UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 2007

                                       OR

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

                         Commission File Number 0-23972

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

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

 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:


                  SHARES OF BENEFICIAL INTEREST, PAR VALUE $.10

      7.25% SERIES A CUMULATIVE CONVERTIBLE PREFERRED SHARES, NO PAR VALUE

                   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 if the  registrant is a well-known  seasoned  issuer,  as
defined in Rule 405 of the Securities Act. Yes [ ] No [X]

Indicate  by  check  mark if the  registrant  is not  required  to file  reports
pursuant to Section 13 or Section 15(d) of the Act. Yes [X] No [ ]

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 a large  accelerated  filer, an
accelerated  filer or a  non-accelerated  filer (as defined in Rule 12b-2 of the
Exchange Act). Large Accelerated filer [ ] Accelerated filer [X] Non-accelerated
filer [ ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes [ ] No [X]

The  approximate  aggregate  market  value of the voting and  non-voting  common
equity  held by  non-affiliates  of the  Registrant  as of  June  30,  2007  was
approximately $81,960,649.

As of March 7,  2008  there  were  8,433,470  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 in June 2008,  which are  incorporated  into
Items 10, 11, 12, 13 and 14.



                                TABLE OF CONTENTS

                      AMERICAN MORTGAGE ACCEPTANCE COMPANY

                           ANNUAL REPORT ON FORM 10-K




                                                                            PAGE
PART I
         Item 1.   Business                                                    4
         Item 1A.  Risk Factors                                                6
         Item 1B.  Unresolved Staff Comments                                  15
         Item 2.   Properties                                                 15
         Item 3.   Legal Proceedings                                          15
         Item 4.   Submission of Matters to a Vote of Security Holders        15

PART II
         Item 5.   Market for Registrant's Common Equity, Related
                     Stockholder Matters and Issuer Purchases of
                     Equity Securities                                        16
         Item 6.   Selected Financial Data                                    18
         Item 7.   Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                      19
         Item 7A.  Quantitative and Qualitative Disclosures about
                     Market Risk                                              30
         Item 8.   Financial Statements and Supplementary Data                34
         Item 9.   Changes in and Disagreements with Accountants on
                     Accounting and Financial Disclosure                      68
         Item 9A.  Controls and Procedures                                    68
         Item 9B.  Other Information                                          68

PART III
         Item 10.  Directors, Executive Officers and Corporate Governance     69
         Item 11.  Executive Compensation                                     69
         Item 12.  Security Ownership of Certain Beneficial Owners and
                     Management and Related Stockholder Matters               69
         Item 13.  Certain Relationships and Related Transactions,
                     and Director Independence                                69
         Item 14.  Principal Accounting Fees and Services                     69

PART IV
         Item 15.  Exhibits, Financial Statement Schedules                    69

SIGNATURES                                                                    72

                                       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  (which includes our Advisor)
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.  These factors, which are outlined in detail in
Item 1A of this document, include, but are not limited to the following:

     o    Risks related to current liquidity which include,  but are not limited
          to:

          o    Market volatility for mortgage products; and

          o    The availability of financing for our investments.

     o    Risks associated with the repurchase  agreements we utilize to finance
          our investments and the ability to raise capital;

     o    Risks    associated   with   Collateral   Debt   Obligation    ("CDO")
          securitization transactions, which include, but are not limited to:

          o    The inability to acquire eligible investments for a CDO issuance;

          o    Interest rate fluctuations on variable-rate swaps entered into to
               hedge fixed-rate loans;

          o    The inability to find  suitable  replacement  investments  within
               reinvestment periods; and

          o    The negative impact on our cash flow that may result from the use
               of  CDO  financings  with   over-collateralization  and  interest
               coverage requirements.

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

     o    Risks of  investing in  non-investment  grade  commercial  real estate
          investments;

     o    General economic conditions and economic conditions in the real estate
          markets  specifically,  particularly  as they  affect the value of our
          assets and the credit status of our borrowers;

     o    Dependence  on  our  Advisor  for  all  services   necessary  for  our
          operations;

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

     o    Risks associated with the failure to qualify as a REIT.

Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements,  which speak only as of the date of this annual report. We expressly
disclaim  any  obligations  or  undertaking  to release  publicly any updates or
revisions  to any  forward-looking  statements  contained  herein to reflect any
change in our expectations with regard thereto or change in events,  conditions,
or circumstances on which such statement is based.

                                       3


                                     PART I


ITEM 1.  BUSINESS.

General
- -------

American  Mortgage  Acceptance  Company  was  formed in 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").  We
are  externally  managed,   pursuant  to  an  Advisory  Services  Agreement,  by
Centerline/AMAC Manager Inc. (the "Advisor", formerly CharterMac AMI Associates,
Inc.),  which acts as our Advisor and is an indirect  subsidiary  of  Centerline
Holding Company ("Centerline",  formerly CharterMac).  Centerline also owns 6.9%
of our common shares of beneficial  interest  ("common shares") and 41.2% of our
7.25% series A cumulative  convertible  preferred shares ("Preferred Shares") at
December 31, 2007,  which amounts to an aggregate  ownership  percentage of over
10%,  assuming all Preferred Shares were converted to common shares.  We operate
in one business segment,  which focuses on investing in mortgage loans and other
debt instruments  secured by multifamily and commercial  property throughout the
United  States.  Throughout  this  report,  the terms "we",  "us",  "our",  "our
Company" and similar  terms are meant to refer to American  Mortgage  Acceptance
Company and its consolidated subsidiaries.

Additional Information
- ----------------------

Additional  information  about us beyond  what is  included  in this Form  10-K,
including   our  CODE  OF  BUSINESS   CONDUCT  AND  ETHICS,   is   available  at
www.americanmortgageco.com.   As  soon  as  reasonably  practicable  after  such
material is  electronically  filed with,  or furnished  to, the  Securities  and
Exchange Commission  ("SEC"), we make available on or through our website,  free
of charge:

     o    our annual report on Form 10-K;
     o    our quarterly reports on Form 10-Q;
     o    our current reports on Form 8-K; and
     o    amendments  to those  reports  filed or furnished  pursuant to Section
          13(a) or 15(d) of the Exchange Act.

You may also read and copy these materials at the SEC's Public Reference Room at
450 Fifth Street, NW, Washington, DC 20549, or obtain them by calling the SEC at
1-800-SEC-0300.  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 upon request.

None of the information on our website that is not otherwise expressly set forth
or incorporated by reference in the Form 10-K is a part of this Form 10-K.

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

Our business plan focuses on originating and acquiring  mortgage loans and other
debt instruments secured by multifamily and commercial properties throughout the
United States and to utilize CDO's and other  financing  programs to permanently
finance these assets. During 2007,  developments in the market for many types of
mortgage products have resulted in reduced liquidity for these assets. Declining
interest  rates coupled with widening  credit  spreads have led to reduced asset
values and the inability to find adequate  financing for these assets.  This has
resulted in an overall  reduction  in  liquidity  across the credit  spectrum of
mortgage  products.  Because of this, we have temporarily  suspended  investment
activity relating to our business strategy. As market conditions improve, we may
again seek to pursue investment opportunities and move forward with our business
strategy. If market conditions remain constant or worsen, we plan to sell assets
and eliminate variable rate repurchase  facility debt and will look to stabilize
the company with term financing.

Investing
- ---------

We have  typically  invested in the following  types of  commercial  real estate
loans, which may have fixed or variable interest rates:

     o    First mortgage loans;
     o    Subordinated B-notes and mezzanine loans;
     o    Bridge loans;
     o    Debt securities;
     o    Commercial Mortgage-Backed Securities ("CMBS");
     o    Collateralized debt obligation ("CDO") securities; and
     o    Other investments.

Historically,  we  invested in  government  insured or agency  guaranteed  first
mortgages, insured mortgage pass-through certificates or insured mortgage backed
securities, but we have divested ourselves of many of these assets.

                                       4


FIRST MORTGAGE LOANS

Our investment  portfolio includes  investments in first mortgage loans that are
secured by multifamily or commercial properties. The loans, which are originated
by  affiliates  of our  Advisor,  may be in the  form  of  long-term  fixed-rate
financing obligations or subordinate interests in long-term fixed-rate financing
obligations.

Our investment  portfolio also includes  mortgage revenue bonds that are secured
by first mortgages on affordable  multifamily housing properties  throughout the
country.  The mortgage revenue bonds generally rank on par with tax-exempt first
mortgage  revenue  bonds that are owned by  Centerline.  The proceeds from these
revenue  bonds  are  generally  used  for the new  construction  or  substantial
rehabilitation of affordable multifamily properties.

SUBORDINATED B-NOTES AND MEZZANINE LOANS

Our investment portfolio includes B-notes and mezzanine loans (subordinate loans
secured by  interests in the  borrowing  entity) that  typically  finance  newly
stabilized or transitional  multifamily  and commercial real estate  properties.
The  interest  rates on these  assets are either  fixed or  variable  rate.  Our
B-notes and mezzanine transactions may involve us:

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

B-notes and 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,  mezzanine loans are secured by equity  interests in the borrower and
B-notes  are  secured  by real  estate  and both have  limited  recourse  to the
borrower.

BRIDGE LOANS

Our investment portfolio includes bridge financing on multifamily and commercial
properties  nationwide.  Bridge  loans are  secured by first  mortgage  liens on
assets undergoing a transition or repositioning.  Due to the transitional nature
of the underlying  assets,  bridge loans  typically  require  additional  credit
enhancement  such as letters of credit or performance  guarantees.  Bridge loans
are typically  short term  financings with terms ranging from one to five years.
The interest rates may be either fixed or variable.

CMBS

Our investment  portfolio includes CMBS, which are publicly and privately traded
bond  issues  backed  by  pools  of  commercial  real  estate  mortgages.  These
securities  are rated by  nationally  recognized  rating  agencies such as Fitch
Ratings Ltd. ("Fitch"),  Standard & Poor's ("S&P") and Moody's Investor Services
("Moody's").  The senior tranche of a bond issue is the highest rated  security,
typically  "AAA" while more junior  tranches  receive  lower ratings down to the
most junior class which is not rated.  We have  typically  invested in CMBS with
ratings of BBB+ through BBB-.  The purchase of high yield CMBS is similar to the
acquisition of real estate equity  investments in that there is a heavy emphasis
on the  performance  and expected cash flows of the real estate.  In the case of
high yield CMBS, a CMBS offering  includes  hundreds of individual loans secured
by hundreds of discrete real estate projects.

DEBT SECURITIES

Historically,  we invested in debt  securities  which  consisted  of  government
insured  or  guaranteed  investments,   primarily  through  the  acquisition  of
Government  National Mortgage  Association  ("GNMA" or "Ginnie Mae") and Federal
National  Mortgage   Association   ("FNMA"  or  "Fannie  Mae")   mortgage-backed
securities  and  pass-through  certificates.  As our business  strategy  shifted
toward  originating  and  acquiring  commercial  real estate  products,  we have
divested ourselves of all of these securities.

OTHER INVESTMENTS

From time to time, we have invested in assets  outside of our normal  investment
strategy,  such as CDO securities,  if we believe that making such an investment
was advantageous in maximizing our return on equity.

Financing
- ---------

We have typically  financed our investing  activity  primarily through borrowing
from various debt  facilities  at short-term  rates and in 2006 began  utilizing
long-term CDO financing.  We have repurchase facilities and a related party line
of credit, all of which are used as financing sources.

                                       5


For further information about these facilities,  see MANAGEMENT'S DISCUSSION AND
ANALYSIS -  LIQUIDITY  AND CAPITAL  RESOURCES  and Notes 2, 10, 11 and 12 to the
consolidated financial statements.

From  time to time,  we may  also  issue  other  types  of  securities  to raise
additional  capital.  In  addition,  we may also  issue  common  shares  to fund
investing activity.  We have the capacity to raise approximately  $153.0 million
of additional  funds by issuing either common or preferred  shares pursuant to a
shelf registration statement filed with the SEC.

During 2007, we issued 680,000 Preferred Shares using the shelf registration and
used the proceeds to fund additional investments.

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

We compete with  various  financial  institutions  including  investment  banks,
commercial  banks,  insurance  companies,  other REITs,  opportunity and private
equity funds and pension fund advisors for investment opportunities.

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

We have engaged our Advisor to manage our  day-to-day  affairs.  Our Advisor has
subcontracted  with  Centerline  to  provide  the  services  necessary  for  our
operations.   Through  our  Advisor,  Centerline  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,  origination,   acquisition,   underwriting,   asset  monitoring,
portfolio management,  legal,  finance,  accounting,  capital markets,  investor
relations and loan servicing.

We have no  employees.  Our Advisor  receives  compensation  for the services it
provides to us as set forth in Item 8, FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY
DATA; Item 11, EXECUTIVE  COMPENSATION;  and Item 13, CERTAIN  RELATIONSHIPS AND
RELATED TRANSACTIONS,  AND DIRECTOR INDEPENDENCE.  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 Advisory  Services
Agreement ("Advisory Agreement").

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

ITEM 1A.  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, results of operations and cash flows, 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 liquidity
     2.   Risks related to our debt obligations
     3.   Risks related to our investments
     4.   Risks related to our Advisor
     5.   Risks related to our classification as a REIT and not as an investment
          company
     6.   Risks related to our common shares and our shareholders

1. RISKS RELATED TO OUR LIQUIDITY.

A FURTHER  MARKET  DECLINE OF VARIOUS  TYPES OF  MORTGAGE  PRODUCTS  MAY FURTHER
DECREASE ASSET VALUES AND FINANCING OPTIONS, AFFECTING OUR LIQUIDITY.

Recent developments in the market for many types of mortgage products (including
mortgage-backed securities) have resulted in reduced liquidity for these assets.
Declining  interest  rates  coupled  with  widening  credit  spreads have led to
reduced  values and the inability to find  adequate  financing for these assets.
This has  resulted  in an  overall  reduction  in  liquidity  across  the credit
spectrum of mortgage products and has presented us with financing challenges. As
credit spreads widened and the value of our assets declined, we have been called
to repay a portion  of our debt  facilities  that  collateralize  these  assets.
During  2007,  we paid $21.6  million  in margin  calls to repay  borrowings  on
repurchase  facilities and $27.3 million to refinance certain of our assets from
a terminated  facility using a repurchase  facility.  Subsequent to December 31,
2007,  we paid $11.8  million in margin calls to repay  borrowings on repurchase
facilities.

To repay the money  borrowed  from the  terminated  facility  and as a result of
declining financing spreads on other facilities, we began selling assets in 2007
and incurred losses.  At December 31, 2007, we sold $283.8 million of assets and

                                       6


realized a loss of $19.1 million related to these sales.  Subsequent to December
31, 2007, we sold an  additional  $58.1 million of assets and realized a loss of
$3.1  million,  which is  recorded  as  impairment  of  investments  in our 2007
consolidated financial statements.

A further  decline in market  values of our assets would cause us to continue to
repay borrowings on our repurchase  facilities (see THE MARKET FOR EXECUTING CDO
TRANSACTIONS  HAS  CEASED  risk  factor  below)  and we may be  forced  to  sell
additional assets to cover these repayments and related costs, which may lead to
additional losses.

THE MARKET FOR EXECUTING CDO TRANSACTIONS HAS CEASED.

To finance  our  growth,  we began  utilizing  CDO  securitizations  in 2006 and
originated  or  acquired  certain  assets to be placed  into the  securitization
program.  Prior to a  securitization,  we would  finance  our  investments  on a
facility and repay that facility with the proceeds from the CDO  securitization.
We were pursuing a CDO execution  when real estate and credit market  conditions
began to  deteriorate  in  mid-2007  along with the  commercial  real estate CDO
market  and,  as a  result,  we  chose  not to  pursue  the CDO  securitization,
suspended  investment  activity and  terminated  the  repurchase  facility  with
Citigroup  Global Markets,  Inc.  ("Citigroup")  that we had used to finance our
investment activity. In December 2007, we entered into an agreement to repay the
entire amount of the facility by selling or refinancing the collateral assets.

If CDO markets do not recover,  we may be forced to find  alternative  financing
strategies.

2. RISKS RELATED TO OUR DEBT OBLIGATIONS.

SHORT-TERM REPURCHASE AGREEMENTS INVOLVE RISK OF LOSS.

While we are planning to repay our existing repurchase facilities,  we currently
finance,  and may  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.  There  may  be  some  inherent  mismatch  between  the  repurchase
     agreement terms and the assets that collateralize them causing  unfavorable
     finance terms. 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 affect our profitability.  As
     of December 31, 2007, we had  borrowings of  approximately  $136.4  million
     outstanding under our repurchase  facilities  collateralized by investments
     with an aggregate carrying amount of $175.2 million.

     A  FURTHER  DECLINE  IN THE  MARKET  VALUE  OF OUR  ASSETS  MAY  RESULT  IN
     ADDITIONAL  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 we sold under repurchase agreements 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.

     Our repurchase agreements 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.
     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.

THERE ARE RISKS ASSOCIATED WITH OUR CDO TRANSACTIONS.

We are exposed to additional  risks when we finance a portion of our  investment
portfolio through a CDO transaction. Risks associated with financing investments
through a CDO include the following:

                                       7


     WE MAY NOT BE ABLE TO ISSUE CDO SECURITIES ON ATTRACTIVE  TERMS,  WHICH MAY
     REQUIRE US TO UTILIZE  MORE COSTLY  FINANCING  FOR OUR  INVESTMENTS,  OR TO
     LIQUIDATE THE INVESTMENTS.

     We finance certain of our  investments on a  non-recourse,  long-term basis
     through  the  issuance  of CDOs.  During the period  that we are  acquiring
     investments  for  a  CDO,  we  finance  our  purchases   through  warehouse
     facilities.   We  use  these  facilities  to  finance  our  acquisition  of
     investments  until we have  accumulated  a sufficient  quantity of them, at
     which time we may refinance these lines through a securitization, such as a
     CDO issuance,  or other types of long-term  financing.  As a result, we are
     subject to the risk that we will not be able to acquire a sufficient amount
     of eligible  investments to maximize the  efficiency of a CDO issuance.  In
     addition,  conditions in the capital  markets may make the issuance of CDOs
     less attractive to us when we do have a sufficient  pool of collateral.  If
     we are  unable  to  issue a CDO to  finance  these  investments,  we may be
     required to utilize other forms of potentially  less attractive  financing,
     or otherwise liquidate the collateral.

     WE MAY NOT BE ABLE TO FIND SUITABLE INVESTMENTS.

     When originating or acquiring assets to be financed through the issuance of
     CDOs, we seek to obtain  investments  suitable for such an execution.  Some
     CDOs have periods where  principal  proceeds  received from assets securing
     the obligation  can be reinvested  for a defined  period of time,  commonly
     referred  to  as a  reinvestment  period.  Our  ability  to  find  suitable
     investments   during  the  origination   and   acquisition   phase  or  any
     reinvestment   period  that  meet  the   criteria  set  forth  in  the  CDO
     documentation  and by rating  agencies may determine the success of our CDO
     investments. Our potential inability to find suitable investments may cause
     our net income to  decrease  due to,  but not  limited  to,  the  following
     factors:

          o    interest deficiencies;
          o    acceleration of the  amortization of the senior CDO  liabilities;
               and
          o    reduction  of  the  life  of our  CDOs  and  acceleration  of the
               amortization of certain fees and expenses.

     THE USE OF CDO FINANCINGS WITH OVER-COLLATERALIZATION AND INTEREST COVERAGE
     REQUIREMENTS MAY HAVE A NEGATIVE IMPACT ON OUR CASH FLOW.

     The terms  governing  CDOs generally  provide that the principal  amount of
     investments  must exceed the  principal  balance of the related  bonds by a
     certain  amount  and that  interest  income  exceed  interest  expense by a
     certain  amount.  If  delinquencies  and/or losses or other factors cause a
     decline in collateral or cash flow levels,  the cash flow otherwise payable
     on our  investment  may be redirected  to repay the senior  classes of debt
     until such point as the CDO is in compliance  with the terms of the CDO. We
     cannot  assure you that the  performance  tests will be  satisfied.  If our
     investments  fail to perform as  anticipated,  our  over-collateralization,
     interest coverage or other credit  enhancement  expense associated with our
     CDO financings will increase.

     WE MAY BE REQUIRED TO  REPURCHASE  LOANS THAT WE HAVE SOLD OR TO  INDEMNIFY
     HOLDERS OF OUR CDOS.

     If any of the loans we originate or acquire and sell or securitize  through
     CDOs do not comply with  representations  and warranties that we make about
     certain  characteristics  of the loans,  the borrowers  and the  underlying
     properties,  we may be required to  repurchase  those loans or replace them
     with substitute loans. In addition, we may be required to indemnify persons
     for losses or expenses incurred as a result of a breach of a representation
     or warranty. Repurchases or indemnification payments could adversely affect
     our financial condition and operating results.

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,  financial  condition  or cash  flows.  If
credit  spreads on debt  facilities  which the  transactions  are hedging widen,
losses may occur.  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.

WE MAY BE CALLED TO REPAY OUR DEBT  FACILITIES IF WE FAIL TO COMPLY WITH CERTAIN
COVENANTS.

For certain lines of credit, we must comply with financial covenants in order to
prevent  defaults  on the debt  agreements.  We may be  called to repay the debt
facilities in the event of such defaults.

We have covenant compliance requirements on our related party line of credit. At
December 31, 2007, we failed to meet certain of these  requirements,  causing us
to be in default of the loan  agreement.  While we have not been  called upon to
repay this  facility,  there can be no assurance that we will not be if defaults
are not cured.

                                       8


3. RISKS RELATED TO OUR INVESTMENTS.

THERE ARE RISKS  ASSOCIATED WITH INVESTMENTS  SECURED BY REAL ESTATE,  WHICH MAY
NEGATIVELY AFFECT OUR EARNINGS.

We derive most of our income by  investing,  directly  and  indirectly,  in debt
secured by multifamily or commercial properties.  Such investments subject us to
various types and degrees of risk that could  adversely  affect the value of our
investments 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 and market demand
          for  condominium  units)  as  well as  national,  regional  and  local
          politics,  including  current or future  rent  stabilization  and rent
          control laws and agreements;
     o    stability of the controlling entity of our borrower and managing agent
          of the borrower's property;
     o    construction quality, age and design;
     o    demographic factors;
     o    retroactive changes to building or similar codes;
     o    increases in operating expenses (such as energy costs);
     o    the potential need to expend  additional  capital in order to preserve
          our  investment if a mortgage loan is called due to  construction  not
          being completed as required in the mortgage loan documents;
     o    the costs of removal of certain  hazardous  substances  released  on a
          property securing our investment;  a property operator could be liable
          for without  regard to whether  the owner or operator  knew of, or was
          responsible for, the release of such hazardous substances; and
     o    costs to comply with the  Americans  with  Disabilities  Act, fire and
          safety regulations, building codes, and other land use regulations.

These  conditions  and  events  may  increase  the  possibility  that a property
operator or developer may be unable to meet its  obligations  to us or otherwise
expose us to losses, thereby affecting our net income.

From time to time,  through the foreclosure  process,  we may also take title to
properties as a result of loan  defaults by  borrowers.  While our Advisor would
act to improve the operating  performance  of any such  properties  and actively
market them for sale,  the assets tend to be illiquid  and there is no assurance
that we would realize the full carrying amounts when the properties are sold.

COMMERCIAL REAL ESTATE INVESTMENTS THAT ARE NON-INVESTMENT GRADE INVOLVE RISK OF
LOSS.

GENERAL. We have originated and acquired non-investment grade mortgage loans and
mortgage  assets as part of our investment  strategy.  Such loans and assets may
include first mortgage loans, mezzanine loans, construction loans, bridge loans,
subordinated  interests in first  mortgage  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  mortgage  loans we hold, 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.

We have invested in  subordinated  CMBS that typically  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,  restructuring or liquidation of the underlying  collateral,  is
the last to receive  payment of interest and principal and is often not assigned
an investment rating. Accordingly, such classes are subject to 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  are  relatively  illiquid
investments.

In addition,  recent volatility in trading markets for CMBS has caused the value
of  investments  to decline  significantly.  As such,  our ability to hold these
investments  has become impeded and have forced us to record  declines in market
value as  impairment  charges on the  statement of  operations.  At December 31,
2007, we recorded $28.2 million of such charges and expect further  fluctuations
in market values to impact earnings in periods  subsequent to December 31, 2007.
Furthermore,  this circumstance is compounded by the decreased  liquidity in the
market  for  such  investments  and  the  decreased  availability  of  long-term
financing.  These factors have led to  significant  margin calls with respect to
our  repurchase  facilities  and have  forced us to sell  assets to cover  these
requirements,  including  periods  subsequent to December 31, 2007.  Should such
margin calls  continue we may be forced to sell  additional  assets,  the losses
they would  realize  could be  significant  and the impact of such losses  would
negatively impact our net income.

