committee of
         registrant's  board of directors or persons  performing  the equivalent
         functions:

         a) all significant  deficiencies and material  weaknesses in the design
         or operation of internal  control over  financial  reporting  which are
         reasonably  likely to  adversely  affect  the  registrant's  ability to
         record, process, summarize and report financial information; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other  employees  who  have a  significant  role  in  the  registrant's
         internal control over financial reporting.


         Date:  March 16, 2005                      By: /s/ Stuart J. Boesky
                -----------------                       --------------------
                                                        Stuart J. Boesky
                                                        Chief Executive Officer



                                       71


                                                                    Exhibit 31.2

                                  CERTIFICATION

I, Alan P. Hirmes, hereby certify that:

     1.  I have reviewed  this annual  report on Form 10-K of American  Mortgage
         Acceptance Company;

     2.  Based on my  knowledge,  this annual report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         in order to make the  statements  made,  in light of the  circumstances
         under which such  statements  were made, not misleading with respect to
         the period covered by this annual report;

     3.  Based on my knowledge,  the financial  statements,  and other financial
         information  included  in this  annual  report,  fairly  present in all
         material  respects the financial  condition,  results of operations and
         cash flows of the  registrant as of, and for, the periods  presented in
         this annual report;

     4.  The registrant's  other  certifying  officers and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined in Exchange Act Rules  13a-15(e)  and  15d-15(e))  and internal
         control  over  financial  reporting  (as defined in Exchange  Act Rules
         13a-15(f) and 15d-15(f)) for the registrant and we have:

         a) designed such  disclosure  controls and  procedures,  or caused such
         disclosure   controls  and   procedures   to  be  designed   under  our
         supervision,  to  ensure  the  material  information  relating  to  the
         registrant,  including its consolidated subsidiaries,  is made known to
         us by others within those entities,  particularly  during the period in
         which this annual report is being prepared;

         b) designed such internal control over financial  reporting,  or caused
         such internal control over financial reporting to be designed under our
         supervision,  to provide reasonable assurance regarding the reliability
         of financial reporting and the preparation of financial  statements for
         external  purposes in accordance  with  generally  accepted  accounting
         principals;

         c) evaluated the effectiveness of the registrant's  disclosure controls
         and procedures  presented in this annual report our  conclusions  about
         the effectiveness of the disclosure controls and procedures,  as of the
         end of the period covered by this report based on such evaluation; and

         d)  disclosed  in this report any change in the  registrant's  internal
         control over financial  reporting that occurred during the registrant's
         most  recent  fiscal  quarter  that  has  materially  affected,  or  is
         reasonably  likely to  materially  affect,  the  registrant's  internal
         control over financial reporting; and

     5.  The registrant's other certifying officers and I have disclosed,  based
         on our most  recent  evaluation  of  internal  control  over  financial
         reporting,  to the  registrant's  auditors  and the audit  committee of
         registrant's  board of directors or persons  performing  the equivalent
         functions:

         a) all significant  deficiencies and material  weaknesses in the design
         or operation of internal  control over  financial  reporting  which are
         reasonably  likely to  adversely  affect  the  registrant's  ability to
         record, process, summarize and report financial information; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other  employees  who  have a  significant  role  in  the  registrant's
         internal control over financial reporting.


         Date:  March 16, 2005                      By: /s/ Alan P. Hirmes
                -----------------                       ------------------
                                                        Alan P. Hirmes
                                                        Chief Financial Officer


                                       72



                                                                    Exhibit 32.1


                            CERTIFICATION PURSUANT TO
                             18.U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection  with the Annual Report of American  Mortgage  Acceptance  Company
(the  "Company")  on Form 10-K for the year ending  December 31, 2004,  as filed
with the Securities and Exchange  Commission on the date hereof (the  "Report"),
I, Stuart J. Boesky, Chief Executive Officer of the Company,  certify,  pursuant
to  18  U.S.C.  Section  1350,  as  adopted  pursuant  to  Section  906  of  the
Sarbanes-Oxley Act of 2002, that:


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


       (2) The  information  contained  in the Report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Company.


By:  /s/ Stuart J. Boesky
     --------------------
     Stuart J. Boesky
     Chief Executive Officer
     March 16, 2005


A signed  original of this  written  statement  required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission or its staff upon request.


                                       73

                                                                    Exhibit 32.2


                            CERTIFICATION PURSUANT TO
                             18.U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection  with the Annual Report of American  Mortgage  Acceptance  Company
(the  "Company")  on Form 10-K for the year ending  December 31, 2004,  as filed
with the Securities and Exchange  Commission on the date hereof (the  "Report"),
I, Alan P. Hirmes, Chief Financial Officer of the Company,  certify, pursuant to
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002, that:


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


       (2) The  information  contained  in the Report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Company.


By:  /s/ Alan P. Hirmes
     -------------------
     Alan P. Hirmes
     Chief Financial Officer
     March 16, 2005


A signed  original of this  written  statement  required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission or its staff upon request.


                                       74



                                                                  EXHIBIT 23 (a)


                          INDEPENDENT AUDITORS' CONSENT


We consent to the incorporation by reference in Registration Statement (Form S-3
No.  33-42481)  of  American  Mortgage  Acceptance  Company  and in the  related
Prospectus  of our report  dated  February  6, 2004 and  February 4, 2003 on the
consolidated  financial statements of ARCap Investors,  L.L.C.  included in this
Annual Report (Form 10-K) for the year ended December 31, 2003.

/s/ Ernst & Young LLP

Dallas, Texas
March 5, 2004


                                       75


                                                                  Exhibit 99 (a)

                         Report of Independent Auditors


The Board of Managers
ARCap Investors, L.L.C.


We have audited the accompanying  consolidated balance sheet of ARCap Investors,
L.L.C. and  subsidiaries  (the Company) as of December 31, 2003, and the related
consolidated  statements of operations,  members' equity, and cash flows for the
year then  ended.  These  financial  statements  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audit.

We conducted our audit in accordance with auditing standards  generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audit  provides a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated  financial position of ARCap Investors,
L.L.C. and  subsidiaries at December 31, 2003, and the  consolidated  results of
their operations and their cash flows for the year then ended in conformity with
accounting principles generally accepted in the United States.


/s/ Ernst & Young LLP


February 6, 2004

                                       76