                                       9


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.

In addition,  investment  in  subordinated  interests  in mortgage  loans do not
provide us with foreclosure remedies upon default. Should an investment default,
we may lose our entire investment in such loans.

OUR INVESTMENT PORTFOLIO INCLUDES UNDER-PERFORMING AND IMPAIRED LOANS, WHICH MAY
BE IN DEFAULT OR SUBJECT TO AN INCREASED  RISK OF  DELINQUENCY,  FORECLOSURE  OR
LOSS.  THE  OCCURRENCE  OF SUCH EVENTS COULD REDUCE OUR EARNINGS AND  NEGATIVELY
AFFECT THE CASH AVAILABLE FOR DISTRIBUTION TO OUR SHAREHOLDERS.

We have under-performing and impaired mortgage loans in our investment portfolio
and we could experience additional  under-performing and impaired mortgage loans
in the  future.  We classify  mortgage  loans as being  impaired  when we do not
expect full repayment of all principal and interest and classify  mortgage loans
as under-performing when debt service payments on such loans are not current. We
accrue  interest  on  under-performing  mortgage  loans  only  when we expect to
receive all principal and accrued interest.

We held  impaired  mortgage  loans in our  investment  portfolio in the carrying
amount  (including  principal  and all accrued and unpaid  interest and fees) of
$12.2 million as of December 31, 2007,  representing 1.8% of our total assets as
of that date. We recognized $5.5 million of impairment  losses related to two of
these loans in 2007. We also  recognized $1.3 million of interest income in 2007
related to one of these  mortgages  prior to determining  its  impairment.  This
interest income is included in the impairment amount above.

We held one  underperforming  mortgage loan in our  investment  portfolio with a
carrying  amount  (including  principal and all accrued and unpaid  interest and
fees) of $1.4 million as of December 31,  2007,  representing  0.2% of our total
assets as of that date. We recognized  no interest  income or impairment  losses
from underperforming loans in 2007.

In the event of a default  under a mortgage loan we hold, we bear a risk of loss
to the extent of any deficiency  between the value of the collateral (net of our
collection  costs) and the principal and accrued  interest of the mortgage loan,
which could have a material adverse effect on our cash flow from operations.  In
cases where we have mortgage loans where we do have recourse to the borrower, in
the event of the  bankruptcy of a mortgage loan  borrower,  the mortgage loan to
such  borrower  will be deemed to be secured  only to the extent of the value of
the  underlying  collateral  at the time of  bankruptcy  (as  determined  by the
bankruptcy  court),  and the lien  securing the mortgage loan will be subject to
the avoidance powers of the bankruptcy  trustee or  debtor-in-possession  to the
extent the lien is  unenforceable  under state law,  which could have a negative
effect on our anticipated  return on the foreclosed loan.  Further,  foreclosing
upon a loan can be very expensive, could subject us to environmental liabilities
and may distract our Advisor from our other operations.

Our Advisor makes various  assumptions and judgments about the collectability of
our investment  portfolio loans, which may prove to be inaccurate.  With respect
to individual  loans, we write down the value of impaired loans in our financial
statements based upon our assessment of the probability that we will recover our
principal  and  interest.  Our  assessment  is based upon our  evaluation of the
nature of the borrower, the value of the underlying collateral,  whether we have
a senior or  subordinated  position  and many  other  objective  and  subjective
factors.  As a result,  our assessment of the carrying value of an impaired loan
could prove to be inaccurate.

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 investment  banks,  commercial  banks,  insurance
companies,  other REITS,  opportunity  and private equity funds and pension fund
advisors.  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.

                                       10


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.

Our  income  depends  primarily  on the  spread  between  income we earn and our
borrowing costs to fund investments.  Interest rate mismatch occurs because many
of our assets generate income at a fixed rate while our borrowings have interest
rates that reset relatively rapidly, such as monthly or quarterly.  In addition,
in periods of declining market rates,  income from our variable rate investments
would decline. Consequently,  changes in interest rates, particularly short-term
interest  rates,  may  influence  our net income and could  result in  operating
losses. 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.   In  periods  of  declining  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 would 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  will 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.

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 property's  cash flow,  profits or any increase in the
value of the property that would be realized  upon a refinancing  or sale of the
property.  As the  operation  of a  particular  property  is subject to numerous
variables and risks,  there can be no assurance  that a  participating  interest
will result in additional payments to us.

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 while CMBS investments are
secured by a pool of  mortgage  loans for which the  underlying  properties  are
located  throughout the United States. As of December 31, 2007, 19.7%, 15.1% and
13.1% of our investment portfolio (excluding CMBS) were secured by properties in
California, New York and Colorado,  respectively. As of December 31, 2007, 11.9%
of our investment  portfolio  (excluding CMBS) consisted of first mortgage loans
made to one borrower who is an affiliate of our Advisor.

4. 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  we have  officers.  We have  entered  into an
Advisory  Agreement  with our Advisor under which it provides us with all of the
services  necessary for 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 Advisory
Agreement may be terminated:

                                       11



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

The Advisor can terminate the agreement without penalty, but we are subject to a
termination  fee, except in certain  instances,  for termination or non-renewal,
equal to four  times  the asset  management  fee and four  times  the  incentive
management  fee that our Advisor  would have been  entitled  to receive  from us
during the four calendar  quarter  period  immediately  proceeding the effective
date of such  termination.  Termination  would be  effective  upon 60 days prior
written notice to the  non-terminating  party.  This  termination fee would have
been $6.3 million if we had  terminated  the  agreement on December 31, 2007. If
our Advisor  terminates  our  agreement,  we may not be able to find an adequate
replacement advisor. At this time, we are unable to assess the likelihood of our
Advisor terminating the agreement.

CONFLICTS OF INTEREST COULD ARISE AMONG US AND OUR RELATED PARTIES.

Our Advisor has subcontracted to its affiliates,  Centerline  Capital Group Inc.
("CCG")  and  Centerline  Servicing  Inc.  ("CSI"),  its  obligation  to provide
services  under the Advisory  Agreement,  and there are risks involved with this
arrangement.  Under  our  Advisory  Agreement,  the  Advisor,  CCG  and  CSI 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, Centerline, the parent of the Advisor, has in the past, and may in
the future,  invest in first mortgage  loans,  including  taxable first mortgage
revenue bonds 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.
We also have a co-investment  agreement with a fund affiliated with (and managed
by an affiliate of) our Advisor  whereby we invest  together in commercial  real
estate loans.  In the event that there is a default with respect to any of these
investments,  however,  a  conflict  could  exist  with  respect  to  claims  on
underlying assets, proceeds from liquidation, etc.

In addition, Stephen M. Ross is the principal owner of The Related Companies L.P
("Related"),  as well as the Chairman and an indirect  owner of a 21.4% economic
interest in Centerline as of January 31, 2008. Jeff T. Blau, one of our managing
trustees,  is also the  President  of  Related.  Affiliates  of Related  are the
borrowers  of  commercial  real  estate  loans we own (see Notes 2 and 20 to the
consolidated  financial statements) and any defaults with respect to those loans
would present a conflict of interest with respect to exercising our remedies.

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 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,  2007,  we had six mortgage  loans with a total  carrying  value of
approximately  $143.3 million, and four multifamily housing first mortgage bonds
with a total carrying value of approximately  $4.9 million to borrowers that are
affiliates of our Advisor, which represents 22.4% of our total assets.

We have a revolving credit facility with Centerline,  which provides up to $80.0
million in borrowings and bears  interest at LIBOR plus 3.0%.  This facility was
extended through June 2008 and contains terms that are similar to those we would
obtain  from a  third-party  lender.  In June  2008,  we will have the option to
extend the  maturity  date one year,  which we expect to do. As of December  31,
2007, there was approximately $77.7 million outstanding on this facility.

                                       12


We have covenant compliance requirements on our related party line of credit. At
December 31, 2007, we failed to meet certain of these  requirements,  causing us
to be in default of the loan  agreement.  While we have not been  called upon to
repay this facility, there can be no assurance that we will not be.

OUR  BOARD  OF  TRUSTEES  OR  OUR  ADVISOR  CAN  CHANGE  OUR  BUSINESS  POLICIES
UNILATERALLY.

Our board of trustees or our Advisor may amend or revise our  business  plan and
certain other policies without shareholder approval. Therefore, our shareholders
have no control over changes in our policies,  including  our business  policies
with  respect to  acquisitions,  financing,  growth,  debt,  capitalization  and
distributions, which are determined by our board of trustees or our Advisor.

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

There are risks associated with being a REIT, which include the following:

FAILURE TO QUALIFY AS A REIT WOULD SUBJECT US TO FEDERAL, STATE AND LOCAL INCOME
TAXES,  WHICH WOULD REDUCE THE NET INCOME AND CASH AVAILABLE FOR DISTRIBUTION TO
OUR SHAREHOLDERS.

We offer  investors  the  opportunity  to invest  through an entity  intended to
qualify as a REIT for federal  income tax purposes.  The federal income tax laws
governing REITs are extremely complex, and interpretations of the federal income
tax laws  governing  REIT  qualification  are limited.  Given the highly complex
nature  of  the  rules  governing  REITs,  the  ongoing  importance  of  factual
determinations,  including  the tax  treatment  of  participation  interests  in
mortgage loans and mezzanine loans, and the possibility of future changes in its
circumstances, no assurance can be given that we will qualify for any particular
year.

If we fail to  qualify as a REIT in any  calendar  year and do not  qualify  for
certain statutory relief provisions,  we would be required to pay federal, state
and local income taxes on our taxable  income.  We might need to borrow money or
sell assets in order to pay that tax.  Our payment of income tax would  decrease
the  amount  of  our  cash  available  for  distribution  to  our  shareholders.
Furthermore,  if we fail to maintain our  qualification  as a REIT and we do not
qualify for certain statutory relief provisions,  we no longer would be required
to  distribute  substantially  all of our  taxable  income to our  shareholders.
Unless our failure to qualify as a REIT were excused or cured under  federal tax
laws,  we would be  disqualified  from  taxation as a REIT for the four  taxable
years following the year during which qualification was lost.

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 at least  95% of our  gross  income  must  come  from
qualified real estate sources and certain other sources that are itemized in the
REIT tax laws.  In addition  to these  income  tests,  we must  satisfy  certain
requirements   concerning  our  assets  on  a  quarterly  basis,  including  the
requirement  that at least 75% of our  assets  qualify  as real  estate  assets.
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.

FAILURE TO MAKE  REQUIRED  DISTRIBUTIONS  WOULD  SUBJECT US TO TAX,  WHICH WOULD
REDUCE THE CASH AVAILABLE FOR DISTRIBUTION TO OUR SHAREHOLDERS.

In order for us to qualify as a REIT, we must  distribute  to our  shareholders,
each calendar year, at least 90% of our taxable income (including  certain items
of non-cash  income),  determined  without regard to the deduction for dividends
paid and excluding  net capital  gains.  In addition,  we may be subject to a 4%
nondeductible  excise tax on the amount,  if any, by which our  distributions in
any calendar year are less than certain specified amounts.

Our taxable income may  substantially  exceed our net income as determined based
on generally  accepted  accounting  principles  in the United  States of America
("GAAP"),  because,  for example,  realized  capital  losses will be deducted in
determining  our GAAP net income,  but may not be  deductible  in computing  our
taxable  income.  In  addition,  we may invest in assets that  generate  taxable
income in excess of net income or in advance of the corresponding cash flow from
the assets.  To the extent that we generate such  non-cash  taxable  income,  or
"phantom"  income,  in a taxable year, we may incur corporate income tax and the
4%  nondeductible  excise tax on that income if we do not distribute such income
to our  shareholders  in that year or we may be required  to use cash  reserves,
incur debt or liquidate  assets at rates or times that we regard as  unfavorable
in order to satisfy the  distribution  requirement and to avoid corporate income
tax and the 4% nondeductible excise tax in that year.

WE ARE ALSO SUBJECT TO OTHER TAX LIABILITIES.

As a REIT, we may be subject to federal,  state and local taxes on certain types
of income,  property  and  transactions.  Any of these  taxes  would  reduce our
operating cash flow.

                                       13


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.

CHANGES IN TAX LAWS REGARDING REITS COULD ADVERSELY AFFECT OUR NET INCOME.

Congress,  and to some extent the United States Department of Treasury,  as well
as state  legislatures and regulatory  authorities,  could at any time adversely
change  the way in which a REIT and its  stockholders  are  taxed,  by  imposing
additional  entity-level taxes,  further restricting the permissible  beneficial
ownership  and  types of  assets  and  income  of a REIT,  requiring  additional
distributions,  or changing the law in any other respect. Moreover, such changes
could apply  retroactively.  Should any such  changes be  implemented,  they may
cause our net income to decline.

LOSS OF INVESTMENT COMPANY ACT EXCLUSION 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, as amended (the  "Investment
Company Act").  Towards this end, we rely on an exclusion from  regulation as an
investment  company  available  to 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 the SEC staff, in
order to qualify for this exclusion, we must maintain at least 55% of our assets
directly in these  qualifying  real estate  interests,  and 80% of our assets in
qualifying real estate interests and real estate-related  interests.  In meeting
the  55%  requirement,   we  treat  as  qualifying  real  estate  interests  our
investments  in whole mortgage loans and revenue bonds that are secured by first
mortgages  on  affordable  multifamily  housing  properties.  We also  treat  as
qualifying real estate interests our investments in  mortgage-backed  securities
issued  with  respect  to an  underlying  pool as to which  we hold  all  issued
certificates.   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 be  considered  qualifying  real estate  interests  for  purposes of the 55%
requirement. Instead, we treat our interests in these mortgage-backed securities
as  real   estate-related   interests.   Therefore,   our   ownership  of  these
mortgage-backed  securities  is  limited  by the  provisions  of the  Investment
Company Act.

If we fail to qualify for the exclusion for real estate  companies,  we would be
regulated  as an  investment  company  and  our  business  would  be  materially
adversely  affected.  As a regulated  investment  company, we would be prevented
from  conducting  our  business  as  described  in  this  document  because  the
Investment  Company Act contains various  restrictions that, among other things,
would  reduce our ability to borrow.  If the SEC or its staff  adopts a contrary
interpretation  with respect to the treatment of investments in mortgage  backed
securities,   we  could  be  required  to  sell  a  substantial  amount  of  our
mortgage-backed  securities  under  potentially  adverse market  conditions.  In
addition, in order to insure that we at all times qualify for the exclusion 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.

DIVIDENDS PAYABLE BY REITS DO NOT QUALIFY FOR THE REDUCED TAX RATES.

Tax  legislation  enacted in 2004 reduced the maximum  U.S.  federal tax rate on
certain  corporate   dividends  paid  to  individuals  and  other  non-corporate
taxpayers to 15% (through 2010).  Dividends paid by REITs to these  shareholders
are generally not eligible for these reduced  rates.  Although this  legislation
does not adversely affect the taxation of REITs or dividends paid by REITs , the
more favorable  rates  applicable to non-REIT  corporate  dividends  could cause
investors who are  individuals,  trusts and estates to perceive  investments  in
REITs to be  relatively  less  attractive  than  investments  in the  shares  of
non-REIT corporations that pay dividends, which could adversely affect the value
of the shares of REITs, including our preferred and common shares.

6. RISKS RELATED TO OUR OUTSTANDING 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, 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.

                                       14


While these  restrictions  are  designed to prevent  any five  individuals  from
owning more than 50% of our shares,  preserving our status as a REIT,  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,  MERGERS AND OTHER FACTORS
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.  Our  Advisory  Agreement  also  requires us to pay a  significant
termination fee if the  termination of the agreement  occurs without cause or is
not renewed after its one-year term.  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.

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).  The issuance
of common  shares  could cause  dilution  of our  existing  common  shares and a
decrease in the market price of our common shares.

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.  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.

ITEM 1B.  UNRESOLVED STAFF COMMENTS.

None.

ITEM 2.  PROPERTIES.

We utilize office space of our Advisor, located at 625 Madison Avenue, New York,
and  otherwise  have no owned or leased  properties  that we use to conduct  our
business.

ITEM 3.  LEGAL PROCEEDINGS.

We are not party to any pending material legal proceedings.

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

None.

                                       15


                                     PART II


ITEM 5. MARKET FOR REGISTRANT'S  COMMON EQUITY,  RELATED STOCKHOLDER MATTERS AND
        ISSUER PURCHASES OF EQUITY SECURITIES.

As of March 7, 2008,  there were 199 registered  shareholders  owning  8,433,470
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:


                                   2007                     2006
                         -----------------------   -----------------------
     Quarter Ended           Low         High          Low         High
- ----------------------   ----------   ----------   ----------   ----------
                                                    
March 31                 $     8.94   $    18.20   $    14.66   $    16.05
June 30                  $     8.01   $    11.00   $    14.15   $    15.86
September 30             $     6.94   $     9.88   $    14.65   $    18.11
December 31              $     1.10   $     9.02   $    16.13   $    19.82



The last reported sale price of our common shares on the American Stock Exchange
on March 7, 2008 was $1.35.

Incentive Share Option Plan
- ---------------------------

The following table provides  information  related to our Incentive Share Option
Plan as of December 31, 2007:

                      Equity Compensation Plan Information



                                                                (a)                (b)                (c)
                                                                                                  Number of
                                                                                                 securities
                                                                                                 remaining
                                                             Number of                          available for
                                                         securities to be       Weighted-      future issuance
                                                           issued upon           average         under equity
                                                             exercise       exercise price of  compensation
                                                          of outstanding      outstanding      plans (excluding
                                                             options,           options,          securities
                                                           warrants and       warrants and       reflected in
                                                              rights             rights           column (a))
                                                         ----------------   ----------------   ----------------
                                                                                               
Equity compensation plans approved by security holders             93,000   $          15.03            685,295
Equity compensation plans not approved by security
  holders                                                              --                 --                 --
                                                         ----------------   ----------------   ----------------

Totals                                                             93,000   $          15.03            685,295
                                                         ================   ================   ================


                                       16


Dividends
- ---------
After providing for dividends to our 7.25% convertible preferred shares, our net
income is  allocated  among the common  shares  outstanding  (see Note 17 to the
Consolidated Financial  Statements).  Quarterly cash dividends per share for the
years ended December 31, 2006 and 2007 were as follows:


                                                       Total Amount
Cash Dividends for                                      Distributed
  Quarter Ended         Date Paid       Per Share      (in thousands)
- ------------------   --------------   --------------   -------------
                                              
March 31, 2006              5/12/06   $         0.40   $       3,322
June 30, 2006               8/11/06             0.40           3,322
September 30, 2006         11/13/06             0.40           3,331
Special dividend            1/15/07             1.40          11,760
December 31, 2006           2/14/07             0.40           3,360
                                      --------------   -------------

  Total for 2006                      $         3.00   $      25,095
                                      ==============   =============

March 31, 2007              5/15/07   $        0.225   $       1,890
June 30, 2007               8/14/07            0.225           1,891
September 30, 2007         11/14/07            0.225           1,891
December 31, 2007*               --               --              --
                                      --------------   -------------

  Total for 2007                      $        0.675   $       5,672
                                      ==============   =============


* There were no dividends  declared or paid on our common shares for the quarter
  ended December 31, 2007.


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 board of
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.

Share Repurchases
- -----------------

We did not  repurchase  any of our common  shares  during the fourth  quarter of
2007.

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  Notes  17 and  18 to our  consolidated
financial statements.

                                       17


ITEM 6.  SELECTED FINANCIAL DATA.

The information  set forth below presents our selected  financial data. See Item
7,  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION AND RESULTS OF
OPERATIONS  for factors  affecting the  comparability  of this 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)


                                                                           Years Ended December 31,
                                                      -------------------------------------------------------------------
OPERATIONS                                              2007 (1)      2006 (2)      2005 (3)       2004          2003
- ----------                                            -----------   -----------   -----------   -----------   -----------
                                                                                               
Total revenues                                        $    60,109   $    31,694   $    27,160   $    15,909   $    15,051
                                                      ===========   ===========   ===========   ===========   ===========

(Loss) income from continuing operations              $   (62,113)  $     2,432   $    15,035   $     9,373   $    11,425
                                                      ===========   ===========   ===========   ===========   ===========

Net (loss) income                                     $   (58,582)  $     2,687   $    15,235   $    11,273   $    11,884
                                                      ===========   ===========   ===========   ===========   ===========

(Loss) income from continuing operations per share,
  basic and diluted                                   $     (7.45)  $      0.29   $      1.81   $      1.12   $      1.46
                                                      ===========   ===========   ===========   ===========   ===========

Net (loss) income per share, basic and diluted        $     (7.03)  $      0.32   $      1.83   $      1.35   $      1.52
                                                      ===========   ===========   ===========   ===========   ===========

Dividends per share                                   $     0.675   $      3.00   $      1.90   $      1.60   $      1.60
                                                      ===========   ===========   ===========   ===========   ===========


                                                                                  December 31,
                                                      -------------------------------------------------------------------
FINANCIAL POSITION                                        2007          2006          2005          2004          2003
- ------------------                                    -----------   -----------   -----------   -----------   -----------
                                                                                               

Total assets                                          $   666,399   $   720,984   $   400,723   $   349,033   $   327,107
                                                      ===========   ===========   ===========   ===========   ===========

CDO notes payable                                     $   362,000   $   362,000   $        --   $        --   $        --
                                                      ===========   ===========   ===========   ===========   ===========

Repurchase facilities                                 $   136,385   $   163,576   $   209,101   $   157,633   $   149,529
                                                      ===========   ===========   ===========   ===========   ===========

Warehouse facility                                    $        --   $        --   $     4,070   $     3,827   $    34,935
                                                      ===========   ===========   ===========   ===========   ===========

Line of credit - related party                        $    77,685   $    15,000   $        --   $     4,600   $        --
                                                      ===========   ===========   ===========   ===========   ===========

Mortgages payable on real estate owned                $        --   $    39,944   $    40,487   $    56,993   $    15,993
                                                      ===========   ===========   ===========   ===========   ===========

Preferred shares of subsidiary
  (subject to mandatory repurchase)                   $    25,000   $    25,000   $    25,000   $        --   $        --
                                                      ===========   ===========   ===========   ===========   ===========

Total liabilities                                     $   645,773   $   635,976   $   286,540   $   228,501   $   206,212
                                                      ===========   ===========   ===========   ===========   ===========

Total shareholders' equity                            $    20,626   $    85,008   $   114,183   $   120,532   $   120,895
                                                      ===========   ===========   ===========   ===========   ===========



(1)  During 2007,  net income was impacted by losses  resulting from the sale of
     twenty-four  first mortgage loans, two CMBS and the remaining  portfolio of
     debt  securities,  as well as impairments on certain of our mortgage loans,
     and CMBS losses  incurred  upon the  termination  of certain  interest rate
     swaps and expenses related to changes in the fair value of certain interest
     rate swaps to which we do not apply hedge accounting.

(2)  During 2006,  net income was impacted by a gain  resulting from the sale of
     our ARCap membership interests,  offset by a substantial expense related to
     changes in the fair value of certain interest rate swaps to which we do not
     apply hedge accounting, a loss incurred from the sale of 20 FNMA securities
     and impairment charges recorded on two notes receivable and three mezzanine
     loans.

(3)  During 2005, net income was impacted by the recognition of fees relating to
     an early payoff of a GNMA certificate and a mezzanine loan.

                                       18


ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

OVERVIEW
- --------

During 2007, we incurred  significant  losses upon selling assets in response to
market conditions,  including reduced liquidity of mortgage products,  declining
interest rates and widening  credit spreads as discussed more fully in Note 2 to
the  consolidated  financial  statements and  "LIQUIDITY AND CAPITAL  RESOURCES"
below.  We have suspended our  investment  activity and our current intent is to
maintain our liquidity until market conditions improve. However, continuation or
deterioration  of market  conditions  could  impede our ability to hold  certain
available-for-sale  securities,  resulting  in  significant  impairment  charges
discussed in greater detail in Note 4 to the consolidated  financial  statements
and "LIQUIDITY AND CAPITAL RESOURCES" below.

Beginning in 2006, as we revised our investment strategy,  we recorded gains and
losses  that are not  comparable  between  periods,  and  experienced  growth in
numerous  other  income  statement  accounts  in line  with an  increase  in our
investment  portfolio.  That growth was suspended during 2007 as a result of the
market  conditions  noted  above.  The  non-comparable  gains and losses and the
changes in our  investment  portfolio are detailed in the following  sections of
this discussion.

One of the  assets  sold  during  2006  was our  membership  interest  in  ARCap
Investors,  L.L.C.  ("ARCap"),  resulting in a significant  gain on the sale, as
well as additional equity income recognized from a special distribution prior to
the sale,  while  eliminating  any further equity income we had earned from this
investment.  We  received  additional  proceeds  from the sale (and  recorded an
additional gain) upon release of an escrow during 2007. The 2005 period included
equity  income from the ARCap  investment  and a conversion  premium for when we
converted a portion of our preferred membership units to common units.

During  2006,  we also  entered  into fair value  swaps to which we do not apply
hedge accounting.  As a result, changes in the market value of these derivatives
have been  recorded  as gains and  losses  in other  income on our  consolidated
statements of operations. In 2007, there were fewer of these swaps, resulting in
less of a negative  change in the fair value as compared to 2006.  There were no
such gains or losses recorded in the 2005 period.


INVESTMENT PORTFOLIO
- --------------------

During the years ended December 31, we originated the following investments:


                                    2007                        2006                         2005
                         -------------------------    -------------------------    -------------------------
                                        Weighted                     Weighted                     Weighted
                                        Weighted                     Weighted                     Weighted
                                         Average                      Average                      Average
                                        Interest                     Interest                     Interest
(DOLLARS IN THOUSANDS)      Amount        Rate           Amount        Rate          Amount         Rate
- ----------------------   -----------   -----------    -----------   -----------    -----------   -----------
                                                                                     
Mortgage loans
  receivable             $   255,124          7.93%   $   500,140          6.32%   $    47,500         15.00%
Debt securities                   --            --             --            --         61,691          6.04
CMBS                         135,301          5.92             --            --             --            --
CDO securities                10,084          9.00             --            --             --            --
                         -----------   -----------    -----------   -----------    -----------   -----------
Total                    $   400,509          7.26%   $   500,140          6.32%   $   109,191          9.94%
                         ===========   ===========    ===========   ===========    ===========   ===========



During 2006, the  composition of our investment  portfolio  shifted to include a
large portion of mortgage loans that  collateralize  our CDO notes  payable,  or
were to  collateralize  another CDO  securitization  in 2007. We had shifted our
investment  strategy away from debt  securities and increased our investments in
mortgage  loans,  which are in the form of first mortgage  loans,  mezzanine and
bridge loans and subordinated B-notes.  During 2007, we began investing in CMBS,
for similar purposes of collateralizing a CDO securitization. However, while the
volatility in the market  presented us with  investment  opportunities,  it also
presented us with financing  challenges.  As the credit markets worsened, so did
the commercial real estate CDO market and as a result,  we decided not to pursue
a second CDO  securitization  in October 2007 and began selling  assets to repay
the repurchase  facilities that were  collateralized by these investments and to
meet our margin call requirements.

                                       19


The  following  investments  were  sold in  connection  with the  change  in our
investment  strategy and to repay debt and meet margin  requirements in 2007 and
2006:


                                               2007                                       2006
                            ----------------------------------------    ----------------------------------------

                                           Weighted                                    Weighted
                                            Average                                     Average
                                           Interest       (Loss) on                    Interest      (Loss) gain
(DOLLARS IN THOUSANDS)        Amount         Rate           sale          Amount         Rate          on sale
- -------------------------   -----------   -----------    -----------    -----------   -----------    -----------
                                                                                   
Mortgage loans receivable   $   181,534          6.77%   $    (4,448)   $        --            --%   $        --
Debt securities                  71,518          6.39         (2,153)        75,784          5.49         (2,224)
CMBS                             22,113          5.66        (10,373)            --            --             --
CDO securities                    8,672          8.80         (2,123)            --            --             --
ARCap                                --            --             --         19,641         12.00         19,223
                            -----------   -----------    -----------    -----------   -----------    -----------

Total                       $   283,837          6.65%   $   (19,097)   $    95,425          6.83%   $    16,999
                            ===========   ===========    ===========    ===========   ===========    ===========



RESULTS OF OPERATIONS
- ---------------------

The following is a summary of our operations:


                                                           % Change                       % Change
                                                            2007 vs.                       2006 vs.
(IN THOUSANDS)                 2007           2006           2006            2005           2005
- -------------------------   -----------    -----------    -----------     -----------    -----------
                                                                               
Total revenues              $    60,109    $    31,694           89.7%    $    27,160         16.7 %
Total expenses                  (91,822)       (45,252)         102.9         (15,106)         199.6
Total other (loss) income       (30,400)        15,990         (290.1)          2,981          436.4
Income from discontinued
  operations                      3,531            255             NM             200           27.5
                            -----------    -----------    -----------     -----------    -----------

Net (loss) income           $   (58,582)   $     2,687            NM%     $    15,235          (82.4)%
                            ===========    ===========    ===========     ===========    ===========


NM = Not meaningful due to amount being greater than 1,000%.


The growth in our annual revenues in both 2007 and 2006 resulted  primarily from
increases in investment volume activity,  as well as participation fees received
in connection with the paydown of one of our mortgage loans during 2007.

Expenses also increased for these periods due to:

     o    financing  costs   (particularly  due  to  higher  debt  balances  and
          increases in interest rates); and
     o    impairment charges recorded with respect to mortgage loans and CMBS in
          2007 and mortgage loans in 2006.

The 2006 expense increase was offset by reduced advisory fees because we did not
pay incentive management fees for that period.

Other income decreased  substantially  during 2007 as a result of the incurrence
of losses relating to sales of assets,  as well as an increase in losses related
to the termination of certain  interest rate derivatives and changes in the fair
value of other  freestanding  interest rate derivatives to which we do not apply
hedge accounting.  The increase in other income during 2006 was due to a gain on
the sale of our ARCap investment, partially offset by significant losses related
to the changes in the fair value of freestanding derivatives mentioned above.

                                       20


REVENUES

Changes in the components of our revenues were as follows:


                                  Year Ended December 31,
                           ------------------------------------    % Change     % Change    % of Total   % of Total   % of Total
                                                                   2007 vs.     2006 vs.       2007         2006         2005
(DOLLARS IN THOUSANDS)        2007         2006         2005         2006        2005        Revenues     Revenues     Revenues
                           ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                                                                   
Interest income:
  Mortgage loans           $   47,970   $   20,024   $    6,988        139.6%       186.5%        79.9%        63.2%        25.7%
  Debt securities               4,118       10,497       12,823        (60.8)       (18.1)         6.9         33.1         47.2
  CMBS                          4,916           --           --        100.0           --          8.1           --           --
  CDO securities                  865           --           --        100.0           --          1.4           --           --
  Mortgage revenue bonds          418          503          581        (16.9)       (13.4)         0.7          1.6          2.1
  Temporary investments           678          384          233         76.6         64.8          1.1          1.2          0.9
Other revenues                  1,144          286        6,535        300.0        (95.6)         1.9          0.9         24.1
                           ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------

Total revenues             $   60,109   $   31,694   $   27,160         89.7%        16.7%       100.0%       100.0%       100.0%
                           ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========



At December 31, we had the following investments (exclusive of Real Estate Owned
and temporary investments):


                                         2007                              2006                            2005
                            ------------------------------   ------------------------------   ------------------------------
                                                  Weighted                         Weighted                         Weighted
                                                   Average                          Average                          Average
                            Carrying     % of     Interest   Carrying     % of     Interest   Carrying     % of     Interest
(DOLLARS IN THOUSANDS)       Amount      Total      Rate      Amount      Total      Rate      Amount      Total      Rate
                            --------   --------   --------   --------   --------   --------   --------   --------   --------
                                                                                            
Mortgage loans receivable   $529,644       87.7%      7.62%  $545,898       86.2%      7.20%  $ 65,706       22.3%     13.75%
Debt securities                   --         --         --     82,582       13.0       6.49    222,723       75.5       6.23
CMBS                          69,269       11.5       4.89         --         --         --         --         --         --
Mortgage revenue bonds         4,879        0.8       8.70      4,967        0.8       8.70      6,626        2.2       8.68
                            --------   --------   --------   --------   --------   --------   --------   --------   --------
Total                       $603,792      100.0%      7.31%  $633,447      100.0%      7.12%  $295,055      100.0%      7.96%
                            ========   ========   ========   ========   ========   ========   ========   ========   ========



Interest  income  from  mortgage  loans  increased  in 2007  and 2006 due to the
funding and purchase of a significant  amount of first  mortgage  loans,  bridge
notes,  mezzanine loans, and subordinated  B-notes throughout 2006 and the first
half of 2007.  The decrease in the weighted  average  interest rates on mortgage
loans during 2006 was due to a large portion of investments  made in the form of
first  mortgage  loans,  which  are  lower  yielding  than  the  mezzanine  loan
investments we acquired in 2005.

Interest income from debt securities  decreased during 2007 and 2006,  primarily
due to  the  sale  of 20  FNMA  certificates  as a  result  of a  change  in our
investment  strategy  from market  conditions  described  above,  as well as the
payoff of three GNMA certificates  during 2006. During November of 2007, we sold
our remaining portfolio of these securities to meet margin requirements.

Interest  income from CMBS and CDO securities in 2007 relates to the purchase of
a portion  of  various  classes of CMBS  investments  and Nomura CDO  securities
during 2007.  There were no investments in CMBS or CDO securities prior to 2007.
We sold our entire portfolio of CDO securities during 2007.

Interest  income  from  temporary  investments  increased  during  2007 and 2006
primarily  due to excess  cash on hand  resulting  from the  payoff  of  several
mortgage  loans and debt  securities,  as well as interest  earned on restricted
cash balances held with custodians.

Other revenues  increased for 2007, due to a one-time  payment  received from an
early  repayment on one debt  security,  as well as a one time payment  received
pursuant to a  participating  arrangement for a mortgage loan that was repaid in
2007. During 2005, we received larger fees from similar transactions.  We had no
comparable transactions in 2006.

Due to various  asset sales  during  2007,  we expect our revenues to decline in
future periods.

                                       21


EXPENSES

Changes in the components of our expenses were as follows:


                                    Year Ended December 31,
                              ------------------------------------    % Change     % Change    % of Total   % of Total   % of Total
                                                                      2007 vs.     2006 vs.       2007         2006         2005
(DOLLARS IN THOUSANDS)           2007         2006         2005         2006         2005       Revenues     Revenues     Revenues
                              ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                                                                       
Interest                      $   42,302   $   19,372   $    7,057        118.4%       174.5%        70.4%        61.1%        26.0%
Interest - distributions
  to preferred shareholders
  of subsidiary                    2,216        2,241        1,452         (1.1)        54.3          3.7          7.1          5.3
General and administrative         4,232        3,490        1,956         21.3         78.4          7.0         11.0          7.2
Impairment of investments         38,295       16,443           --       (132.9)       100.0         63.7         51.9           --
Fees to Advisor                    3,796        3,546        4,347          7.1        (18.4)         6.3         11.2         16.0
Amortization and other               981          160          294        513.1        (45.6)         1.6          0.5          1.1
                              ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------

Total expenses                $   91,822   $   45,252   $   15,106        102.9%       199.6%       152.8%       142.8%        55.6%
                              ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========



Interest  expense  increased  for  both  2007 and  2006,  primarily  related  to
increases in  borrowings  used to fund  increases in loan  originations  and the
increase in market  interest rates during 2005, 2006 and the first half of 2007.
Excluding  mortgages on real estate owned in the 2006 and 2005  periods,  we had
total debt as follows as of December 31:


(DOLLARS IN THOUSANDS)                                  2007          2006         2005
                                                     -----------   ----------   -----------
                                                                       
Average outstanding                                  $   753,395   $  376,203   $   222,065
Weighted average interest rate
  (including effect of interest rate swaps)                 5.92%        5.69%         3.83%
Average notional amount of interest rate swaps       $   606,479   $  226,599   $    30,000
Weighted average rate of interest rate swaps                5.20%        5.07%         3.48%



As we have repaid a  substantial  amount of debt in 2007, we expect our interest
expense to decline  accordingly.  Although  market  interest rates have recently
declined also, we may not experience a corresponding  decline as a result due to
fixed-rate swaps that we have in place.

In accordance with SFAS No. 150,  ACCOUNTING FOR CERTAIN  FINANCIAL  INSTRUMENTS
WITH  CHARACTERISTICS OF BOTH LIABILITIES AND EQUITY, we classify  distributions
made on trust preferred shares of our wholly owned  subsidiary  (issued in March
2005) as interest  expense.  While  in-line  with 2007,  distributions  to trust
preferred  shareholders  increased during 2006, as compared to 2005, as the 2006
period included twelve months of distributions  compared to nine months in 2005.
The increase is also due to the increase in interest rates during 2005 and 2006,
as the distributions are at a variable rate, based on LIBOR.

General and administrative  expenses increased during 2007, as compared to 2006,
due to increased  accounting,  consulting,  and custodial  fees. The 2007 period
also includes  expenses  related to certain costs incurred in association with a
CDO  securitization  that  will no  longer  be  pursued.  These  increases  were
partially  offset by fewer  legal costs  incurred  during 2007 (as costs in 2006
included  defending and settling a suit),  decreased  insurance  costs and share
based compensation costs (as all such costs were fully amortized in 2006).

General and administrative  expenses increased during 2006, as compared to 2005,
primarily due to increased legal fees (for the reasons mentioned above), trustee
fees and  insurance  costs.  The 2006 period also  includes  higher  share based
compensation  costs due to the  accelerated  vesting of certain share options in
2006.  These  increases were  partially  offset by decreased  investor  services
expenses  as  compared  to 2005 (due to costs in 2005  related to changes in our
trust  agreement  for which we needed  shareholder  approval)  and a decrease in
excise taxes because  distributions  were in excess of taxable  earnings for the
year.

Impairment of investments during 2006 relates to debt securities we sold in 2006
that no longer met our investment return criteria and impairments  recognized on
mortgage loans due to deteriorating operating performance. The impairment losses
in 2007  relate  to  impairment  charges  taken  on two  mortgage  loans  in our
specially  serviced  portfolio  due  to  deteriorating   operating  performance,
impairments  taken on several first  mortgage loans before they were sold during
2007 and on mortgage loans sold or to be sold in 2008, and impairments resulting
from declines in market values of our CMBS investments.

Fees to Advisor  were higher in 2007 as compared to 2006 due to  servicing  fees
paid for the larger investment  portfolio.  These fees decreased during the 2006
period as compared to 2005 as the 2005 period  included an incentive  management
fee expense  because of the level of earnings in that year.  That  decrease  was
partially offset by higher shared services costs because of the expansion of our
business.  Due to the  retrenchment of the business in 2007, we do not expect to
incur  incentive  management  fees in 2008 and  expect  other  advisory  fees to
decline as well.

                                       22


Amortization  and other costs increased  during the 2007 period,  as compared to
2006, due to higher  amortization of higher deferred financing costs as a result
of our 2006 CDO  securitization,  which were incurred at the end of 2006.  These
costs are lower for the 2006 and 2005  periods,  due to the  deferred  financing
costs related to our warehouse facility being fully amortized in August 2005.

OTHER INCOME

Changes in the components of other income were as follows:


                                        12 Months
                           ------------------------------------    2007 vs.     2006 vs.
                                                                     2006         2005      2007 % of    2006 % of     2005 % of
(DOLLARS IN THOUSANDS)        2007         2006         2005        Change       Change      Revenue      Revenue       Revenue
                           ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                                                                   
Other income:
Change in fair value
  and loss on
  termination of
  derivative instruments   $  (11,581)  $   (5,299)  $       --        118.6       (100.0)%     (19.27)%      (16.7)%         --%
Equity in earnings of
  ARCap                            --        3,000        2,837       (100.0)         5.7           --          9.5         10.4
Gain on sale of ARCap             337       19,223           --        (98.2)       100.0          0.6%        60.7           --
(Loss) gain on sale or
  repayment of
  investments                 (19,156)        (934)         183          N/M        100.0        (31.9)%       (2.9)         0.7
Other                              --           --          (39)          --       (100.0)          --           --         (0.1)
                           ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------

Total expenses             $  (30,400)  $   15,990   $    2,981       (290.1)%      428.9%       (50.6)%       50.5%        11.0%
                           ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========


N/M = Not meaningful due to amount being greater than 1,000%.


Other income  decreased during the 2007 period,  as compared to 2006,  primarily
due to significant losses resulting from the sales of certain assets in 2007 and
the absence of equity in  earnings or the gain on the sale of ARCap,  as well as
losses incurred from the termination of several  derivative  instruments and the
expenses  related to changes in the fair value of certain interest rate swaps to
which we do not apply hedge accounting.

The increase in other income  during the 2006 period,  as compared to 2005,  was
primarily  due to a gain  resulting  from  the  sale  of  our  ARCap  membership
interests  offset by a substantial  expense related to changes in the fair value
of certain  interest rate swaps to which we did not apply hedge  accounting  and
the loss incurred on the sale of 20 FNMA securities.

INCOME FROM DISCONTINUED OPERATIONS

Income  from  discontinued  operations  increased  during  the 2007  period,  as
compared to 2006,  due to the  realization  of a gain resulting from the sale of
real estate owned in 2007.

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. Refer to Note 2 to our consolidated  financial  statements and
discussion throughout Item 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS in this document for factors  causing FFO to
be negative in the current  year.  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.

                                       23


The following  table  reconciles  net income to FFO for the years ended December
31:


(IN THOUSANDS)                               2007           2006         2005
                                          ----------    ----------   ----------
                                                            
Net (loss) income                         $  (58,582)   $    2,687   $   15,235

Add back: depreciation of real property          336         1,671        2,389
Less: gain on sale of real property           (3,611)         (230)          --
                                          ----------    ----------   ----------

FFO                                       $  (61,857)   $    4,128   $   17,624
                                          ==========    ==========   ==========

Cash flows from:
Operating activities                      $   10,374    $    8,290   $   18,049
                                          ==========    ==========   ==========
Investing activities                      $  (32,190)   $(320,856)   $  (64,512)
                                          ==========    ==========   ==========
Financing activities                      $   30,107    $  308,905   $   55,003
                                          ==========    ==========   ==========

Weighted average shares outstanding:
Basic                                          8,404         8,323        8,316
                                          ==========    ==========   ==========
Diluted                                        8,404         8,330        8,317
                                          ==========    ==========   ==========



LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

MARKET FACTORS

During 2007, developments in the market for many types of mortgage products have
resulted in reduced liquidity for these assets. Declining interest rates coupled
with  significantly  widening  credit spreads have led to reduced values and the
inability to find adequate  financing for these assets.  This has resulted in an
overall reduction in liquidity across the credit spectrum of mortgage  products.
Because of this we have  suspended  most  investment  activity,  decided  not to
pursue a second CDO securitization and terminated a repurchase  facility used to
finance  our  investment  activity  prior  to  securitization  (see  "REPURCHASE
FACILITIES"  discussion  below).  As a result,  we are currently  carrying out a
plan, in accordance  with the termination  agreement for this facility,  to sell
our existing assets that collateralize this facility.

As market  conditions  fluctuate,  we will continue to evaluate  strategies that
could  require us to sell  additional  assets and  extinguish  any related  debt
obligations  that are  secured by these  assets.  By  repaying  most of our debt
obligations, we believe we will regain adequate financing when market conditions
improve,  to  actively  pursue our  investment  strategy  and begin  growing our
company for the future.  However,  aspects  outside of our control,  such as the
continuing  uncertainty  of  the  credit  markets  could  further  restrict  our
liquidity.

Absent further margin calls and further  deterioration of the credit markets, we
expect that cash generated  through sales of assets that  collateralize our debt
obligations,  interest receipts from our remaining  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 ("the Code"),  we
must,  among other things,  distribute  at least 90% of our taxable  income (see
Note 13). We believe that we are in compliance with the REIT-related  provisions
of the Code.

SOURCES OF FUNDS

As of December 31, 2007, our credit facilities consisted of:

     o    repurchase facilities; and
     o    a related party line of credit.

At December 31, 2007,  we had $2.3 million  available to borrow from our related
party line of credit.

Repurchase Facilities
- ---------------------

Under our repurchase agreements we pledge additional assets as collateral to our
repurchase agreement  counterparties  (lenders) when the estimated fair value of
the existing pledged collateral under such agreements  declines and such lenders
demand additional  collateral or repayment of debt (i.e., a margin call). Margin
calls result from a decline in the value of our investments  collateralizing our
repurchase  agreements,  generally due to changes in the estimated fair value of
such investments. This could result from principal reduction of such investments

                                       24


due to scheduled  amortization  payments or unscheduled principal prepayments on
the mortgages  underlying our investments,  changes in market interest rates and
other  market  factors.  To  cover  a  margin  call,  we may  pledge  additional
securities or sell additional assets to repay borrowings.

For the year ended  December  31,  2007,  there were net cash  payments of $21.6
million  due  to  margin  calls/margin   receipts  on  our  existing  repurchase
facilities.  We also paid $27.3 million upon  refinancing  certain of our assets
from a terminated facility onto a repurchase facility due to lower advance rates
on the new  facility  and  decreased  value  of the  collateral.  Should  market
interest rates and/or prepayment speeds on our investments continue to increase,
margin calls on our repurchase agreements could substantially increase,  causing
an adverse change in our liquidity position and strategy.  The sources mentioned
above may not be sufficient to meet our obligations,  including margin calls, as
they come due; as a result,  further margin calls may result in additional asset
sales.

At  December  31,  2007,  the  following  repurchase  facilities  were in place,
categorized by lending institution:

     o    CITIGROUP FACILITY

          During  December  2006,  we  executed  a  repurchase   agreement  with
          Citigroup for the purpose of funding investment activity for a planned
          second CDO securitization.  In October 2007, for the reasons mentioned
          above we decided not to pursue that CDO securitization.  In connection
          with  that  determination,  we  entered  into an  agreement  that will
          terminate our Citigroup repurchase facility on May 31, 2008.

          At  December  31,  2007,  advance  rates on the  borrowings  from this
          facility,  ranging from 80% to 90% of collateral value, are determined
          on an asset-by-asset basis.  Interest on the borrowings,  which ranges
          from LIBOR plus 0.60% to LIBOR plus 1.25%,  is also  determined  on an
          asset-by-asset  basis.  At December 31, 2007,  we had $81.3 million of
          borrowings  outstanding  under this  facility  at a  weighted  average
          interest rate of 5.68%,  including the effect of interest rate hedges.
          With  respect  to  assets  pledged  as  collateral  for the  Citigroup
          facility,  and in accordance  with the termination  agreement,  we are
          currently  carrying  out a  plan  to  sell  or  refinance  the  assets
          collateralizing   this  facility   utilizing   our  other   repurchase
          facilities  (see  Note 11 and  Note 23 or our  consolidated  financial
          statements).

     o    BEAR STEARNS FACILITY

          During 2007, we executed a repurchase  agreement with Bear Stearns for
          the purpose of providing  financing  for our  investments  in mortgage
          loans, CMBS and available-for-sale  securities.  At December 31, 2007,
          advance  rates on  borrowings  from this  facility  were at 70% of the
          collateral  value,  and interest on the borrowings  ranged from 30-day
          LIBOR plus 1.00% to 30-day LIBOR plus 2.00%,  both as determined on an
          asset-by-asset  basis. The borrowings are subject to 30-day settlement
          terms.  At  December  31,  2007,  we had $55.0  million of  borrowings
          outstanding under this facility at a weighted average interest rate of
          5.41%,  including  the effect of interest  rate hedges (see Note 11 or
          our consolidated financial statements).

     o    BANC OF AMERICA FACILITY

          During the third quarter of 2007,  we executed a repurchase  agreement
          with Banc of America  Securities,  LLC ("Banc of  America") to provide
          financing for investments in mezzanine loans and  subordinated  notes.
          There are no  outstanding  amounts on this facility as of December 31,
          2007.  Advance  rates on  borrowings,  which will be  determined on an
          asset-by-asset  basis,  will be  subject to 30-day  settlement  terms.
          Interest  rates on the  borrowings  will be based on 30-day  LIBOR and
          will also be determined on an asset-by-asset basis.

For  information  regarding the amount of  borrowings  and the amounts of hedged
debt on our repurchase facilities secured by our investments,  see Note 2 of the
consolidated financial statements.

Related Party Line of Credit
- ----------------------------

We finance our  remaining  investing and operating  activity  primarily  through
borrowings from a credit facility we maintain with Centerline, which was amended
in April 2007 to increase our borrowing capacity and extend the maturity date of
the facility to June 2008. This $80.0 million facility offers borrowing rates of
LIBOR plus 3.00%.  As of December 31,  2007,  the amount  outstanding  was $77.7
million with an interest rate of 7.60%.

We have covenant compliance requirements on our related party line of credit. At
December 31, 2007, we failed to meet certain of these  requirements,  causing us
to be in default of the loan  agreement.  While we have not been  called upon to
repay this facility, there can be no assurance that we will not be.

Other Financing
- ---------------

In 2006, we executed our first CDO securitization.  At December 31, 2007, we had
outstanding  CDO  securitization  certificates  totaling  $362.0  million  at  a
weighted  average rate of 5.41%,  including  the effect of interest rate hedges.

                                       25


Due to current  securitization  market conditions,  we are not pursuing a second
CDO   securitization.   If  market  conditions  improve,  we  may  pursue  other
securitization strategies.

We have capacity to raise $153.0  million of additional  funds by issuing either
common or preferred shares pursuant to a shelf registration statement filed with
the SEC. 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


                                                            Year Ended December 31,
                                           --------------------------------------------------------
                                                                           Dollar         Percent
                                               2007           2006         Change          Change
                                           -----------    -----------    -----------    -----------
                                                                                 
Cash flows provided by (used in):
   Operating activities                    $    10,374    $     8,290    $     2,084           25.1%
   Investing activities                        (32,190)      (320,856)       288,666          (90.0)
   Financing activities                         30,107        308,905       (278,798)         (90.3)
                                           -----------    -----------    -----------    -----------
Net increase (decrease) in cash and cash
     equivalents                           $     8,291    $    (3,661)   $    11,952         (326.5)%
                                           ===========    ===========    ===========    ===========



Despite the net loss in 2007, our cash flows from operations  increased over the
2006 level. As much of the net loss was caused by non-cash charges (such as fair
value changes in interest rate derivatives and impairment  charges) and realized
losses  from  investing  activities  (such as asset  sales)  those  amounts  are
excluded from the calculation of operating cash flows.  The underlying  increase
in cash  flows in this  category  was due to  increased  balances  for  interest
payable due to the higher level of debt at year end.

The  decrease  in net  cash  used  in  investing  activities  was  due to  lower
origination  activity  in the 2007  period as  compared  to 2006,  and  proceeds
received from the sale of assets in 2007.

The decrease in net cash provided by financing  activities  can be attributed to
the lower level of investing  activity  during the 2007 period and the repayment
of credit  facilities  during  2007,  as well as an increase  in escrow  balance
requirements  due to the liquidity  factors  described  above.  The decrease was
partially  offset by proceeds  received from a preferred  stock offering made in
2007.

LIQUIDITY REQUIREMENTS AFTER DECEMBER 31, 2007

For the  period  from  January 1, 2008  through  March 11,  2008,  we paid $11.8
million due to margin calls on our repurchase facilities.

During  January 2008,  preferred  dividends of $0.3 million  ($0.453 per share),
declared in December 2007, were paid to the preferred shareholders.

During 2008, in accordance  with the termination  agreement with  Citigroup,  we
sold 11 first mortgage loans with an aggregate carrying amount of $58.1 million,
repaid $44.3  million of related  repurchase  facility  debt and  incurred  $3.1
million of realized  losses  relating to these sales.  As of March 7, 2008, five
first  mortgage  loans  remain as  collateral  on this  facility,  which will be
refinanced  or sold in 2008 to repay the  remaining  outstanding  balance on the
facility prior to the termination date of May 31, 2008.

Absent  further  margin  calls,  we  expect  that  cash  generated  from  normal
operations,  principally interest from our investments, will meet our short-term
operating  needs.  Market  conditions  have  continued to  deteriorate  in 2008,
causing us to fund additional margin  requirements with our repurchase  facility
lenders  and if market  conditions  remain the same or become  worse,  we may be
called upon to fund more. While these margin  requirements  cannot be quantified
at this time, we may not generate  enough cash from  operations or have adequate
availability under our existing debt facilities to cover these requirements, and
may need to sell  additional  assets that could result in  additional  losses to
satisfy these cash needs.

We also have $0.3  million of funding  commitments  subsequent  to December  31,
2007, which we expect to fund, if necessary,  through cash generated from normal
operations.

OTHER MATTERS

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

                                       26


DIVIDENDS
- ---------

The following table outlines our total dividends and return of capital  amounts,
determined in accordance with GAAP, for the year ended December 31:


(IN THOUSANDS)                     2007           2006
                               -----------    -----------
                                        
Total preferred dividends      $       527    $        --
                               ===========    ===========
Total common dividends         $     5,673    $    25,095
                               ===========    ===========

Return of capital:
  Amount                       $     6,200    $    22,407
  Per share                    $      0.74    $      2.69
  Percent of total dividends           100%         89.29%



APPLICATION OF CRITICAL ACCOUNTING ESTIMATES
- --------------------------------------------

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   estimates  used  in  the
preparation of our financial statement:

     o    assessment of impairment of mortgage loans;
     o    classification and valuation of mezzanine loan investments; and
     o    accounting for losses related to terminated interest rate derivatives.

ASSESSMENT OF IMPAIRMENT OF MORTGAGE LOANS

SFAS No. 114,  ACCOUNTING  BY CREDITORS FOR  IMPAIRMENT  OF A LOAN,  establishes
standards  regarding  impairment  issues  related  to our  mortgage  loans.  Our
portfolio  of  mortgage  loans  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 Advisor, 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.

CLASSIFICATION AND VALUATION 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  consolidated  balance  sheets would show the
underlying property and its related senior debt (if such debt were not also held
by us),  and  our  consolidated  statements  of  operations  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,
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;

                                       27


     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.

ACCOUNTING FOR LOSSES RELATED TO TERMINATED INTEREST RATE DERIVATIVES

We enter into  interest  rate swaps,  which are  designated at inception as cash
flow hedges with the hedged item being  interest  payments on our  variable-rate
repurchase  facilities.   In  accordance  with  SFAS  No.  133,  ACCOUNTING  FOR
DERIVATIVE  INSTRUMENTS AND HEDGING ACTIVITIES ("SFAS No. 133"), we record these
swaps at fair  value and record  changes  in fair  value in other  comprehensive
income to the extent the hedge is effective in achieving offsetting cash flows.

In the event that the interest rate swap is  terminated  and it is probable that
no  variable-rate  debt will remain,  we reclassify any unrealized  amounts from
accumulated  other  comprehensive  income to  earnings in the same period as the
termination.  However,  if variable-rate debt remains, we assess the probability
of ongoing  variable-rate  interest  payments  through the maturity dates of the
terminated  swaps.  If it is  determined  that a  probability  of  having  these
payments  exists,  any  unrealized  losses in other  comprehensive  income would
remain until such time as the interest  payments  affect  earnings or are deemed
probable not to occur.  The balance from the termination  date is then amortized
over  the  life  of  the  terminated  hedge  transactions  and we  reassess  the
probability on an ongoing basis.

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, 2007, for guarantees we have entered into:


                           Maximum
                           Exposure         Carrying
                        (In thousands)       Amount
                        --------------   --------------
                                   
FNMA loan program (1)   $        3,109   $           --
                        --------------   --------------

   Total                $        3,109   $           --
                        ==============   ==============


(1) These are  guarantees  that relate to a program we initiated  and have since
    discontinued.  We  believe  the  risk  of any  cost  associated  with  these
    agreements is minimal.


The maximum  exposure  amount is not indicative of any expected losses under the
guarantees.  For a full  description  of  these  guarantees,  see Note 22 to the
consolidated financial statements.

                                       28


CONTRACTUAL OBLIGATIONS
- -----------------------

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


                                                                   Payments Due by Period
                                                                       (In thousands)
                                            -------------------------------------------------------------------
                                                           Less than                     3 - 5       More than
                                               Total        1 Year      1 - 3 Years      Years        5 Years
                                            -----------   -----------   -----------   -----------   -----------
                                                                                     
Debt:
  CDO notes payable (1)(2)                  $   362,000   $        --   $        --   $        --   $   362,000
  Repurchase facilities (1)(2)(3)               136,385       136,385            --            --            --
  Line of credit-related party (1)(2)            77,685        77,685
  Preferred shares of subsidiary (subject
   to mandatory repurchase) (1)(2)               25,000            --            --            --        25,000

Funding commitments:
  Future funding loan commitments                 5,027         5,027            --            --            --
                                            -----------   -----------   -----------   -----------   -----------

Total                                       $   606,097   $   219,097   $        --   $        --   $   387,000
                                            ===========   ===========   ===========   ===========   ===========


(1) The amounts included in each category reflect the current expiration,  reset
    or  renewal  date of  each  facility  or  security  certificate.  Management
    believes we have the ability  and it has the intent to renew,  refinance  or
    remarket the borrowings  beyond their current due dates. See also SOURCES OF
    FUNDS - REPURCHASE FACILITIES above.
(2) Includes  principal amounts only. At December 31, 2007, the weighted average
    interest rate on our debt was 6.01%.
(3) $81.3 million of this debt is related to a repurchase  facility that will be
    terminated  during  2008.  See  discussion  in SOURCES OF FUNDS - REPURCHASE
    FACILITIES above.


RECENTLY ISSUED ACCOUNTING STANDARDS
- ------------------------------------

2007 ADOPTIONS

On January 1, 2007, we adopted  Financial  Accounting  Standards  Board ("FASB")
FASB  Interpretation  No. 48,  ACCOUNTING FOR  UNCERTAINTY  IN INCOME TAXES,  AN
INTERPRETATION  OF FASB  STATEMENT NO. 109 ("FIN 48").  FIN 48  established  new
evaluation  and  measurement  processes for all income tax  positions  taken and
requires  expanded  disclosures  of income tax  matters.  The  adoption  of this
interpretation had no impact on our consolidated financial statements.

PENDING ADOPTION

In September 2006, the FASB issued SFAS No. 157, FAIR VALUE MEASUREMENTS  ("SFAS
157").  SFAS 157 define fair value,  establishes a framework for measuring  fair
value  with   respect  to  GAAP  and  expands   disclosures   about  fair  value
measurements.  SFAS 157 is effective for our financial assets and liabilities on
January 1, 2008.  The FASB has deferred the  provisions  of SFAS 157 relating to
nonfinancial  assets and  liabilities to January 1, 2009. Due to the requirement
to consider  nonperformance  factors with respect to the  determination  of fair
value  for  liabilities  and based on our  evaluation  to date,  we  expect  the
adoption  of SFAS 157 to  result in a  reduction  in our swap  liability  in the
amount of $1.4 million.


In  February  2007,  the FASB issued  SFAS No.  159,  THE FAIR VALUE  OPTION FOR
FINANCIAL ASSETS AND FINANCIAL  LIABILITIES.  This statement was issued with the
intent to provide an  alternative  measurement  treatment for certain  financial
assets and liabilities.  The alternative  measurement would permit fair value to
be used for both initial and subsequent measurement,  with changes in fair value
recognized in earnings as those changes  occur.  We did not elect the fair value
option for any of our existing  financial  statements on the effective  date and
have not  determined  whether or not we will elect this option for any  eligible
financial instruments we acquire in the future.

In  December  2007,  FASB  issued  SFAS No.  160,  NONCONTROLLING  INTERESTS  IN
CONSOLIDATED  FINANCIAL  STATEMENTS - AN  AMENDMENT OF ARB NO. 51 ("SFAS  160").
SFAS 160 requires that a noncontrolling  interest in a subsidiary be reported as
equity and the amount of consolidated  net income  specifically  attributable to
the  noncontrolling   interest  be  identified  in  the  consolidated  financial
statements.  It also calls for consistency in the manner of reporting changes in
the  parent's  ownership  interest and requires  fair value  measurement  of any
noncontrolling  equity  investment  retained in a  deconsolidation.  SFAS 160 is
effective for us on January 1, 2009. We are currently  evaluating  the impact of
adopting SFAS 160 on our consolidated financial condition, results of operations
and cash flows.

In  December  2007,  the FASB  issued  SFAS No.  141  (revised  2007),  BUSINESS
COMBINATIONS  ("SFAS  141(R)").  SFAS 141(R)  broadens the guidance of SFAS 141,
extending its  applicability  to all  transactions and other events in which one
entity obtains control over one or more other  businesses.  It broadens the fair
value  measurement and recognition of assets acquired,  liabilities  assumed and

                                       29


interests transferred as a result of business combinations.  SFAS 141(R) expands
on required  disclosures to improve the statement  users'  abilities to evaluate
the nature  and  financial  effects of  business  combinations.  SFAS  141(R) is
effective  for us on  January 1, 2009.  We do not  expect the  adoption  of SFAS
141(R)  to  have a  material  effect  on our  financial  condition,  results  of
operations or cash flows.

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.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Market risk is the exposure to loss resulting from changes in interest rates and
equity  prices.  The primary  market  risks to which we are exposed are interest
rate risk and  credit  spreads,  which are  highly  sensitive  to many  factors,
including  governmental  monetary and tax policies,  domestic and  international
economic and  political  considerations  and  fluctuations  in indices 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. Although we have
originated  variable-rate  loans,  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 our assets with borrowings  that have variable  interest
rates that reset relatively rapidly,  such as weekly,  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 our related party line of credit, repurchase facilities and our
subsidiary's  preferred securities subject to mandatory redemption 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.  We
enter into certain  hedging  transactions to protect our positions from interest
rate  fluctuations and other changes in market  conditions.  These  transactions
include  interest  rate swaps and fair  value  hedges.  Interest  rate swaps are
entered  into in order to  hedge  against  increases  in  floating  rates on our
repurchase  facilities.  Fair  value  hedges  are  entered  into for some of our
investments  to hedge our risk that interest  rates may affect the fair value of
these investments, prior to securitization.

Based on the $601.1  million of borrowings  outstanding at December 31, 2007, of
which $131.4  million  remains  unhedged,  a 1% change in LIBOR would impact our
annual  net  income  and cash  flows by $0.4  million,  including  the impact on
variable  rate  assets.  In  addition,  a change in LIBOR  could also impede the
collections  of  interest  on our  variable-rate  loans,  as there  might not be
sufficient cash flow at the properties  securing such loans to pay the increased
debt service.  Because the value of our debt securities  fluctuates with changes
in interest rates,  rate  fluctuations  will also affect the market value of our
net assets.

CREDIT SPREAD AND MARGIN RISK

Credit spreads  measure the yield demanded on loans and securities by the market
based on their credit  relative to U.S.  Treasuries,  for fixed rate credit,  or
LIBOR, for floating rate credit.  Our fixed rate loans and securities are valued
based on a  market  credit  spread  over the rate  payable  on fixed  rate  U.S.
Treasuries of like maturity. Our variable rate investments are valued based on a
market credit spread over LIBOR.  Excessive  supply of such loans and securities
combined with reduced demand will generally cause the market to require a higher
yield on such loans and securities,  resulting in the use of higher (or "wider")
spread over the benchmark rate to value them.

Widening  credit  spreads  would result in higher  yields being  required by the
marketplace on loans and securities. This widening would reduce the value of the
loans and securities we hold at the time because higher  required  yields result
in lower prices on existing securities in order to adjust their yields upward to
meet the market.

As of December  31,  2007, a 100 basis point  movement in credit  spreads  would
decrease the book value of the applicable  assets by  approximately  5.8%. Under
the terms of our  repurchase  agreements,  when the estimated  fair value of the
existing collateral  declines,  the lenders may demand additional  collateral or
repayment  of debt (i.e.,  a margin  call).  This could  result  from  principal
reductions  due  to  scheduled  amortization  payments,   unscheduled  principal
prepayments  on the  mortgages  underlying  our  investments,  changes in market
interest rates and other market factors.

                                       30


Should market interest rates and/or credit spreads on our  investments  continue
to  increase,  margin calls on our  repurchase  agreements  could  substantially
increase,  causing an adverse change in our liquidity position and strategy. The
sources mentioned above may not be sufficient to meet our obligations, including
margin calls, as they come due; as a result,  further margin calls may result in
additional asset sales.

We expect that cash generated from normal operations,  principally interest from
our investments,  will meet our short-term  operating needs;  however, if market
conditions  remain  the same or  become  worse,  we may be  called  upon to fund
additional requirements with our repurchase facility lenders. While these margin
requirements cannot be quantified at this time, as advance rates and spreads may
vary,  we may  not  generate  enough  cash  from  operations  or  have  adequate
availability under our existing debt facilities to cover these requirements, and
may need to sell additional assets to satisfy these cash needs.

                                       31






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




The management of American Mortgage Acceptance Company and its subsidiaries (the
"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, 2007.
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, 2007, 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  effectiveness of the Company's  internal control over financial  reporting,
which appears on page 33



/s/ James L. Duggins                                     /s/ Robert L. Levy
- --------------------                                     ------------------
James L. Duggins                                         Robert L. Levy
Chief Executive Officer                                  Chief Financial Officer
March 28, 2008                                           March 28, 2008


                                       32



             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  internal  control  over  financial  reporting  of American
Mortgage  Acceptance Company and subsidiaries (the "Company") as of December 31,
2007, based on 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,   included  in  the  accompanying
"Management's  Report on the  Effectiveness  of Internal  Control Over Financial
Reporting".  Our  responsibility  is to  express  an  opinion  on 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, assessing the risk that a material weakness exists, testing
and evaluating the design and operating  effectiveness of internal control based
on the assessed  risk,  and  performing  such other  procedures as we considered
necessary in the circumstances.  We believe that our audit provides a reasonable
basis for our opinion.

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  directors,  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.

In our opinion,  the Company  maintained,  in all material  respects,  effective
internal control over financial  reporting as of December 31, 2007, 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   financial
statements  as of and for the year ended  December 31, 2007,  of the Company and
our report  dated  March 28,  2008  expressed  an  unqualified  opinion on those
consolidated  financial  statements,   and  includes  an  explanatory  paragraph
regarding  developments in the credit markets impacting the Company's  liquidity
and the Company's suspension of investment activity in order to manage liquidity
until market conditions improve.



/s/ DELOITTE & TOUCHE LLP
New York, New York
March 28, 2008

                                       33


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
                                                                            PAGE
(a) 1.  Financial Statements
        --------------------

        Report of Independent Registered Public Accounting Firm               35

        Consolidated Balance Sheets as of December 31, 2007 and 2006          36

        Consolidated Statements of Operations for the years ended
          December 31, 2007, 2006 and 2005                                    37

        Consolidated Statements of Shareholders' Equity for the years
          ended December 31, 2007, 2006 and 2005                              38


        Consolidated Statements of Cash Flows for the years ended
          December 31, 2007, 2006 and 2005                                    39

        Notes to Consolidated Financial Statements                            41

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

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

                                       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  the  accompanying  consolidated  balance  sheets  of  American
Mortgage  Acceptance Company and subsidiaries (the "Company") as of December 31,
2007  and  2006,  and  the  related   consolidated   statements  of  operations,
shareholders'  equity,  and cash flows for each of the three years in the period
ended December 31, 2007. 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, 2007 and 2006,  and the results of
their  operations and their cash flows for each of the three years in the period
ended  December 31, 2007, in conformity  with  accounting  principles  generally
accepted in the United States of America.

As discussed in Note 2 to the consolidated financial statements, developments in
the credit  markets have reduced the  Company's  liquidity.  Declining  interest
rates coupled with widening credit spreads have led to reduced asset values.  In
order to meet margin calls on the Company's  leveraged  assets,  the Company has
been  required to sell assets and record  losses.  Further  reductions  in asset
values or further  margin  calls may  require  the  Company to  continue to sell
assets and realize  further  losses.  As a result,  the  Company  has  suspended
investment  activity  in order  to  manage  liquidity  until  market  conditions
improve.

We have also  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States), the Company's internal control over
financial  reporting as of December 31, 2007, 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 28, 2008
expressed  an  unqualified  opinion  on  the  Company's  internal  control  over
financial reporting.



/s/ DELOITTE & TOUCHE LLP
New York, New York
March 28, 2008

                                       35


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


                                     ASSETS

                                                                                    December 31,
                                                                              ----------------------
                                                                                 2007         2006
                                                                              ---------    ---------
                                                                                     
Cash and cash equivalents                                                     $  15,844    $   7,553
Restricted cash                                                                   9,783       14,951
Investments
  Mortgage loans receivable, net (Note 3)                                       529,644      545,898
  Available-for-sale investments, at fair value (Note 4):
    CMBS                                                                         69,269           --
    Mortgage revenue bonds                                                        4,879        4,967
    Debt securities                                                                  --       82,582
  Real estate owned - discontinued operations (Note 6)                               --       48,692
Accounts receivable (Note 7)                                                     30,066        7,670
Deferred charges and other assets, net (Note 8)                                   6,914        8,671
                                                                              ---------    ---------

Total assets                                                                  $ 666,399    $ 720,984
                                                                              =========    =========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
  CDO notes payable (Note 10)                                                 $ 362,000    $ 362,000
  Repurchase facilities (Note 11)                                               136,385      163,576
  Line of credit - related party (Note 12)                                       77,685       15,000
  Preferred shares of subsidiary (subject to mandatory
    repurchase) (Note 14)                                                        25,000       25,000
  Accounts payable and accrued expenses (Note 15)                                42,924       13,666
  Due to Advisor and affiliates (Note 20)                                         1,471        1,670
  Dividends payable                                                                 308       15,120
  Mortgages payable on real estate owned - discontinued
    operations (Note 6)                                                              --       39,944
                                                                              ---------    ---------

Total liabilities                                                               645,773      635,976
                                                                              ---------    ---------

Commitments and contingencies

Shareholders' equity (Note 17):
  7.25% Series A Cumulative Convertible Preferred Shares,
    no par value; 680 shares issued and outstanding in 2007                      15,905           --
  Shares of beneficial interest; $0.10 par value; 25,000
    shares authorized; 8,848 issued and 8,433 outstanding
    in 2007 and 8,815 issued and 8,400 outstanding in 2006                          885          881
  Treasury shares of beneficial interest at par; 415 shares
    in 2007 and 2006                                                                (42)         (42)
  Additional paid-in capital                                                    128,087      127,971
  Accumulated deficit                                                          (104,956)     (40,174)
  Accumulated other comprehensive loss                                          (19,253)      (3,628)
                                                                              ---------    ---------

Total shareholders' equity                                                       20,626       85,008
                                                                              ---------    ---------

Total liabilities and shareholders' equity                                    $ 666,399    $ 720,984
                                                                              =========    =========


          See accompanying notes to consolidated financial statements.

                                       36


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


                                                                                  Years Ended December 31,
                                                                           --------------------------------------
                                                                              2007          2006          2005
                                                                           ----------    ----------    ----------
                                                                                              
Revenues:
  Interest income                                                          $   58,965    $   31,408    $   20,625
  Other revenues                                                                1,144           286         6,535
                                                                           ----------    ----------    ----------
    Total revenues                                                             60,109        31,694        27,160
                                                                           ----------    ----------    ----------

Expenses:
  Interest                                                                     42,302        19,372         7,057
  Interest - distributions to preferred shareholders of subsidiary
    (subject to mandatory repurchase)                                           2,216         2,241         1,452
  General and administrative                                                    4,232         3,490         1,956
  Fees to Advisor (Note 20)                                                     3,796         3,546         4,347
  Impairment of investments                                                    38,295        16,443            --
  Amortization and other                                                          981           160           294
                                                                           ----------    ----------    ----------
    Total expenses                                                             91,822        45,252        15,106
                                                                           ----------    ----------    ----------

Other income (loss):
  Change in fair value and loss on termination of derivative instruments
    (Note 16)                                                                 (11,581)       (5,299)           --
  Equity in earnings of ARCap (Note 5)                                             --         3,000         2,837
  Gain on sale of ARCap (Note 5)                                                  337        19,223            --
  (Loss) gain on sale or repayment of investments                             (19,156)         (934)          183
  Other non-operating expense                                                      --            --           (39)
                                                                           ----------    ----------    ----------

    Total other (loss) income                                                 (30,400)       15,990         2,981
                                                                           ----------    ----------    ----------
                                                                              (62,113)        2,432        15,035
    (Loss) income from continuing operations

    Income from discontinued operations, including gain on sale of
      real estate owned (Note 6)                                                3,531           255           200
                                                                           ----------    ----------    ----------

Net (loss) income                                                             (58,582)        2,687        15,235

7.25% Convertible Preferred dividend requirements                                (527)           --            --
                                                                           ----------    ----------    ----------

Net (loss) income available to common shareholders                         $  (59,109)   $    2,687    $   15,235
                                                                           ==========    ==========    ==========

Earnings per share (basic and diluted) (Note 19):

    (Loss) income from continuing operations                               $    (7.45)   $     0.29    $     1.81
    Income from discontinued operations                                    $     0.42    $     0.03    $     0.02
                                                                           ----------    ----------    ----------

    Net (loss) income                                                      $    (7.03)   $     0.32    $     1.83
                                                                           ==========    ==========    ==========

Dividends per share                                                        $    0.675    $     3.00    $     1.90
                                                                           ==========    ==========    ==========

Weighted average shares outstanding:
  Basic                                                                         8,404         8,323         8,316
                                                                           ==========    ==========    ==========
  Diluted                                                                       8,404         8,330         8,317
                                                                           ==========    ==========    ==========


          See accompanying notes to consolidated financial statements.

                                       37



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


                                                    7.25% Series A Cumulative
                                                  Convertible Preferred Shares   Shares of Beneficial Interest
                                                  ----------------------------   -----------------------------

                                                     Shares          Amount         Shares           Amount
                                                  -----------      -----------   -----------       -----------
                                                                                       
Balance at January 1, 2005                                 --      $        --         8,716       $       871

Net income
Other comprehensive income (loss):
  Net unrealized gain on derivative instruments
  Unrealized holding loss on investments
  Less: reclassification adjustment

Total other comprehensive loss


Comprehensive income


Issuance of share based compensation                                                       3
Amortization of share option costs
Purchase of treasury shares

Dividends
                                                  -----------      -----------   -----------       -----------

Balance at December 31, 2005                               --               --         8,719               871

Net income
Other comprehensive income (loss):
  Net unrealized loss on derivative instruments
  Unrealized holding loss on investments
  Plus: reclassification adjustment


Total other comprehensive loss


Comprehensive loss

Reclassification of unamortized share based
  compensation upon adoption of SFAS No. 123(R)
  Options exercised and other share based
    compensation                                                                          96                10
Amortization of share option costs

Dividends
                                                  -----------      -----------   -----------       -----------

Balance at December 31, 2006                               --               --         8,815               881

Net loss
Other comprehensive income (loss):
  Net unrealized loss on derivative instruments
  Unrealized holding loss on investments
  Plus: reclassification adjustments


Total other comprehensive loss


Comprehensive loss

Options exercised and other share based
  compensation                                                                            33                 4
Issuance of preferred shares                              680           15,905

Dividends
                                                  -----------      -----------   -----------       -----------

Balance at December 31, 2007                              680      $    15,905         8,848       $       885
                                                  ===========      ===========   ===========       ===========


                                                     Treasury Shares of
                                                    Beneficial Interest
                                                  -------------------------   Additional
                                                                               Paid-in     Share-Based
                                                     Shares       Amount       Capital     Compensation
                                                  -----------   -----------   ----------   ------------
                                                                               
Balance at January 1, 2005                               (379)  $       (38)  $  126,800   $        (16)

Net income
Other comprehensive income (loss):
  Net unrealized gain on derivative instruments
  Unrealized holding loss on investments
  Less: reclassification adjustment

Total other comprehensive loss


Comprehensive income


Issuance of share based compensation                                                  47             (2)
Amortization of share option costs                                                                   (2)
Purchase of treasury shares                               (36)           (4)        (490)

Dividends
                                                  -----------   -----------   ----------   ------------

Balance at December 31, 2005                             (415)          (42)     126,357            (20)

Net income
Other comprehensive income (loss):
  Net unrealized loss on derivative instruments
  Unrealized holding loss on investments
  Plus: reclassification adjustment


Total other comprehensive loss


Comprehensive loss

Reclassification of unamortized share based
  compensation upon adoption of SFAS No. 123(R)                                      (20)            20
  Options exercised and other share based
    compensation                                                                   1,614
Amortization of share option costs                                                    20

Dividends
                                                  -----------   -----------   ----------   ------------

Balance at December 31, 2006                             (415)          (42)     127,971             --

Net loss
Other comprehensive income (loss):
  Net unrealized loss on derivative instruments
  Unrealized holding loss on investments
  Plus: reclassification adjustments


Total other comprehensive loss


Comprehensive loss

Options exercised and other share based
  compensation                                                                       116
Issuance of preferred shares

Dividends
                                                  -----------   -----------   ----------   ------------

Balance at December 31, 2007                             (415)  $       (42)  $  128,087   $
                                                  ===========   ===========   ===========  ============


                                                                                 Accumulated
                                                                                    Other
                                                  Accumulated   Comprehensive   Comprehensive
                                                    Deficit     Income (Loss)   (Loss) Income      Total
                                                  -----------   -------------   -------------   -----------
                                                                                    
Balance at January 1, 2005                        $   (17,202)                  $      10,117   $   120,532

Net income                                             15,235   $      15,235                        15,235
Other comprehensive income (loss):
  Net unrealized gain on derivative instruments                           679
  Unrealized holding loss on investments                               (2,916)
  Less: reclassification adjustment                                    (3,097)

Total other comprehensive loss                                         (5,334)         (5,334)       (5,334)
                                                                -------------

Comprehensive income                                            $       9,901
                                                                =============

Issuance of share based compensation                                                                     45
Amortization of share option costs                                                                       (2)
Purchase of treasury shares                                                                            (494)

Dividends                                             (15,799)                                      (15,799)
                                                  -----------   -------------   -------------   -----------

Balance at December 31, 2005                          (17,766)                          4,783       114,183

Net income                                              2,687   $       2,687                         2,687
Other comprehensive income (loss):
  Net unrealized loss on derivative instruments                        (3,642)
  Unrealized holding loss on investments                               (6,993)
  Plus: reclassification adjustment                                     2,224
                                                                -------------

Total other comprehensive loss                                         (8,411)         (8,411)       (8,411)
                                                                -------------

Comprehensive loss                                              $      (5,724)
                                                                =============
Reclassification of unamortized share based
  compensation upon adoption of SFAS No. 123(R)
  Options exercised and other share based
    compensation                                                                                      1,624
Amortization of share option costs                                                                       20

Dividends                                             (25,095)                                      (25,095)
                                                  -----------                   -------------   -----------

Balance at December 31, 2006                          (40,174)                         (3,628)       85,008

Net loss                                              (58,582)  $     (58,582)                      (58,582)
Other comprehensive income (loss):
  Net unrealized loss on derivative instruments                       (26,070)
  Unrealized holding loss on investments                              (41,746)
  Plus: reclassification adjustments                                   52,191
                                                                -------------

Total other comprehensive loss                                        (15,625)        (15,625)      (15,625)
                                                                -------------   -------------   -----------

Comprehensive loss                                              $     (74,207)
                                                                =============
Options exercised and other share based
  compensation                                                                                          120
Issuance of preferred shares                                                                         15,905

Dividends                                              (6,200)                                       (6,200)
                                                  -----------                   -------------   -----------

Balance at December 31, 2007                      $  (104,956)                  $     (19,253)  $   20,626
                                                  ===========                   =============   ===========


          See accompanying notes to consolidated financial statements.

                                       38


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


                                                                             Years Ended December 31,
                                                                     -----------------------------------------
                                                                         2007           2006           2005
                                                                     -----------    -----------    -----------
                                                                                          
Cash flows from operating activities:
  Net (loss) income                                                  $   (58,582)   $     2,687    $    15,235

  Adjustments to reconcile net (loss) income to net cash
    provided by operating
    activities:
    Depreciation expense                                                     336          1,671          2,389
    Gain on sale of ARCap                                                   (337)       (19,223)            --
    Equity in earnings of ARCap                                               --         (3,000)        (2,837)
    Loss on impairment or disposal of investments                         56,122         17,147           (183)
    (Gain) loss on sale of real estate owned                              (3,611)            --             --
    Change in fair value or termination of derivative instruments         11,581          5,299             39
    Amortization and accretion                                               (58)          (207)           135
    Other non-cash (income) expense, net                                     930          1,142             45
    Distributions received from ARCap                                         --          4,037          2,400
    Changes in operating assets and liabilities:
      Accounts receivable                                                  1,891         (3,961)        (1,154)
      Other assets                                                            13            405           (705)
      Due to Advisor and affiliates                                         (198)        (1,291)         2,191
      Accounts payable and accrued expenses                                2,287          3,584            494
                                                                     -----------    -----------    -----------

Net cash provided by operating activities                                 10,374          8,290         18,049
                                                                     -----------    -----------    -----------

Cash flows from investing activities:
  Funding and purchase of mortgage loans                                (253,266)      (509,191)       (42,718)
  Principal repayments or sale of mortgage loans                         256,083         11,490         21,736
  Investment in CMBS                                                    (123,052)            --             --
  Principal repayments or sale of CMBS                                    15,562             --             --
  Investment in CDO securities                                           (10,061)            --             --
  Principal repayments or sale of CDO securities                           7,940             --             --
  Investment in debt securities                                               --             --        (64,173)
  Principal repayments or sale of debt securities                         81,182        131,813         29,627
  Prepayment penalty from debt security refinancing                           --          3,200             --
  Purchase of mortgage loans on real estate owned                             --             --         (17,150)
  Return of capital and proceeds from the sale of ARCap                      337         37,181             --
  Decrease (increase) in restricted cash                                   5,168        (14,951)            --
  Increase in escrow receivables                                         (24,287)            --             --
  Proceeds from sale of real estate owned                                 11,987         17,951          7,474
  Principal repayment on real estate owned                                    36             --            480
  Principal repayment of revenue bonds                                       181          1,651            212
                                                                     -----------    -----------    -----------

Net cash used in investing activities                                    (32,190)      (320,856)       (64,512)
                                                                     -----------    -----------    -----------
                                                                                                    (CONTINUED)


          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,
                                                                     -----------------------------------------
                                                                         2007           2006           2005
                                                                     -----------    -----------    -----------
                                                                                          

Cash flows from financing activities:
  Proceeds from CDO notes payable                                             --        362,000             --
  Proceeds from repurchase facilities                                  1,044,314        432,881        104,418
  Repayments of repurchase facilities                                 (1,071,505)      (478,406)       (52,707)
  Proceeds from line of credit - related party                           260,850        206,242         32,561
  Repayments of line of credit - related party                          (198,165)      (191,242)       (37,161)
  Repayments of warehouse facility                                            --         (4,070)            --
  Deferred financing costs                                                  (280)        (6,760)          (802)
  Dividends paid to shareholders                                         (21,012)       (13,297)       (15,812)
  Treasury stock purchases                                                    --             --           (494)
  Stock options exercised                                                     --          1,557             --
  Issuance of preferred shares                                            17,000             --         25,000
  Equity offering costs                                                   (1,095)            --             --
                                                                     -----------    -----------    -----------

Net cash provided by financing activities                                 30,107        308,905         55,003
                                                                     -----------    -----------    -----------

Net increase (decrease) in cash and cash equivalents                       8,291         (3,661)         8,540

Cash and cash equivalents at the beginning of the year                     7,553         11,214          2,674
                                                                     -----------    -----------    -----------

Cash and cash equivalents at the end of the year                     $    15,844    $     7,553    $    11,214
                                                                     ===========    ===========    ===========

Supplemental information:
  Interest paid (including distributions to preferred shareholders
    of subsidiary (subject to mandatory repurchase))                 $    34,441    $    19,399    $     8,383
                                                                     ===========    ===========    ===========
Non-cash investing and financing activities:
  Capitalized interest income                                        $       520    $       169        $    --
                                                                     ===========    ===========    ===========


          See accompanying notes to consolidated financial statements.

                                       40


              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  Centerline  AMAC Manager,  Inc.,  which acts as our Advisor and is a
subsidiary of Centerline. We operate in one business segment.

Our  consolidated  financial  statements  are  prepared on the accrual  basis of
accounting  in  accordance  with United  States  generally  accepted  accounting
principles ("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 2007
presentation,  in  particular,  the results of  operations  of real estate owned
properties sold now recorded as discontinued operations.

b)   Revenue Recognition

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

     o    INTEREST  INCOME  FROM  MORTGAGE  LOANS  - We  recognize  interest  on
          mortgage  loans on the  accrual  basis as it becomes  due. We amortize
          deferred loan  origination  costs and fees on the interest method over
          the life of the applicable  loan as an adjustment to interest  income.
          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. We evaluate
          these loans in accordance  with EITF 86-21,  APPLICATION  OF THE AICPA
          NOTICE  TO  PRACTITIONERS  REGARDING  ACQUISITION,   DEVELOPMENT,  AND
          CONSTRUCTION  ARRANGEMENTS TO ACQUISITION OF AN OPERATING  PROPERTY to
          determine the  classification of the investment as a loan. This income
          is  recognized  on the accrual basis as it becomes due. We place these
          assets on non-accrual status when collectability is not assured.

     o    INTEREST  INCOME  ON  AVAILABLE-FOR-SALE  SECURITIES  -  We  recognize
          interest on  available-for-sale  securities 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. We place these assets on non-accrual
          status when collectability is not assured.

     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    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 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
               22) and recognize them when due.

          o    PREPAYMENT  FEES - We may receive fees from  borrowers that repay
               loans earlier than their maturity  dates. We recognize these fees
               as  earned,  unless  a loan is  refinanced,  in  which  case  the
               prepayment  fees may be deferred and  amortized  over the life of
               the refinanced loan.

                                       41


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


c) Available-for-Sale Investments

We account  for our  available-for-sale  investments  pursuant  to SFAS No. 115,
ACCOUNTING  FOR CERTAIN  INVESTMENTS  IN DEBT AND EQUITY  SECURITIES  ("SFAS No.
115").  For  these  investments,  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.  CMBS

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

     2.  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.

     3   Debt Securities

         Prior to the 2007 sale of our debt security portfolio, we accounted for
         our  investments in GNMA and FNMA  certificates  as  available-for-sale
         debt  securities and obtained  third-party  quoted market prices as our
         primary source of valuation.

     4.  Impairment

         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 asset 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. The fair value at that time is then  considered the cost
         basis of the  investment,  and  subsequent  increases in the fair value
         over this new cost basis are  included in other  comprehensive  income;
         subsequent  decreases  in fair  value,  if not an  other-than-temporary
         impairment, are also included in other comprehensive income.

     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)   Mortgage Loans Receivable

Pursuant to SFAS 65,  ACCOUNTING FOR CERTAIN MORTGAGE  BANKING EVENTS,  we carry
mortgage  loans  at the  lower  of  cost  or at  fair  market  value,  including
unamortized loan origination costs and fees.

For  investments  in mortgage  loans,  we follow the provisions of SFAS 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.

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

                                       42


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


e)   Investment in ARCap

Our investment in ARCap Investors,  L.L.C.  ("ARCap") consisted of preferred and
common membership  interests.  We accounted for this investment under the equity
method until we sold it in August 2006. A portion of the equity income  recorded
was  based  on the  preferred  dividend,  while  the  balance  was  based on our
proportionate share of common interests outstanding.

f)   Real Estate Owned

Prior to 2007 and 2006 sales, real estate owned consisted 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.  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 was based on
independent appraisals.

When the  properties  were sold,  the results of operations of the property were
reclassified into income from discontinued operations for all periods presented.

When we own a  portfolio  of  real  estate,  it is  periodically  evaluated  for
possible  impairment.  If, in the judgment of our Advisor, 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.

g)   Cash and Cash Equivalents and Restricted Cash

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.  Restricted  cash includes  escrow deposits set aside for future funding
obligations or required collateral deposits made by us due to the decline in the
fair value of our cash flow hedges.

h)   Loan Origination Costs and Fees

In accordance  with SFAS No. 91,  ACCOUNTING  FOR  NONREFUNDABLE  FEES AND COSTS
ASSOCIATED  WITH  ORIGINATING  OR  ACQUIRING  LOANS AND INITIAL  DIRECT COSTS OF
LEASES,  we capitalize  acquisition fees and other direct expenses  incurred for
activities  performed to originate mortgage loans and include them in Investment
in  Mortgage   Loans,   net  of  any  fees  received  from  borrowers  for  loan
originations.   We  amortize  these  costs  on  a  straight-line   basis,  which
approximates effective yield, over the lives of the loans.

i)   Repurchase Facilities

We finance a portion of our investments using repurchase  facilities pursuant to
repurchase agreements.  We sell our mortgage loans or investment securities to a
counterparty for a price set upon the value of the collateral,  as determined on
a  loan-by-loan  basis.  We account  for these  transactions  as  collateralized
borrowings;  accordingly,  the loans and securities  remain on our  consolidated
balance  sheets with the proceeds from the sales  recorded as debt. We defer the
fees  relating  to the  facilities  and  amortize  them  over  the  life  of the
facilities.  If it is determined  that a facility will be  terminated,  any fees
relating to the facility will be expensed upon  termination.  In some instances,
the  repurchase  agreements  settle  every 30 days from the sale date.  In these
cases,  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.

j)   Subsidiary Equity

We account for our preferred  securities of our  subsidiary  under SFAS No. 150,
ACCOUNTING  FOR  CERTAIN  FINANCIAL  INSTRUMENTS  WITH  CHARACTERISTICS  OF BOTH
LIABILITIES AND EQUITY,  which requires that  mandatorily  redeemable  financial
instruments  be  classified  as  liabilities  in  the   consolidated   financial
statements  and the  payments or accruals of dividends  and other  amounts to be
paid to the holders of these  securities be reported as interest costs. The fair
value of the securities  approximates the liquidation amount due to the variable
rate nature of their dividends.

k)   Stock Options

We account for stock options we issue under the fair value based method pursuant
to SFAS No.  123(R),  SHARE-BASED  PAYMENT ("SFAS No.  123(R)").  Under SFAS No.
123(R), we are required to select a valuation  technique or option pricing model
that meets the criteria as stated in the  standard and we use the  Black-Scholes
model,  which requires the input of subjective  assumptions.  These  assumptions
include  estimating  the length of time optionees will retain their vested stock
options before exercising them ("expected  term"),  the estimated  volatility of
the Company's common stock price over the expected term ("volatility"), the risk
free interest rate and the dividend yield.

                                       43


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


In accordance  with SFAS No. 123(R),  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.

l)   Financial Risk Management and Interest Rate Derivatives

Our primary objective for holding interest rate swaps is to manage interest rate
and  certain  equity  market  risks.  We  account  for our  interest  rate  swap
agreements under SFAS No. 133, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING
ACTIVITIES ("SFAS No. 133"), as amended and interpreted.  We enter into interest
rate swaps,  which are  designated,  at inception,  as cash flow hedges with the
hedged  item  being  the  interest  payments  on  our  variable-rate  repurchase
facilities.  We record  these  swaps at fair value,  and record  changes in fair
value in other comprehensive income to the extent they are effective.  If deemed
ineffective,  we record the amount  considered  ineffective in the  consolidated
statement of operations if the ineffectiveness is within the limits allowable by
SFAS 133. If the  ineffectiveness  exceeds the allowable  limit, we would record
the entire fair value (and subsequent changes) in our consolidated statements of
operations. When we terminate a derivative that we have accounted for as a hedge
(or determine  that the hedged  transaction  is no longer  likely to occur),  we
reclassify any unrealized gain or loss in accumulated other comprehensive income
and recognize it in our consolidated statements of operations.

We have  determined  that we will not apply hedge  accounting  to  free-standing
derivatives and we also may write fair value derivatives. Any change in the fair
value of these derivatives is included in current period net income.

m)   Fair Value of Financial Instruments

As described above, our available-for-sale securities, interest rate derivatives
and certain of our mortgage loans are carried at estimated fair values.  We have
determined that the fair value of our remaining financial instruments, including
our remaining mortgage loans, cash and cash equivalents,  and secured borrowings
approximate  their carrying values at December 31, 2007 and 2006. The fair value
of investments in mortgage loans and available-for-sale  securities are based on
actual market price quotes, broker 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.

n)   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.

o)   New Accounting Pronouncements

2007 ADOPTIONS
- --------------

On January 1,  2007,  we adopted  FASB  Interpretation  No. 48,  ACCOUNTING  FOR
UNCERTAINTY IN INCOME TAXES, AN  INTERPRETATION  OF FASB STATEMENT NO. 109 ("FIN
48"). FIN 48 established new evaluation and measurement processes for all income
tax positions taken and requires expanded disclosures of income tax matters. The
adoption  of this  interpretation  had no impact on our  consolidated  financial
statements.

PENDING ADOPTION
- ----------------

In September 2006, the FASB issued SFAS No. 157, FAIR VALUE MEASUREMENTS  ("SFAS
157").  SFAS 157 define fair value,  establishes a framework for measuring  fair
value  with   respect  to  GAAP  and  expands   disclosures   about  fair  value
measurements.  SFAS 157 is effective for our financial assets and liabilities on
January 1, 2008.  The FASB has deferred the  provisions  of SFAS 157 relating to
nonfinancial  assets and  liabilities to January 1, 2009. Due to the requirement
to consider  nonperformance  factors with respect to the  determination  of fair
value  for  liabilities  and based on our  evaluation  to date,  we  expect  the
adoption  of SFAS 157 to  result in a  reduction  in our swap  liability  in the
amount of $1.4 million.

In  February  2007,  the FASB issued  SFAS No.  159,  THE FAIR VALUE  OPTION FOR
FINANCIAL ASSETS AND FINANCIAL  LIABILITIES.  This statement was issued with the
intent to provide an  alternative  measurement  treatment for certain  financial
assets and liabilities.  The alternative  measurement would permit fair value to
be used for both initial and subsequent measurement,  with changes in fair value
                                       44


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


recognized in earnings as those changes  occur.  We did not elect the fair value
option for any of our existing  financial  statements on the effective  date and
have not  determined  whether or not we will elect this option for any  eligible
financial instruments we acquire in the future.

In  December  2007,  FASB  issued SFAS No.  160,  NON-CONTROLLING  INTERESTS  IN
CONSOLIDATED  FINANCIAL  STATEMENTS - AN  AMENDMENT OF ARB NO. 51 ("SFAS  160").
SFAS 160 requires that a noncontrolling  interest in a subsidiary be reported as
equity and the amount of consolidated  net income  specifically  attributable to
the  noncontrolling   interest  be  identified  in  the  consolidated  financial
statements.  It also calls for consistency in the manner of reporting changes in
the  parent's  ownership  interest and requires  fair value  measurement  of any
noncontrolling  equity  investment  retained in a  deconsolidation.  SFAS 160 is
effective  for us on January 1, 2009.  We do not expect the adoption of SFAS 160
to have a material effect on our financial condition,  results of operations and
cash flows.

In  December  2007,  the FASB  issued  SFAS No.  141  (revised  2007),  BUSINESS
COMBINATIONS  ("SFAS  141(R)").  SFAS 141(R)  broadens the guidance of SFAS 141,
extending its  applicability  to all  transactions and other events in which one
entity obtains control over one or more other  businesses.  It broadens the fair
value  measurement and recognition of assets acquired,  liabilities  assumed and
interests transferred as a result of business combinations.  SFAS 141(R) expands
on required  disclosures to improve the statement  users'  abilities to evaluate
the nature  and  financial  effects of  business  combinations.  SFAS  141(R) is
effective  for us on  January 1, 2009.  We do not  expect the  adoption  of SFAS
141(R)  to  have a  material  effect  on our  financial  condition,  results  of
operations or cash flows.


NOTE 2 - MARKET CONDITIONS AND LIQUIDITY

During  2007,  developments  in the market for many types of  mortgage  products
(including  mortgage backed  securities) have resulted in reduced  liquidity for
these assets. Declining interest rates coupled with widening credit spreads have
led to reduced  values and the  inability to find  adequate  financing for these
assets. This has resulted in an overall reduction in liquidity across the credit
spectrum of mortgage products,  presenting us with financing challenges.  As the
credit markets  declined,  so did the  commercial  real estate CDO market and we
decided to temporarily  suspend investment  activity and not pursue a second CDO
securitization.  As  a  result,  we  terminated  the  repurchase  facility  with
Citigroup that we had used to finance our  investment  activity and entered into
an  agreement  to  repay  the  entire  amount  of the  facility  by  selling  or
refinancing  the  collateral  assets by May 31,  2008.  We  recorded a charge to
general and  administrative  expense of $0.5 million in 2007 for costs  incurred
through December 31, 2007, that we would have paid at the closing of the CDO.

Through  December  31,  2007,  we have repaid  $209.0  million of the  Citigroup
facility by transferring  assets to a new repurchase  facility with Bear Stearns
(see Note 11) and selling other assets.  The asset sales  resulted in net losses
of $14.8 million.  Subsequent to December 31, 2007, we have repaid an additional
$44.3  million of the  Citigroup  facility  from asset sales,  resulting in $3.1
million of net  losses.  It is our  intent to sell or  refinance  the  remaining
assets before the expiration date of our agreement with Citigroup.  Prior to the
termination of the facility, we paid interest on outstanding borrowings at rates
that ranged  from LIBOR plus 0.40% to LIBOR plus  1.25%.  As we continue to have
borrowings under the Citigroup  facility after January 1, 2008 and to the extent
we have  borrowings  under the facility  through May 31,  2008,  interest on the
borrowings will be increased as follows:


Period                                  Interest rate range
- --------------------------              ----------------------------------------

January 1 - January 31                  LIBOR plus 0.75% to LIBOR Plus 1.40%
February 1 - February 29                LIBOR plus 0.95% to LIBOR Plus 1.60%
March 1 - April 30                      LIBOR plus 2.00%
May 1 - May 31                          LIBOR plus 2.50%


In connection with  terminating the Citigroup  facility,  we will also terminate
all  associated  interest  rate  swaps  derivatives.  See Note 16 for a detailed
explanation of termination  costs we paid (or expect to pay) to terminate  these
derivatives.

As market conditions  continue to fluctuate,  we are evaluating  strategies that
may  require  us to sell  additional  assets and  extinguish  any  related  debt
obligations  that are  secured by these  assets.  By  repaying  most of our debt
obligations, we believe we will regain adequate financing when market conditions
improve to actively pursue our investment strategy and begin growing our company
for the future. However,  aspects outside of our control, such as the continuing
uncertainty of the credit markets could further restrict our liquidity.

                                       45


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


During  2007,  as a result of the market  conditions  and our  liquidity  issues
referred to above,  we reclassified  certain  unrealized  losses  resulting from
declines  in  market  values  on our CMBS  investments  previously  recorded  in
accumulated  other  comprehensive  income  to a  reduction  of  earnings  on our
statement of operations (see Note 4).

Following  is a summary  of our  investment  assets  as of  December  31,  2007,
illustrating the amount of leverage and the amounts of hedged debt:



                                                                                                      Interest
                                              Carrying                     Amount                       rate
                                               amount        Amount       securing     Associated     hedges on
                                 Carrying    pledged as     securing     repurchase    repurchase    associated
       (IN THOUSANDS)             amount     collateral    CDO debt(1)     debt(2)        debt(2)       debt
- ----------------------------   -----------   -----------   -----------   -----------   -----------   -----------
                                                                                   
Mortgage loans receivable:
  First mortgages              $   352,524   $   352,524   $   352,524   $        --   $        --   $        --
  Fixed rate bridge loans           18,381        18,381            --        18,381        16,545        17,694
  Variable rate bridge loans         7,595            --            --            --            --            --
  Fixed rate mezzanine loans        22,818        16,945        13,582         3,363         2,843         3,450
  Variable rate mezzanine
    loans                           67,082        52,677         4,746        47,931        38,803            --
  Subordinated notes                61,243        60,745        24,457        36,288        30,192        17,314
                               -----------   -----------   -----------   -----------   -----------   -----------

Total mortgage loans
  receivable                       529,644       501,272       395,309       105,963        88,383        38,458
                               -----------   -----------   -----------   -----------   -----------   -----------
                                    69,269        69,269            --        69,269        48,002        35,183
CMBS

Mortgage revenue bonds               4,879            --            --            --            --            --
                               -----------   -----------   -----------   -----------   -----------   -----------

Totals                         $   603,792   $   570,541   $   395,309   $   175,232   $   136,385   $    73,641
                               ===========   ===========   ===========   ===========   ===========   ===========


(1)  Of the $362.0 million of CDO notes payable, we have hedged $346.3 million.
(2)  Relate to assets  pledged as  collateral  on the  Citigroup and Bear Sterns
     repurchase facilities.


Subsequent  to  December  31,  2007,  we sold 11 first  mortgage  loans  with an
aggregate  carrying  amount of $58.1  million,  repaid $44.3  million of related
repurchase  facility debt and incurred $3.1 million of realized  losses relating
to these sales, which are recorded in 2007 as impairment charges on investments.


NOTE 3 - INVESTMENTS IN MORTGAGE LOANS RECEIVABLE, NET

Mortgage loans receivable, net, consisted of two classifications of mortgages as
follows:


                                         2007          2006
                                     -----------   -----------
                                             
Mortgage loans held for investment   $   467,734   $   545,898
Mortgage loans held for sale              61,910            --
                                     -----------   -----------

  Total                              $   529,644   $   545,898
                                     ===========   ===========



During 2007, we  reclassified  14 of our mortgage  loans held for  investment to
mortgage  loans  held  for sale due to the  modifications  made to our  business
strategy (see Note 2). We realized  impairments  of $3.5 million on these assets
to reflect fair value at December 31, 2007.

In January and February 2008, we sold 11 of these mortgage loans to an affiliate
of our Advisor (see Notes 20 and 23).

                                       46


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Information  relating to our  investments  in  mortgage  loans as
December 31, 2007 is as follows:


(DOLLARS IN THOUSANDS)

                                                        Final
                                                      Maturity
            Property                   Description      Date       Call Date (A)   Interest Rate
- ------------------------------------   -----------   -----------   -------------   -------------
                                                                                
MORTGAGE LOANS RECEIVABLE, NET -
- --------------------------------
HELD FOR INVESTMENT
- -------------------

First Mortgage Loans:
  The Victor (D)(E)
    Camden, NJ                         Mixed Use           12/14           12/14            6.17%
  Washington Heights (D)(E)
    Worcester, MA                      Multifamily          5/16           12/15            6.85%
  Robert Plan (D)
    Bethpage, NY                       Office               4/16           04/16            6.77%
  Sage at Cupertino (D)(E)
    Cupertino, CA                      Multifamily          5/16           05/16            5.99%
  The Pines (D)
    Las Vegas, NV                      Multifamily          5/16           11/15            5.84%
  Forest Pointe (D)
    Lake Bluff, IL                     Multifamily          6/11           12/07            5.92%
  Harbour Pointe (D)
    Mukilteo, WA                       Retail               6/11           12/07            5.92%
  1800 Walt Whitman (D)
    Melville, NY                       Office               6/16           06/16            6.24%
  Ellington Plaza (D)
    Washington, DC                     Multifamily          9/16           09/09            5.82%
  Stone Cliff Heights (D)
    Aurora, CO                         Multifamily          8/16           02/16            6.08%
  Citrus Grove (D)
    Elk Grove, CA                      Multifamily          9/16           03/16            6.01%
  Courtyard Apartments (D)
    Albuquerque, NM                    Multifamily          8/11           08/09            5.93%
  The Crossroads at Chapel Hills (D)
    Colorado Springs, CO               Multifamily          9/16           03/16            6.05%
  Arbors Apartments (D)
    Albuquerque, NM                    Multifamily          8/11           10/09            5.93%
  Westpointe Apartments (D)
    Stockton, CA                       Multifamily          9/13           02/16            6.28%
  Islip Terrace (D)
    Islip Terrace, NY                  Retail               8/11           07/09            6.12%
  236 W. 16th Street (D)
    New York, NY                       Multifamily          9/16           09/09            6.13%
  253 Elizabeth Street (D)
    New York, NY                       Multifamily          9/16           09/09            6.13%
  515 E. 5th Street (D)
    New York, NY                       Multifamily          9/16           09/09            6.13%
  Valley Village  (D)
    Bakersfield, CA                    Retail               9/16           03/16            5.78%
  Rite Aid  (D)
    Arroyo Grande, CA                  Retail              10/16           04/16            5.57%


                                        Periodic                    Outstanding
                                         Payment                   Face Amount of   Impairment
            Property                      Terms       Pior Liens    Mortgages (B)    Charges
- ------------------------------------   -----------   -----------   --------------   -----------
                                                                        
MORTGAGE LOANS RECEIVABLE, NET -
- --------------------------------
HELD FOR INVESTMENT
- -------------------

First Mortgage Loans:
  The Victor (D)(E)
    Camden, NJ                             (F)       $        --   $       31,000   $        --
  Washington Heights (D)(E)
    Worcester, MA                          (F)                --           27,000            --
  Robert Plan (D)
    Bethpage, NY                           (G)                --           20,000            --
  Sage at Cupertino (D)(E)
    Cupertino, CA                          (G)                --           22,000            --
  The Pines (D)
    Las Vegas, NV                          (F)                --           13,000            --
  Forest Pointe (D)
    Lake Bluff, IL                         (F)                --           11,000            --
  Harbour Pointe (D)
    Mukilteo, WA                           (F)                --           11,000            --
  1800 Walt Whitman (D)
    Melville, NY                           (G)                --            7,000            --
  Ellington Plaza (D)
    Washington, DC                         (G)                --           13,500            --
  Stone Cliff Heights (D)
    Aurora, CO                             (F)                --           26,500            --
  Citrus Grove (D)
    Elk Grove, CA                          (G)                --           21,000            --
  Courtyard Apartments (D)
    Albuquerque, NM                        (G)                --            8,500            --
  The Crossroads at Chapel Hills (D)
    Colorado Springs, CO                   (F)                --            8,050            --
  Arbors Apartments (D)
    Albuquerque, NM                        (G)                --            7,500            --
  Westpointe Apartments (D)
    Stockton, CA                           (F)                --            6,500            --
  Islip Terrace (D)
    Islip Terrace, NY                      (H)                --            5,910            --
  236 W. 16th Street (D)
    New York, NY                           (G)                --            5,348            --
  253 Elizabeth Street (D)
    New York, NY                           (G)                --            5,236            --
  515 E. 5th Street (D)
    New York, NY                           (G)                --            3,416            --
  Valley Village  (D)
    Bakersfield, CA                        (H)                --            2,952            --
  Rite Aid  (D)
    Arroyo Grande, CA                      (H)                --            2,461            --


                                                          Carrying      Interest
                                        Unamortized       Amount of     Income in
            Property                   Costs and Fees   Mortgages (C)     2007
- ------------------------------------   --------------   -------------   ---------
                                                               
MORTGAGE LOANS RECEIVABLE, NET -
- --------------------------------
HELD FOR INVESTMENT
- -------------------

First Mortgage Loans:
  The Victor (D)(E)
    Camden, NJ                         $         (646)  $      30,354   $   1,940
  Washington Heights (D)(E)
    Worcester, MA                                  --          27,000       1,880
  Robert Plan (D)
    Bethpage, NY                                   --          20,000       1,373
  Sage at Cupertino (D)(E)
    Cupertino, CA                                  --          22,000       1,337
  The Pines (D)
    Las Vegas, NV                                  --          13,000         770
  Forest Pointe (D)
    Lake Bluff, IL                                 --          11,000         660
  Harbour Pointe (D)
    Mukilteo, WA                                   --          11,000         660
  1800 Walt Whitman (D)
    Melville, NY                                   --           7,000         443
  Ellington Plaza (D)
    Washington, DC                             (1,172)         12,328         928
  Stone Cliff Heights (D)
    Aurora, CO                                     --          26,500       1,610
  Citrus Grove (D)
    Elk Grove, CA                                  --          21,000       1,262
  Courtyard Apartments (D)
    Albuquerque, NM                                --           8,500         510
  The Crossroads at Chapel Hills (D)
    Colorado Springs, CO                           --           8,050         493
  Arbors Apartments (D)
    Albuquerque, NM                                --           7,500         450
  Westpointe Apartments (D)
    Stockton, CA                                   --           6,500         414
  Islip Terrace (D)
    Islip Terrace, NY                              --           5,910         367
  236 W. 16th Street (D)
    New York, NY                                   --           5,348         332
  253 Elizabeth Street (D)
    New York, NY                                   --           5,236         325
  515 E. 5th Street (D)
    New York, NY                                   --           3,416         212
  Valley Village  (D)
    Bakersfield, CA                                --           2,952         172
  Rite Aid  (D)
    Arroyo Grande, CA                              --           2,461         138

                                                                       (CONTINUED)


                                       47


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                                        Final
                                                      Maturity
            Property                   Description      Date       Call Date (A)   Interest Rate
- ------------------------------------   -----------   -----------   -------------   -------------
                                                                       

  Garden Lakes (D)
    Phoenix, AZ                        Office              10/16           07/16            6.06%
  Highland Square II (D)
    Greenville, SC                     Multifamily         10/16           10/09            6.04%
  Wasilla Portfolio (D)
    Wasilla, AK                        Multifamily          7/16           12/15            6.05%
  Manhattan Beach (D)
    Manhattan Beach, CA                Other               11/16           05/16            6.22%
  Alvin Center (D)
    San Jose, CA                       Office              11/16           05/16            5.79%
  Davidson Building (D)
    Fife, WA                           Office              11/16           05/16            6.26%
  Equinox  (D)(E)
    Great Neck, NY                     Retail              11/16           05/16            5.68%
  Tiburon at Buckhead (D)
    Atlanta, GA                        Multifamily         11/16           11/08            5.90%
  Camden Village (D)
    Fremont, CA                        Multifamily         11/09           11/08            6.53%
  Talega Corporate Center (D)
    San Clemente, CA                   Office              12/11           12/10            5.94%
  Tennyson Retail Center (D)
    Hayward, CA                        Retail               1/17           07/16            5.80%

Subtotal First Mortgage Loans


Mezzanine Loans:
  Club at Brazos (K)(L)(M)
    Rosenberg, TX                      Multifamily          5/43           06/08          10.00%(R)
  Del Mar Villas (O)(P)
    Dallas, TX                         Multifamily          5/06             N/A     LIBOR+4.625%
  Oaks of Baytown (O)
    Baytown, TX                        Multifamily          7/08             N/A     LIBOR + 4.50%
  Quay Point (Q)
    Houston, TX                        Multifamily          7/08             N/A     LIBOR + 3.60%
  Sawmill Plaza (D)(M)
    Columbus, OH                       Retail              10/14           09/14           13.50%
  Champaign Offices (D)(M)
    Champaign, IL                      Office              10/11           05/11           10.67%
  Atlantic - Hearthstone (M)(O)
    Hillsborough, NJ                   Multifamily          4/07           04/07              20%
  South Burnswick (M)
    South Brunswick, NJ                Retail               6/15           06/15           10.25%
  Marbella (M)(P)
    Clearwater, FL                     Multifamily          9/06             N/A           12.50%
  Pasadena (M)(O)
    Pasadena, FL                       Multifamily         12/07             N/A   LIBOR + 12.75%
  Bayfront Villas (M)(O)
    Gulfport, FL                       Multifamily          8/07             N/A   LIBOR + 12.75%
  Hotel QT (D) (M)
    New York, NY                       Hotel               10/08           10/07            8.03%


                                        Periodic                    Outstanding
                                         Payment                   Face Amount of   Impairment
            Property                      Terms       Pior Liens    Mortgages (B)    Charges
- ------------------------------------   -----------   -----------   --------------   -----------
                                                                             

  Garden Lakes (D)
    Phoenix, AZ                            (F)                --            2,300            --
  Highland Square II (D)
    Greenville, SC                         (F)                --            4,700            --
  Wasilla Portfolio (D)
    Wasilla, AK                            (H)                --            9,052            --
  Manhattan Beach (D)
    Manhattan Beach, CA                    (H)                --            1,551            --
  Alvin Center (D)
    San Jose, CA                           (H)                --            2,810            --
  Davidson Building (D)
    Fife, WA                               (F)                --            6,500            --
  Equinox  (D)(E)
    Great Neck, NY                         (F)                --           12,680            --
  Tiburon at Buckhead (D)
    Atlanta, GA                            (G)                --           21,500            --
  Camden Village (D)
    Fremont, CA                            (F)                --           23,400            --
  Talega Corporate Center (D)
    San Clemente, CA                       (F)                --            8,700            --
  Tennyson Retail Center (D)
    Hayward, CA                            (H)                --            2,275            --
                                                                   --------------   -----------
Subtotal First Mortgage Loans                                             354,341            --
                                                                   --------------   -----------

Mezzanine Loans:
  Club at Brazos (K) (L) (M)
    Rosenberg, TX                          (F)            14,384            1,962            --
  Del Mar Villas (O) (P)
    Dallas, TX                             (F)                --            6,319        (3,119)
  Oaks of Baytown (O)
    Baytown, TX                            --                 --            3,806          (850)
  Quay Point (Q)
    Houston, TX                            --                 --            1,439            --
  Sawmill Plaza (D)(M)
    Columbus, OH                           (H)            15,637            1,980            --
  Champaign Offices (D)(M)
    Champaign, IL                          (H)            25,633            1,873            --
  Atlantic - Hearthstone (M)(O)
    Hillsborough, NJ                       (F)             2,242            4,809          (806)
  South Burnswick (M)
    South Brunswick, NJ                    (F)            36,750            3,250            --
  Marbella (M)(P)
    Clearwater, FL                         (F)            19,492            5,800        (3,750)
  Pasadena (M)(O)
    Pasadena, FL                           (F)            34,559            8,350        (8,350)
  Bayfront Villas (M)(O)
    Gulfport, FL                           (F)            15,773            2,800        (2,800)
  Hotel QT (D) (M)
    New York, NY                           (F)            27,000            6,500            --


                                                          Carrying      Interest
                                        Unamortized       Amount of     Income in
            Property                   Costs and Fees   Mortgages (C)     2007
- ------------------------------------   --------------   -------------   ---------
                                                                  

  Garden Lakes (D)
    Phoenix, AZ                                    --           2,300         141
  Highland Square II (D)
    Greenville, SC                                 --           4,700         287
  Wasilla Portfolio (D)
    Wasilla, AK                                    --           9,052         558
  Manhattan Beach (D)
    Manhattan Beach, CA                            --           1,551          98
  Alvin Center (D)
    San Jose, CA                                   --           2,810         166
  Davidson Building (D)
    Fife, WA                                       --           6,500         412
  Equinox  (D)(E)
    Great Neck, NY                                 --          12,680         720
  Tiburon at Buckhead (D)
    Atlanta, GA                                    --          21,500       1,286
  Camden Village (D)
    Fremont, CA                                    --          23,400       1,577
  Talega Corporate Center (D)
    San Clemente, CA                               --           8,700         524
  Tennyson Retail Center (D)
    Hayward, CA                                    --           2,275         134
                                       --------------   -------------   ---------
Subtotal First Mortgage Loans                  (1,818)        352,523      22,179
                                       --------------   -------------   ---------

Mezzanine Loans:
  Club at Brazos (K)(L)(M)
    Rosenberg, TX                                 (68)          1,894         198
  Del Mar Villas (O)(P)
    Dallas, TX                                     --           3,200          --
  Oaks of Baytown (O)
    Baytown, TX                                    --           2,956          --
  Quay Point (Q)
    Houston, TX                                    --           1,439          --
  Sawmill Plaza (D)(M)
    Columbus, OH                                   --           1,980         271
  Champaign Offices (D)(M)
    Champaign, IL                                 (22)          1,851         210
  Atlantic - Hearthstone (M)(O)
    Hillsborough, NJ                              (24)          3,979          --
  South Burnswick (M)
    South Brunswick, NJ                            --           3,250         338
  Marbella (M)(P)
    Clearwater, FL                                 --           2,050         874
  Pasadena (M)(O)
    Pasadena, FL                                   --              --          --
  Bayfront Villas (M)(O)
    Gulfport, FL                                   --              --          --
  Hotel QT (D) (M)
    New York, NY                                   --           6,500         552


                                                                     (CONTINUED)

                                       48


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                                        Final
                                                      Maturity
            Property                   Description      Date       Call Date (A)   Interest Rate
- ------------------------------------   -----------   -----------   -------------   -------------
                                                                       

  Snowmass Village (E)(I)
    Snowmass Village, CO               Mixed Use            4/11             N/A    LIBOR + 5.25%
  City North (E)(I)
    Phoenix, AZ                        Mixed Use            5/10             N/A     LIBOR + 5.5%

Subtotal Mezzanine Loans


Subordinated Notes
  Pierre Laclede Center (D)(M)
    Clayton, MO                        Office               9/11           04/08            7.44%
  Intech (D)(M)
    Indianapolis, IN                   Office              10/15           07/15            9.05%
  Ellington (D)(N)
    Washington, DC                     Multifamily          9/16           09/09           10.00%
  Hyatt Place (M)
    Austin, TX                         Hotel                4/10            4/08     LIBOR +3.50%
  Sage at Cupertino - B Note (N)
    Cupertino, CA                      Multifamily          5/16            2/16            6.19%
  Connecticut Village Apartments (N)
    Gaffney, SC                        Multifamily         12/16           12/09            6.08%
  Oakland Apartments (N)
    Abbeville, SC                      Multifamily         12/16           12/09            6.08%
  Westwood Apartments (N)
    Manning, SC                        Multifamily         12/16           12/09            6.08%
  Lincoln Apartments (N)
    Walterboro, SC                     Multifamily         12/16           12/09            6.08%
  Raymonis Apartments (N)
    Vidalia, GA                        Multifamily         12/16           12/09            6.08%
  Westlake Apartments (N)
    Savannah, GA                       Multifamily         12/16           12/09            6.08%

Subtotal Subordinated Notes

Total interest income from loans
  sold or repaid during 2007

2007 Total Mortgage Loans, Net -
  Held for Investment

2006 Total Mortgage Loans, Net -
  Held for Investment (S)

MORTGAGE LOANS RECEIVABLE, NET -
- --------------------------------
HELD FOR SALE
- -------------

Bridge Loans:
  Running Brook Apartment (I)(J)(P)
    Arlington, TX                      Multifamily          5/06             N/A            6.57%
  La Sierra Vista Apartments (I)(J)(P)
    Riverside, CA                      Multifamily         12/09           05/09            6.36%
  Aberdeen Apartments (I)(J)(P)
    Houston, TX                        Multifamily         12/09           05/09            6.52%

Subtotal Bridge Loans


Mezzanine Loans:
  980 Madison Avenue (I)(P)
    New York, NY                       Office              10/08            4/07    LIBOR + 3.00%


                                        Periodic                    Outstanding
                                         Payment                   Face Amount of   Impairment
            Property                      Terms       Pior Liens    Mortgages (B)    Charges
- ------------------------------------   -----------   -----------   --------------   -----------
                                                                        

  Snowmass Village (E)(I)
    Snowmass Village, CO                   (F)           186,019           32,500            --
  City North (E)(I)
    Phoenix, AZ                            (F)            68,000           18,154            --
                                                                   --------------   -----------
Subtotal Mezzanine Loans                                                   99,542       (19,675)
                                                                   --------------   -----------

Subordinated Notes
  Pierre Laclede Center (D)(M)
    Clayton, MO                            (F)            56,250            3,375            --
  Intech (D)(M)
    Indianapolis, IN                       (H)            44,500            5,500            --
  Ellington (D)(N)
    Washington, DC                         (F)            40,800           17,189            --
  Hyatt Place (M)
    Austin, TX                             (F)            27,000            5,500            --
  Sage at Cupertino - B Note (N)
    Cupertino, CA                          (G)            22,000            5,000            --
  Connecticut Village Apartments (N)
    Gaffney, SC                            (G)             2,584              136            --
  Oakland Apartments (N)
    Abbeville, SC                          (G)               343               18            --
  Westwood Apartments (N)
    Manning, SC                            (G)               755               40            --
  Lincoln Apartments (N)
    Walterboro, SC                         (G)             1,373               72            --
  Raymonis Apartments (N)
    Vidalia, GA                            (G)             1,373               72            --
  Westlake Apartments (N)
    Savannah, GA                           (F)             3,072              162            --
                                                                   --------------   -----------
Subtotal Subordinated Notes                                                37,064            --
                                                                   --------------   -----------
Total interest income from loans
  sold or repaid during 2007                                                   --            --
                                                                   --------------   -----------
2007 Total Mortgage Loans, Net -
  Held for Investment                                              $      490,947   $   (19,675)
                                                                   ==============   ===========
2006 Total Mortgage Loans, Net -
  Held for Investment (S)                                          $      544,668   $   (14,219)
                                                                   ==============   ===========
MORTGAGE LOANS RECEIVABLE, NET -
- --------------------------------
HELD FOR SALE
- -------------

Bridge Loans:
  Running Brook Apartment (I)(J)(P)
    Arlington, TX                          (F)                --            5,600          (298)
  La Sierra Vista Apartments (I)(J)(P)
    Riverside, CA                          (F)                --            3,200          (171)
  Aberdeen Apartments (I)(J)(P)
    Houston, TX                            (F)                --           10,615          (566)
                                                                   --------------   -----------
Subtotal Bridge Loans                                                      19,415        (1,035)
                                                                   --------------   -----------

Mezzanine Loans:
  980 Madison Avenue (I)(P)
    New York, NY                           (F)            80,000           10,750          (573)


                                                          Carrying      Interest
                                        Unamortized       Amount of     Income in
            Property                   Costs and Fees   Mortgages (C)     2007
- ------------------------------------   --------------   -------------   ---------
                                                               

  Snowmass Village (E)(I)
    Snowmass Village, CO                           --          32,500       2,893
  City North (E)(I)
    Phoenix, AZ                                    --          18,154       1,371
                                       --------------   -------------   ---------
Subtotal Mezzanine Loans                         (114)         79,753       6,707
                                       --------------   -------------   ---------

Subordinated Notes
  Pierre Laclede Center (D)(M)
    Clayton, MO                                    --           3,375         252
  Intech (D)(M)
    Indianapolis, IN                             (175)          5,325         527
  Ellington (D)(N)
    Washington, DC                             (1,431)         15,758       1,872
  Hyatt Place (M)
    Austin, TX                                     --           5,500         250
  Sage at Cupertino - B Note (N)
    Cupertino, CA                                  --           5,000          47
  Connecticut Village Apartments (N)
    Gaffney, SC                                    --             136          --
  Oakland Apartments (N)
    Abbeville, SC                                  --              18          --
  Westwood Apartments (N)
    Manning, SC                                    --              40          --
  Lincoln Apartments (N)
    Walterboro, SC                                 --              72          --
  Raymonis Apartments (N)
    Vidalia, GA                                    --              72          --
  Westlake Apartments (N)
    Savannah, GA                                   --             162          --
                                       --------------   -------------   ---------
Subtotal Subordinated Notes                    (1,606)         35,458       2,948
                                       --------------   -------------   ---------
Total interest income from loans
  sold or repaid during 2007                       --              --      12,242
                                       --------------   -------------   ---------
2007 Total Mortgage Loans, Net -
  Held for Investment                  $       (3,538)  $     467,734   $  44,076
                                       ==============   =============   =========
2006 Total Mortgage Loans, Net -
  Held for Investment (S)              $       (4,226)  $     545,898   $  20,024
                                       ==============   =============   =========
MORTGAGE LOANS RECEIVABLE, NET -
- --------------------------------
HELD FOR SALE
- -------------

Bridge Loans:
  Running Brook Apartment (I)(J)(P)
    Arlington, TX                                  --           5,302         356
  La Sierra Vista Apartments (I)(J)(P)
    Riverside, CA                                  --           3,029         182
  Aberdeen Apartments (I)(J)(P)
    Houston, TX                                    --          10,049         600
                                       --------------   -------------   ---------
Subtotal Bridge Loans                              --          18,380       1,138
                                       --------------   -------------   ---------

Mezzanine Loans:
  980 Madison Avenue (I)(P)
    New York, NY                                   --          10,177         874


                                                                     (CONTINUED)

                                       49


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                                             Final
                                                           Maturity
            Property                        Description      Date       Call Date (A)   Interest Rate
- ------------------------------------        -----------   -----------   -------------   -------------
                                                                              

  Lakes Edge at Waldon (I)(P)
    Miami, FL                               Multifamily          3/17            8/13            7.64%
  122 Greenwich Avenue
    New York, NY                            Mixed Use           11/09             N/A     LIBOR +4.25%
  Bridgeport Portfolio (I)(P)
    Bridgeport, CT                          Multifamily          8/17            7/10            9.74%

    Subtotal mezzanine loans

  Subordinated Notes:

  Twelve Atlantic Station (I)(N)(J)(P)
    Atlantic, GA                            Hotel               11/09           11/08            8.08%
  Highland Crest Apartments (I)(N)(P)
    Seattle, WA                             Multifamily         12/09           05/09            8.63%
  Queen Vista Apartments (I)(N)(P)
    Seattle, WA                             Multifamily         12/09           05/09            8.63%
  Summit East Apartments (I)(N)(P)
    Seattle, WA                             Multifamily         12/09           05/09            8.63%
  RidgeCrest Apartments (I)(M)(P)
    Lake Forest, CA                         Multifamily          5/14             N/A            6.73%
  Simply Self Storage Portfolio (I)(M)(P)
    Sanford, FL                             Retail               5/09           11/07      LIBOR +3.5%
  Jefferson at City Gates (I)(M)(P)
    Denver, CO                              Multifamily          7/08             N/A            6.98%

    Subtotal subordinated notes

2007 total mortgage loans, net - Held for Sale



                                             Periodic                    Outstanding
                                              Payment                   Face Amount of   Impairment
            Property                           Terms       Pior Liens    Mortgages (B)    Charges
- ------------------------------------        -----------   -----------   --------------   -----------
                                                                             

  Lakes Edge at Waldon (I)(P)
    Miami, FL                                   (F)            14,850            2,443          (130)
  122 Greenwich Avenue
    New York, NY                                (F)             8,100            4,520          (241)
  Bridgeport Portfolio (I)(P)
    Bridgeport, CT                              (G)             8,136            1,110           (59)
                                                                        --------------   -----------
    Subtotal mezzanine loans                                                    18,823        (1,003)
                                                                        --------------   -----------
  Subordinated Notes:

  Twelve Atlantic Station (I)(N)(J)(P)
    Atlantic, GA                                (F)            17,000            2,500          (133)
  Highland Crest Apartments (I)(N)(P)
    Seattle, WA                                 (F)             3,891              730           (39)
  Queen Vista Apartments (I)(N)(P)
    Seattle, WA                                 (F)            10,764            2,018          (108)
  Summit East Apartments (I)(N)(P)
    Seattle, WA                                 (F)             5,345            1,002           (53)
  RidgeCrest Apartments (I)(M)
    Lake Forest, CA                             (F)            36,120            3,880          (207)
  Simply Self Storage Portfolio (I)(M)(P)
    Sanford, FL                                 (F)            34,263           14,000          (746)
  Jefferson at City Gates (I)(M)(P)
    Denver, CO                                  (H)            21,590            3,110          (166)
                                                                        --------------   -----------
    Subtotal subordinated notes                                                 27,240        (1,452)
                                                                        --------------   -----------
2007 total mortgage loans, net - Held for Sale                          $       65,478   $    (3,490)
                                                                        ==============   ===========


                                                               Carrying      Interest
                                             Unamortized       Amount of     Income in
            Property                        Costs and Fees   Mortgages (C)     2007
- ------------------------------------        --------------   -------------   ---------
                                                                    

  Lakes Edge at Waldon (I)(P)
    Miami, FL                                           --           2,313         160
  122 Greenwich Avenue
    New York, NY                                       (78)          4,201         159
  Bridgeport Portfolio (I)(P)
    Bridgeport, CT                                      --           1,051          50
                                            --------------   -------------   ---------
    Subtotal mezzanine loans                           (78)         17,742       1,243
                                            --------------   -------------   ---------
  Subordinated Notes:

  Twelve Atlantic Station (I)(N)(J)(P)
    Atlantic, GA                                        --           2,367         205
  Highland Crest Apartments (I)(N)(P)
    Seattle, WA                                         --             691          63
  Queen Vista Apartments (I)(N)(P)
    Seattle, WA                                         --           1,910         176
  Summit East Apartments (I)(N)(P)
    Seattle, WA                                         --             949          87
  RidgeCrest Apartments (I)(M)(P)
    Lake Forest, CA                                     --           3,673         179
  Simply Self Storage Portfolio (I)(M)(P)
    Sanford, FL                                         --          13,254         635
  Jefferson at City Gates (I)(M)(P)
    Denver, CO                                          --           2,944         168
                                            --------------   -------------   ---------
    Subtotal subordinated notes                         --          25,788       1,513
                                            --------------   -------------   ---------
2007 total mortgage loans, net -
  Held for Sale                             $          (78)  $      61,910   $   3,894
                                            ==============   =============   =========


                                                                     (CONTINUED)

                                       50


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(A)  Call date means the date the loan can either be called by us or paid off by
     borrower, which may result in prepayment penalties.

(B)  As of December 31, 2007,  all interest  payments on the mortgage  loans are
     current, except as noted.

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

(D)  Loans are  pledged as  collateral  on $362.0  million of Series I CRE notes
     issued during 2006 (see Note 10).

(E)  Borrower is a related party (see Note 20).

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

(G)  Currently  interest  only  payments due monthly,  followed by principal and
     interest payments due at various future dates.

(H)  Principal and interest payments due monthly.

(I)  At December 31, 2007,  loans are pledged as  collateral  under the mortgage
     loan repurchase facility with Citigroup (see Note 10).

(J)  Subsequent to December 31, 2007, loans were sold (see Note 23).

(K)  The Club at Brazos loan is a  participating  mezzanine  loan with a maximum
     annual return of 14%. We can share 50% of excess  operating cash flows,  as
     well as 25% of excess sale or refinancing proceeds on this loan.

(L)  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.

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

(N)  At  December  31,  2007,  we had an  interest  in the first  lien  position
     relating to this loan.

(O)  During 2006, these mezzanine loans did not make required interest payments,
     causing them to be in default.  We recognized  impairment  charges of $14.2
     million for these loans due to  construction  and sales issues  relating to
     the underlying  properties.  We have  determined the impairment  amounts by
     analyzing  the cash flows of the  respective  projects  upon  completion of
     construction  at the  property  level and  determining  a fair value of the
     properties.  As a result the  carrying  amounts  have been  written down to
     reflect these values.

(P)  During  2007,  we  recorded  impairment  charges of $10.2  million on these
     bridge and mezzanine  loans and  subordinated  notes,  which  includes $1.1
     million for assets  sold  during the year.  We  determined  the  impairment
     amounts by obtaining  fair market  prices for these  assets,  as well as by
     analyzing the cash flows of the project upon  completion of construction at
     the property level. As a result, carrying amounts have been written down to
     reflect these market prices.

(Q)  During 2006, this mezzanine loan did not make required  interest  payments,
     causing it to be in default. 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.

(R)  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.

(S)  The weighted  average  interest rate on the portfolio at December 31, 2006,
     was 7.20%.

                                       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)                                                  2007           2006
                                                            -----------    -----------
                                                                     
Balance at beginning of year                                $   545,898    $    65,706
Advances made                                                   253,266        509,191
Loan origination fees (net of acquisition expenses)                (100)            --
Sales or repayments                                            (256,083)       (11,490)
Loss on sales or repayments                                      (4,447)            --
Amortization of costs and fees                                      710            507
Impairment losses                                               (10,120)       (14,219)
Prepayment penalty from debt security refinancing, net of
  unamortized loan origination fees                                  --         (3,005)
Discount on swap                                                     --           (792)
Capitalized interest                                                520             --
                                                            -----------    -----------

Balance at end of year                                      $   529,644    $   545,898
                                                            ===========    ===========



NOTE 4 - AVAILABLE-FOR-SALE INVESTMENTS, AT FAIR VALUE

At  December  31,  2007,  we  had  the  following   investments   classified  as
available-for-sale:

     o    commercial mortgage-backed securities ("CMBS");
     o    mortgage revenue bonds.

We also held investments in debt securities and CDO securities,  all of which we
have now sold.

Information regarding our available-for-sale investments is as follows:


(IN THOUSANDS)                                   Mortgage
December 31, 2007                CMBS         revenue bonds       Total
- -----------------            -------------    -------------   -------------
                                                     
Amortized cost               $      69,269    $       4,668   $     102,112

Unrealized gains                        --              211             211
                             -------------    -------------   -------------

Fair value                   $      69,269    $       4,879   $      74,148
                             =============    =============   =============


                                 Debt            Mortgage
December 31, 2006             securities      revenue bonds       Total
- -----------------            -------------    -------------   -------------
                                                     
Amortized cost               $      83,497    $       4,846   $      88,343

Unrealized gains                       359              121             480
Unrealized losses                   (1,274)              --          (1,274)
                             -------------    -------------   -------------
Net unrealized gain (loss)            (915)             121            (794)
                             -------------    -------------   -------------

Fair value                   $      82,582    $       4,967   $      87,549
                             =============    =============   =============



a) CMBS

During  2007,  we  purchased  $135.3  million  of CMBS for a net cost of  $123.1
million and discounts aggregating $12.2 million.  These securities bear interest
at a weighted  average  interest  rate of 5.92% and mature on dates ranging from

                                       52


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


June 2022  through  June 2049.  During  December  of 2007,  we sold two of these
investments  for $15.6  million and realized a loss on the sale of $10.3 million
(see Note 2).

CMBS  investments  we hold were  comprised  of the  following as of December 31,
2007:


                                 Face                                             Percentage of
(DOLLARS IN THOUSANDS)          amount         Accreted cost       Fair value       fair value
                            ---------------   ---------------   ---------------   ---------------
                                                                                
Security rating:
   BBB+                     $         4,750   $         3,716   $         3,716               5.4%
   BBB                               51,128            33,736            33,736              48.7
   BBB-                              50,991            31,817            31,817              45.9
                            ---------------   ---------------   ---------------   ---------------

                            $       106,869   $        69,269   $        69,269             100.0%
                            ===============   ===============   ===============   ===============



During  2007,  we  recognized  impairment  losses of $28.2  million  on our CMBS
investments  that were previously  recorded as unrealized  losses in accumulated
other comprehensive income (see below).

b)  Mortgage Revenue Bonds

These  investments  represent  taxable  revenue bonds that were  purchased  from
Centerline in 2003.  Each revenue bond is secured by a first mortgage  position,
held by Centerline, on a multifamily property.

c)  Debt Securities and CDO Equity

During March 2007,  we purchased a $10.1 million  investment  in CDO  securities
(class J, K, L, M, N, O and preferred shares),  issued by Nomura CRE CDO 2007-2,
LTD  ("Nomura")  which earned  interest at a weighted  average  interest rate of
9.00%.  During  December  2007, we sold these  securities to an affiliate of our
Advisor for $7.9  million,  of which $1.7 million was used to repay a repurchase
facility that collateralized  these debt securities (see Note 20). We realized a
loss on the sale of $2.1 million

During November of 2007, we sold our remaining portfolio of debt securities.  As
a result of the sale,  we received  total  proceeds of $71.2  million,  of which
$67.5 million was used to repay a repurchase facility that collateralized  these
debt securities. We realized a loss on the sale of $2.2 million.

d)  Unrealized Losses

The fair value and gross unrealized losses of our available-for-sale investments
aggregated  by length of time that these  individual  securities  have been in a
continuous unrealized loss position at December 31, 2007 and 2006, is summarized
in the table below:


                                     December 31, 2007                       December 31, 2006
                          ---------------------------------------   ---------------------------------------
                           Less than     12 months                   Less than     12 months
(DOLLARS IN THOUSANDS)     12 months      or more        Total       12 months      or more        Total
                          -----------   -----------   -----------   -----------   -----------   -----------
                                                                              
Number of securities:
  Debt securities                  --            --            --             3             9            12
                          -----------   -----------   -----------   -----------   -----------   -----------
Total                              --            --            --             3             9            12

Fair value                $        --   $        --   $        --   $    35,799   $    37,579   $    73,378
Gross unrealized losses   $        --   $        --   $        --   $       246   $     1,027   $     1,273



During 2007, as a result of market  conditions and our liquidity issues referred
to Note 2, we recognized  certain  unrealized losses resulting from fluctuations
in interest  rates and interest rate spreads  subsequent to the  acquisition  of
certain  CMBS  investments.  While  it is  still  our  intention  to hold  these
investments  to  maturity,  or at least until  interest  rates or interest  rate
spreads  change  such  that the fair  value is no longer  less than book  value,
current market  conditions could impede our ability to hold these investments to
maturity or recovery as further  deterioration in market  conditions could force
us to sell these assets.  As such,  we have recorded a $28.2 million  impairment
charge  resulting from these declines in market values as impairment  charges in
our 2007 statement of operations.

At December  31,  2007,  all of our CMBS were  pledged as  collateral  under our
repurchase facilities (see Note 11).

                                       53


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 5 - INVESTMENT IN ARCAP

We owned 485,000 units of Series A Convertible Preferred Membership Interests in
ARCap as well as 315,000  common  units,  which we acquired  upon  converting an
equal number of preferred  units in December 2005. The initial cost of all units
was $25 each.

During August 2006, we sold our  membership  interests and common units in ARCap
to  Centerline  (see also Note 20).  In  connection  with the sale,  we received
proceeds of $38.8  million,  consisting of $24.5 million for the purchase of the
interests and $14.3 million of special  distributions for income earned prior to
consummation of the sale. Of the distributions,  we recorded approximately $12.6
million  as a  return  of  capital  and the  sales  proceeds  yielded  a gain of
approximately $19.2 million. During 2007, we received an additional $0.3 million
due to the  release of a cash  escrow  that was held back at the  closing of the
sale and was pending release upon the expiration of a certain event. We recorded
this receipt as additional  gain on the  consolidated  statements of operations.
Contingent  upon future  events,  we may receive an  additional  $0.5 million of
proceeds in 2008 which would result in additional gain when received.


NOTE 6 - REAL ESTATE OWNED - DISCONTINUED OPERATIONS

During  2007,  we sold our  economic  interest  in the Concord  portfolio  to an
affiliated  party (see Note 13),  resulting  in proceeds of $12.0  million and a
gain of $3.6 million.  During 2006, we sold the Reserve at Autumn Creek Property
for  proceeds of $4.2  million,  resulting in a net gain of $0.2  million.  As a
result  of  these  sales,  we  have  reclassified  real  estate  owned  property
operations  for  the  current  period  and  all  comparable   prior  periods  as
discontinued operations, as provided in the table below.


                                             Year ended December 31,
                                    ---------------------------------------
                                        2007          2006          2005
                                    -----------   -----------   -----------
                                                       
Revenues                            $     1,815   $       663   $     2,280
                                    ===========   ===========   ===========
Gain on sale of real estate owned   $     3,611  $         --  $         --
                                    ===========   ===========   ===========
Net income                          $     3,531   $       569   $       434
                                    ===========   ===========   ===========



Prior to the 2007 sale of the Concord  portfolio,  we  recorded a $41.0  million
amortizing  mortgage resulting from a refinancing at the property level that was
no-recourse  to us. At December  31,  2006,  the  mortgage  liability  was $39.9
million.  Upon sale of the  properties in 2007, we  de-recognized  the liability
along with the assets.


NOTE 7 - ACCOUNTS RECEIVABLE

Accounts receivable consisted of the following:


                         Year ended December 31,
                       -------------------------
(IN THOUSANDS)             2007          2006
                       -----------   -----------
                              
Escrow receivable(1)   $    24,287  $         --
Interest receivable          5,737         7,596
Other                           42            74
                       -----------   -----------
                       $    30,066   $     7,670
                       ===========   ===========


(1) Escrow balances are being held with Citigroup as additional  collateral,  to
   be released as a percentage of sales, when an asset that  collateralizes  the
   facility is sold.

                                       54


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 8 - DEFERRED CHARGES AND OTHER ASSETS, NET

Detail of deferred charges and other assets, net is provided in the table below:


                                                     Year ended December 31,
                                                    -------------------------
(IN THOUSANDS)                                          2007          2006
                                                    -----------   -----------
                                                            
Deferred financing charges, net of accumulated
  amortization of $1,030 in 2007 and $151 in 2006   $     6,867   $     7,467
Interest rate derivatives (see Note 16)                      --         1,143
Other assets                                                 47            61
                                                    -----------   -----------

Total                                               $     6,914   $     8,671
                                                    ===========   ===========



NOTE 9 - CONCENTRATION

As of December  31, 2007,  19.7%,  15.1% and 13.1% of our  investment  portfolio
(excluding  CMBS)  were  secured  by  properties  in  California,  New  York and
Colorado,  respectively, and 11.9% consisted of first mortgage loans made to one
borrower who is an affiliate of our Advisor.

CMBS  investments  are  secured  by a pool  of  mortgage  loans  for  which  the
underlying properties are located throughout the United States.


NOTE 10 - CDO NOTES PAYABLE

During  2006,  we issued  approximately  $400.0  million of notes and  preferred
shares for our first CDO securitization through a wholly owned subsidiary,  AMAC
CDO Funding I ("AMAC CDO"). We have issued a full and unconditional guarantee of
these  securities  issued  in  AMAC  CDO,  which  no  other  subsidiary  of ours
guarantees.  The CDO  consists  of $362.0  million  Series I CRE notes and $12.0
million of non-investment  grade notes and $26.0 million of preferred shares, of
which we  retained  the latter  two.  The  Series I CRE notes  have an  absolute
maturity of November 2050 and carry a combined  weighted  average rate of 5.27%.
We  incurred  approximately  $6.9  million  of costs  related  to our  first CDO
securitization,  which are being  amortized  on a  straight-line  basis over the
average life of the CDO (which is nine years).

We retained all of the non-investment  grade securities and the preferred shares
in a wholly owned subsidiary,  AMAC CDO I Equity, LLC ("AMAC Equity").  AMAC CDO
holds the assets,  consisting  primarily of first  mortgage  loans,  subordinate
interests in first mortgage loans, mezzanine loans and bridge loans, which serve
as  collateral  for the CDO (see Note 3). As of December 31, 2007,  these assets
totaled  $395.3  million and the remainder of the proceeds are held in escrow to
fund additional assets.

The CDO  may be  replenished,  pursuant  to  certain  rating  agency  guidelines
relating to credit quality and  diversification and substitute  collateral,  for
loans that are repaid  during the first five years of the CDO.  Thereafter,  the
CDO  securities  will  be  retired  in  sequential  order  from  senior-most  to
junior-most as loans are repaid.  The financial  statements of both wholly owned
subsidiaries  are  consolidated  in our financial  statements.  The Series I CRE
notes are treated as a secured  financing,  and are non-recourse to us. Proceeds
from the issuance of these notes were used to repay all of the debt  outstanding
under one of our repurchase  facilities at the time this transaction closed (see
Note 11) and to fund additional investments.

                                       55


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 11 - REPURCHASE FACILITIES

Our repurchase  facilities consisted of financing  collateralized by investments
in mortgage loans, CMBS, bridge notes,  mezzanine loans and subordinated  notes.
They are categorized in the table below by lending institution:


                        Year Ended December 31,
                       -------------------------
(IN THOUSANDS)             2007          2006
                       -----------   -----------
                               
Citigroup              $    81,345   $    84,149
Bear Stearns                55,040            --
UBS                             --        48,928
RBC                             --        30,499
                       -----------   -----------

Total                  $   136,385   $   163,576
                       ===========   ===========



Citigroup Facility
- ------------------

During 2006, we executed a repurchase facility with Citigroup for the purpose of
funding investment activity for a planned CDO securitization. Borrowings on this
facility had interest  rates of 6.18% at December 31, 2007, as compared to 6.13%
at December 31, 2006.

During 2007,  we entered into an agreement to terminate  this facility (see Note
2).

Bear Stearns Facility
- ---------------------

During 2007, we executed a repurchase  facility with Bear Stearns  International
Limited ("Bear Stearns") for the purposes of financing investment  activity.  We
used  this  facility  to  refinance  our  debt  securities  portfolio  and  CMBS
investments  previously  financed  through other  facilities.  This facility had
borrowings  at a weighted  average  interest rate of 6.26% at December 31, 2007.
The borrowings are subject to 30-day settlement terms.

UBS and RBC Facilities
- ----------------------

We had two  repurchase  facilities  with RBC  Capital  Markets  ("RBC")  and UBS
Financial Services ("UBS") for the purposes of financing our investments in debt
securities.  During 2007, we obtained new  financing for the entire  outstanding
balance on our RBC repurchase facility and our UBS repurchase facility utilizing
our Bear Stearns facility  described above. At December 31, 2006,  borrowings on
our UBS repurchase  facility had an interest rate of 5.39%.  The borrowings were
subject to 30-day  settlement terms.  Borrowings on our RBC repurchase  facility
had an interest  rate of 5.45% at December  31, 2006.  Both of these  facilities
have been terminated and are no longer available.

Banc of America Facility
- ------------------------

During 2007, we executed a repurchase agreement with Banc of America Securities,
LLC ("Banc of America") to provide  financing for investments in mezzanine loans
and subordinated  notes. There are no outstanding amounts on this facility as of
December 31, 2007.  Advance rates on borrowings,  which will be determined on an
asset-by-asset basis, will be subject to 30-day settlement terms. Interest rates
on the borrowings will also be determined on an asset-by-asset basis.

$103.5  million  of our  mortgage  loans  and all of our  CMBS  are  pledged  as
collateral  in  connection  with  the  Citigroup  and  Bear  Sterns   repurchase
facilities (see Notes 3 and 4).


NOTE 12 - LINE OF CREDIT - RELATED PARTY

We have a revolving credit facility (the "Revolving  Facility") with Centerline.
The  Revolving  Facility,  which is  unsecured,  provides up to $80.0 million in
borrowings to be used to purchase new investments and for general purposes,  and
bears  interest at 30-day LIBOR plus 3.00%.  The Revolving  Facility  expires in
June 2008 with a one-year optional extension. In the opinion of our Advisor, the
terms  of  this  facility  are  consistent  with  those  of  transactions   with
independent third parties.  At December 31, 2007, we had approximately  $77.7 in
borrowings outstanding,  bearing interest at a rate of 7.60% , compared to $15.0
million at a rate of 8.35% at December 31, 2006.

                                       56


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


We have covenant  compliance  requirements  on our related party line of credit.
These covenants include:

     o    minimum adjusted net worth;
     o    liquidity;
     o    debt service coverage;
     o    recourse debt to adjusted net worth; and
     o    minimum adjusted AFFO.

At December 31,  2007,  we failed to meet the minimum  adjusted  net worth,  the
minimum adjusted FFO and the debt service coverage  requirements,  causing us to
be in default of the loan agreement. While we have not been called upon to repay
this  facility,  there can be no  assurance  that we will not be, nor whether we
will be able to extend the facility upon expiration.


NOTE 13 - INCOME TAXES

We have elected to be treated as a Real Estate  Investment  Trust ("REIT") under
Sections 856 through 860 of the Internal  Revenue Code of 1986, as amended ("the
Code").  In order to maintain our  qualification  as a REIT, we are required to,
among other things,  distribute  at least 90% of our REIT taxable  income to our
shareholders  and meet  certain  tests  regarding  the  nature of our income and
assets.  As a REIT, we are not subject to federal income tax with respect to the
portion of our income that meets certain criteria and is distributed annually to
shareholders.  Accordingly, no provision for federal income taxes is included in
the  condensed   consolidated   financial   statements  with  respect  to  these
operations.  We believe we have and  intend to  continue  to operate in a manner
that allows us to continue to meet the requirements for taxation as a REIT. Many
of these requirements,  however, are highly technical and complex. If we were to
fail to meet these requirements, we could be subject to federal income tax.


NOTE 14 - SUBSIDIARY EQUITY

During March 2005, AMAC Capital Financing I, a wholly owned  subsidiary,  issued
25,000 Floating Rate Preferred  Securities with a stated  liquidation  amount of
$1,000 per security. We received approximately $24.2 million in proceeds, net of
closing  costs.  The  securities  are callable in March 2010 and bear  interest,
re-set  quarterly,  equal to 30-day LIBOR plus 3.75%.  At December 31, 2007, the
rate was 8.98%. There are no covenants related to these securities.


NOTE 15 - ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following:


                                           Year Ended December 31,
                                          -------------------------
(IN THOUSANDS)                                2007          2006
                                          -----------   -----------
                                                  
Interest rate derivatives (see Note 16)   $    26,631   $     8,673
Refundable deposits (1)                           161         1,161
Accrued interest payable                       14,446         3,078
Other                                           1,686           754
                                          -----------   -----------

                                          $    42,924   $    13,666
                                          ===========   ===========


(1)  Includes refundable deposits collected during the due diligence period of a
     loan transaction which are payable to other parties.

                                       57


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 16 - DERIVATIVE INSTRUMENTS

Our  derivative  instruments  are  comprised  of cash  flow  hedges  of debt and
free-standing  derivatives  related to  investments.  While we carry  derivative
instruments  in  both   categories  at  their   estimated  fair  values  on  our
consolidated  balance  sheets,  the  changes in those fair  values are  recorded
differently. To the extent that the cash flow hedges are effectively hedging the
associated  debt, we record changes in their fair values as a component of other
comprehensive  income  within  shareholders'  equity.  If a cash  flow  hedge is
ineffective,  we include such ineffectiveness in our consolidated  statements of
operations. With respect to the free-standing derivatives, we include the change
in their fair value in our consolidated statements of operations.

CASH FLOW HEDGES OF DEBT

Our borrowings under  repurchase  facilities,  CDO notes payable,  related party
line of credit and our  preferred  shares of a subsidiary  (subject to mandatory
repurchase) incur interest at variable rates, exposing us to interest rate risk.
We have  established a policy for risk  management  outlining our objectives and
strategies for use of derivative instruments to potentially mitigate such risks.

Effective  March 30, 2007,  we entered into a three-year  interest  rate swap to
reduce our exposure to possible  increases in the variable  interest rate on our
subsidiary's preferred shares (subject to mandatory repurchase).  Under the swap
agreement,  we are  required  to pay  Bear  Stearns  a fixed  rate of 4.97% on a
notional  amount of $25.0 million and will receive a floating rate equivalent to
three-month LIBOR.

As of December 31, 2007,  including the above mentioned swap, we had 20 interest
rate swaps  with an  aggregate  notional  amount of $432.7  million,  which will
expire  on dates  ranging  from  November  2008  through  February  2022 and are
designated  as cash flow  hedges,  with the hedged item being the  variable-rate
interest  payments  on our  repurchase  facilities,  CDO notes  payable  and our
subsidiary's  preferred  shares  (subject to mandatory  repurchase).  Amounts in
accumulated other comprehensive income (as described above) will be reclassified
into earnings in the same period during which the hedged forecasted  transaction
affects   earnings.   Since  we  are  hedging  the  interest   payments  on  our
variable-rate debt, the forecasted transactions are the interest payments.

At inception and on an ongoing basis,  we assess whether the swaps are effective
in offsetting  changes in the variable cash flows of the hedged item. We measure
ineffectiveness  of our cash flow  hedges on a  quarterly  basis and  record any
ineffectiveness   in  interest  expense  on  the   consolidated   statements  of
operations.  With the exception of five,  all of our swaps have been  effective,
and we expect they will continue to be effective in the future. We have recorded
a reduction in interest  expense of $0.2 million related to  ineffectiveness  on
these swaps. One of these swaps includes an embedded financing component,  which
has caused and will  continue to cause some  ineffectiveness,  within the limits
allowed by  Statement  of  Financial  Accounting  Standards  ("SFAS")  No.  133,
ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES,  to maintain hedge
accounting.

During 2007, we terminated 31 of these swaps in connection  with the disposition
and  refinancing  of certain assets (see Note 2), and paid $7.9 million in costs
relating to the termination. Of these costs, $6.5 million has been recorded as a
reduction  of  other  income  due  to  changes  in  cash  flows  of   forecasted
transactions and $1.4 million remain in accumulated other  comprehensive  income
and will be amortized  over the  remaining  lives of the  terminated  derivative
agreements,  as long as there is a high  probability that there will be interest
payments made on variable rate debt throughout this term.

During 2008, we terminated  another 15 of these swaps that were hedging variable
rate interest payments on the Citigroup  facility.  We paid termination costs of
$5.1 million, of which, $3.4 million was recorded as a reduction of other income
in 2007 due to changes in cash flows of forecasted transactions and $0.1 million
remain in accumulated other comprehensive  income and will be amortized over the
remaining  lives  of the  terminated  derivative  agreements,  as  long as it is
probable  that  there  will be  interest  payments  made on  variable  rate debt
throughout this term. The remaining $1.7 million in termination  costs represent
a further decline in value from December 31, 2007 through the  termination  date
and will be charged to expense in 2008.

For swap  agreements  that we do not plan to  terminate,  we estimate  that $9.7
million of the net unrealized losses included in accumulated other comprehensive
loss will be reclassified into interest expense within the next 12 months.

                                       58


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


FREE-STANDING DERIVATIVES RELATED TO INVESTMENTS

We had three  interest  rate swaps with an  aggregate  notional  amount of $20.1
million that hedged changes in the fair value of certain investments. We did not
elect to apply hedge accounting to these swaps. During 2007, we terminated these
swaps in connection  with the disposition and refinancing of certain assets (see
Note 2), and paid $1.5  million in costs  relating  to the  termination,  all of
which were recorded as a reduction of other income.

During 2007, we entered into two new swap  agreements to which we elected not to
apply hedge accounting.  These swaps,  which hedged changes in the fair value of
certain investments,  had an aggregate notional amount of $31.9 million and were
due to expire on May 2016 and February 2022.

During 2008, we terminated these two swaps,  incurring termination costs of $2.4
million of which,  $1.3  million was  recorded as a reduction of other income in
2007.  The  remaining  $1.1  million in  termination  costs  represent a further
decline in value from December 31, 2007 through the termination date and will be
charged to expense in 2008.

We are required to maintain a minimum balance of collateral with Banc of America
and Bear Stearns in  connection  with these  interest  rate swaps.  From time to
time, as market rates  fluctuate,  we may be called upon to post additional cash
collateral.  These  payments are held as deposits  with Bank of America and Bear
Stearns and will be used to settle the swap at termination  date if market rates
fall below the fixed  rates on the swaps.  At  December  31,  2007,  we had $1.7
million of deposits held by Banc of America and Bear Stearns.

FINANCIAL STATEMENT IMPACT

Interest rate swaps in a net liability position are recorded in accounts payable
and  accrued  expenses  (see  Note 15) and  those in a net  asset  position  are
recorded in deferred charges and other assets (see Note 8). The amounts recorded
are provided in the table below:


                          December 31,      December 31,
(IN THOUSANDS)                2007              2006          Dollar Change       % Change
                         --------------    --------------    --------------    --------------
                                                                             
Net asset position       $           --    $        1,143    $       (1,143)             (100)%
Net liability position   $      (26,631)   $       (8,673)   $      (17,958)           (207.1)%
                         --------------    --------------    --------------    --------------

Net                      $      (26,631)   $       (7,530)   $      (19,101)           (253.7)%
                         ==============    ==============    ==============    ==============



Net (loss) income included the following related to our freestanding derivatives
and interest rate hedges:


                                                         Year Ended December 31,
                                                -----------------------------------------
(IN THOUSANDS)                                      2007           2006           2005
                                                -----------    -----------    -----------
                                                                     
Included in interest expense:
Interest receipts                               $     1,510    $       588    $        47
Interest payments                                      (891)          (132)          (115)
Ineffectiveness                                         159           (148)            --
                                                -----------    -----------    -----------
Subtotal                                                778            308            (68)
                                                -----------    -----------    -----------

Included in other income (loss):
Loss on termination included in other income        (10,208)            --             --
Change in fair value included in other income        (1,373)        (5,299)            --
                                                -----------    -----------    -----------
Subtotal                                            (11,581)        (5,299)            --
                                                -----------    -----------    -----------

Net                                             $   (10,803)   $    (4,991)   $       (68)
                                                ===========    ===========    ===========


                                       59


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 17 - SHAREHOLDERS' EQUITY

Preferred Shares
- ----------------

In July 2007, we issued  680,000  Preferred  Shares for gross  proceeds of $17.0
million.  Net of  underwriters  fees and  expenses,  our net proceeds were $15.9
million.  The shares  carry a cumulative  preferred  7.25% return based upon the
liquidation  amount of $25.00 per share and have no stated maturity.  Holders of
the shares may convert  them into 1.5  million  common  shares,  and we may also
redeem the shares at our option  after July 2012.  These  shares  have no voting
rights. Centerline purchased 280,000 of these shares (see Note 20).

Common Shares
- -------------

Our  independent  trustees  receive a portion of their  annual  compensation  in
common  shares.  The number of shares  issued and the  expense  related to those
shares are provided in the table below:


                                 Number of
(DOLLARS IN THOUSANDS)             Shares         Expense
                               -------------   ------------
                                         
2007                                  33,539   $        120
                               =============   ============
2006                                   2,040   $         30
                               =============   ============
2005                                   3,036   $         45
                               =============   ============



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

We have a share  repurchase  plan that  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. In 2005, we repurchased
a total of 40,000  shares  at a cost of  $547,000.  We made no such  repurchases
during 2007 and 2006.

Accumulated Other Comprehensive (Loss) Income
- ---------------------------------------------

Changes in  accumulated  other  comprehensive  (loss)  income  consisted  of the
following:


                                                  Net unrealized
                               Net unrealized     (loss) gain on
                               gain (loss) on      interest rate
(IN THOUSANDS)                   investments        derivatives           Total
                               ---------------    ---------------    ---------------
                                                            
Balance at January 1, 2005     $         9,988    $           129    $        10,117
Period change                           (2,916)               679             (2,237)
Reclassification adjustment             (3,097)                --             (3,097)
                               ---------------    ---------------    ---------------
Balance at December 31, 2005             3,975                808              4,783
Period change                           (6,993)            (3,642)           (10,635)
Reclassification adjustment              2,224                 --              2,224
                               ---------------    ---------------    ---------------
Balance at December 31, 2006              (794)            (2,834)            (3,628)
Period change                          (41,746)           (26,070)           (67,816)
Reclassification adjustments            42,751              9,440             52,191
                               ---------------    ---------------    ---------------
Balance at December 31, 2007   $           211    $       (19,464)   $       (19,253)
                               ===============    ===============    ===============



NOTE 18 - 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 our Advisor and its affiliates. A maximum of 843,347 options can be
granted,  with annual  limits based upon 10% of the shares  outstanding  at year
end,  as  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.

                                       60


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Our  compensation  committee  granted the  following  options to employees of an
affiliate of our Advisor pursuant to the Plan:


                                   Exercise                       Vesting
     Year           Number          Price          Term           Period
- -------------   -------------   ------------   ------------    -------------
                                                         
                      190,000   $      15.03       10 years          3 years
2003
2005                   65,062   $      17.20       10 years          3 years


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


                                              2006 (1)         2005
                                            ------------   -----------
                                                           
                                                    9.98%        10.95%
Dividend Yield
Estimated Volatility                               25.00%        26.00%
Risk Free Interest Rate                             4.73%         4.36%
Expected Lives (years)                               4.9           8.0



(1) These weighted average assumptions are as of March 31, 2006, the last period
    these options were re-valued,  as both grants were vested shortly after this
    date and fully amortized.


The following table  summarizes  share option activity in our share option plans
for the years ended December 31:


                                              2007                       2006                         2005
                                     ------------------------   -------------------------   --------------------------
                                                   Weighted                    Weighted                     Weighted
                                                    Average                     Average                      Average
                                                   Exercise                    Exercise                     Exercise
                                      Options        Price        Options        Price        Options         Price
                                    -----------   -----------   -----------   -----------   -----------    -----------
                                                                                         
Outstanding at Beginning of Year         93,000   $     15.03       187,052   $     15.78       130,000    $     15.03
Granted                                      --            --            --            --        65,052          17.20
Forfeited                                    --            --            --            --        (8,000)         15.03
Exercised                                    --            --       (94,052)        16.53            --             --
                                    -----------   -----------   -----------   -----------   -----------    -----------
Outstanding at End of Year               93,000         15.03        93,000   $     15.03       187,052    $     15.78
                                    ===========   ===========   ===========   ===========   ===========    ===========
Fair Value of options granted
  during the year (at grant date)   $        --   $        --   $        --   $        --   $    64,000    $     17.20
                                    ===========   ===========   ===========   ===========   ===========    ===========
Compensation cost recognized        $        --                 $    59,000(1)              $        --
                                    ===========                 ===========                 ===========


(1)  Includes  accelerated  vesting of 2005 grants upon the  termination  of the
     optionee.




                                                               As of December 31, 2007
                                        --------------------------------------------------------------------
                                                                               Weighted
                                                                                Average
                                                             Weighted          Remaining
                                                              Average         Contractual        Aggregate
                                                             Exercise            Term         Intrinsic Value
                                            Options            Price           (in years)      (in thousands)
                                        ---------------   ---------------   ---------------   ---------------
                                                                                  
Vested and expected to vest at end of
    period                                       93,000   $         15.03               5.3   $            --
                                        ===============   ===============   ===============   ===============
Exercisable at end of year                       93,000   $         15.03               5.3   $            --
                                        ===============   ===============   ===============   ===============



There was no aggregate intrinsic value at December 31, 2007, due to the exercise
prices of the outstanding  options being greater than the closing share price on
the last trading day of the year. This value fluctuates based on the fair market
value of our shares.

                                       61


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


As of  December  31,  2007,  the  cost of all of our  share  options  was  fully
amortized,   and  there  was  no  unrecognized   compensation  cost  related  to
share-based  compensation  grants.  There  were  685,295  shares  available  for
issuance as of December 31, 2007.


NOTE 19 - EARNINGS PER SHARE ("EPS")

Diluted  earnings per share is calculated  using the weighted  average number of
shares  outstanding  during the period plus the  additional  dilutive  effect of
common share  equivalents.  The dilutive effect of outstanding  share options is
calculated using the treasury stock method. The dilutive effect of the preferred
shares is calculated on the if-converted method. For the year ended December 31,
2007,  the  effect of the  assumed  conversion  of our  preferred  shares is not
included as the effect would be antidilutive.


(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)                         Income         Shares      Per Share
                                                              -----------    -----------   -----------
                                                                                  
2007:
- ----

Loss from continuing operations                               $   (62,113)
Preferred dividends                                                  (527)
                                                              -----------
Loss from continuing operations available to shareholders
  (Basic EPS)                                                     (62,640)         8,404   $     (7.45)
                                                                                           ===========
Effect of dilutive securities                                          --             --
                                                              -----------    -----------
Diluted EPS from continuing operations                        $   (62,640)         8,404   $     (7.45)
                                                              ===========    ===========   ===========

2006:
- ----

Income from continuing operations                             $     2,432
Preferred dividends                                                    --
                                                              -----------
Income from continuing operations available to shareholders
  (Basic EPS)                                                       2,432          8,323   $      0.29
                                                                                           ===========
Effect of dilutive securities                                          --              7
                                                              -----------    -----------
Diluted EPS from continuing operations                        $     2,432          8,330   $      0.29
                                                              ===========    ===========   ===========

2005:
- ----

Income from continuing operations                             $    15,035
Preferred dividends                                                    --
                                                              -----------
Income from continuing operations available to shareholders        15,035          8,316   $      1.81
  (Basic EPS)
                                                                                           ===========
Effect of dilutive securities                                          --              1
                                                              -----------    -----------
Diluted EPS from continuing operations                        $    15,035          8,317   $      1.81
                                                              ===========    ===========   ===========


                                       62


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 20 - RELATED PARTY TRANSACTIONS

The  following  summarizes  all costs  paid or payable  to our  Advisor  and its
affiliates:



 (IN THOUSANDS)                                            Year Ended December 31,
                                                  ---------------------------------------
                                                      2007          2006          2005
                                                  -----------   -----------   -----------
                                                                     
Fees to Advisor and affiliates:
  Shared services expenses                        $     1,660   $     1,672   $       947
  Asset management fees                                 1,570         1,810         1,545
  Servicing fees                                          566            64            --
  Incentive management fee                                 --            --         1,855
                                                  -----------   -----------   -----------

Total fees to Advisor and affiliates              $     3,796   $     3,546   $     4,347
                                                  ===========   ===========   ===========

Other costs:
  Interest paid on related party line of credit   $     2,970   $     1,461   $        24
                                                  ===========   ===========   ===========


Fees to Advisor and Affiliates
- ------------------------------

ADVISORY AGREEMENT

Under our amended  Advisory  Services  Agreement with our Advisor (the "Advisory
Agreement"),  which was amended in March 2007,  we pay certain fees, in addition
to  reimbursements  of certain  administrative  and other costs that our Advisor
incurs on our behalf for its ongoing management and operations of our Company:

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

I. Asset  management fees       Our Advisor  receives  an a sset  management fee
                                equal to 1.75% per year  for  the  first  $300.0
                                million  of  our  adjusted  equity  balance  (as
                                defined in the Advisory Agreement) and 1.50% per
                                year of our  adjusted  equity  balance in excess
                                of $300.0 million.

II.   Loan origination fees     Our Advisor is entitled to receive, with respect
                                to  each  investment  originated   by   us,  the
                                origination  points, if any,  paid by borrowers.
                                In    connection   with   the   acquisition   of
                                investments  for us, our Advisor also may act as
                                an advisor  to third parties  which  participate
                                with  us  in  such  investments  and may receive
                                origination points,  if any,  from  such   third
                                parties  or  their  borrowers.  In the event our
                                Advisor is  not  entitled  to an origination fee
                                from   a   borrower  for   a  loan  the  Advisor
                                originated for investment by us,  we will pay an
                                origination  fee  or  a  referral fee consistent
                                with industry practice, amount and terms.

III. Annual incentive           Our Advisor is entitled to receive incentive
     management fees            compensation for each fiscal year in an amount
                                equal to the product of:

                                (A) 25% of the dollar amount by which

                                      (1)   Adjusted   Funds   from   Operations
                                            ("AFFO")   before   this   incentive
                                            management  fee per share  (based on
                                            the  weighted   average   number  of
                                            shares  outstanding)  and  excluding
                                            non-cash  gains or losses due to the
                                            recording of fair value hedges

                                      exceeds

                                      (2)   the weighted average per share value
                                            of (x) $20 and  (y) the  prices  per
                                            share of any secondary  offerings by
                                            the   Company   multiplied   by  the
                                            greater of:

                                            (a) 9.00%; and

                                            (b) the Ten-Year U.S.  Treasury Rate
                                                plus 2.00% per annum

                                       63


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                multiplied by

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

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

                                A  minimum  of 10% and a  maximum  of 50% of the
                                annual incentive management fee is to be paid in
                                common shares, at the discretion of our Board of
                                Trustees.

IV.  Shared services expenses   Our  Advisor  is  reimbursed  by  us for (i) the
                                actual costs to the Advisor of goods,  materials
                                and services used for and  by us  obtained  from
                                unaffiliated parties, (ii) the  costs of certain
                                personnel  employed  by the Advisor and directly
                                involved in the organization and business of our
                                Company  and  for  legal,  accounting,  transfer
                                agent, reinvestment and redemption plan adminis-
                                tration,  data   processing,   duplication   and
                                investor  communications  services  performed by
                                employees or officers of the Advisor.

V.    Termination Fees          The Advisory  agreement will be subject to early
                                termination   for  "cause", without payment of a
                                termination fee. However, if termination  occurs
                                without cause, or is not renewed  after its one-
                                year  term,  the Advisor   will  be  entitled to
                                receive a  termination  fee  based on historical
                                Asset Management and Annual Incentive Management
                                fees or a market rate.

Prior to the March 2007 amendment to the Advisory Agreement,  the following fees
were paid to the Advisor differently than they are currently paid:

     o    ASSET  MANAGEMENT FEES - We paid asset  management fees equal to 1.75%
          of our total equity  balance,  adjusted by certain  costs and one-time
          events.
     o    INCENTIVE MANAGEMENT FEES - We paid incentive management fees based on
          a calculation that used an AFFO and specified  yield-based  threshold.
          Payment of this fee was made in cash only.

Other fees as described above are consistent  with the Advisory  Agreement prior
to the March 2007 amendment.

SERVICING FEES

We pay Centerline  Servicing Inc ("CSI"), an affiliate of Centerline,  a fee for
servicing and special  servicing our mortgage loans and other  investments equal
to the  Advisor's  actual costs of  performing  such  services but not less than
0.08% per year of the  principal  balance of the related  mortgage loan or other
investment.

Other Related Party Transactions
- --------------------------------

GENERAL

During April 2007, we amended our revolving  credit  facility with Centerline to
increase  our  borrowing  capacity  from  $50.0  million to $80.0  million.  The
maturity  date of the  facility  was also  extended to June 2008 with a one-year
optional  extension.  In the opinion of our Advisor,  the terms of this facility
are consistent with those of transactions  with  independent  third parties.  At
December  31,  2007,  and  December  31,  2006,  we had $77.7  million and $15.0
million, respectively, in borrowings outstanding,  bearing interest at a rate of
7.60% and 8.35%, respectively.

During 2006 and 2007,  we funded four  mortgage  loans and two  mezzanine  loans
aggregating $143.4 million to properties  developed by a company partly owned by
the chairman of Centerline.  These transactions were approved by the independent
members of our Board of Trustees  and, in the opinion of  management,  the terms
were consistent with independent third-party transactions.

During March 2007, Centerline entered into a 10b5-1 Plan whereby it may purchase
our common shares in open market purchases based on  pre-determined  parameters,
up to the 9.8% share ownership limit in our trust  agreement.  Through  December
31, 2007, it has purchased  580,000 common shares under this plan,  amounting to
6.9% of our outstanding common shares at December 31, 2007.  Centerline has also

                                       64


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


purchased  280,000 of our preferred shares that we issued in July 2007 (see Note
11), which amounts to an aggregate  economic  ownership  percentage of over 10%,
assuming all preferred shares were converted to common shares.

TRANSACTIONS  WITH CENTERLINE REAL ESTATE SPECIAL  SITUATIONS  MORTGAGE FUND LLC
("CRESS"), AN AFFILIATE OF OUR ADVISOR

During 2006, we entered into a  co-investment  agreement with CRESS,  whereby we
and  CRESS  participate  in  investment  opportunities  that are  originated  by
affiliates and which meet the investment  criteria of both companies.  A portion
of our 2007 investments was made pursuant to this agreement.

During March 2007,  we sold our economic  interest in the Concord  properties to
CRESS (see Note 6).

During  December  2007, we sold our  investment in CDO  securities to CRESS (see
Note 4).

During  January and February  2008, we sold 11 mortgage loans to CRESS (see Note
23).

TRANSACTIONS WITH CENTERLINE  MORTGAGE CAPITAL INC. ("CMC"), AN AFFILIATE OF OUR
ADVISOR

During  September  2006, CMC funded a first mortgage loan in the amount of $27.3
million as part of a refinancing of one of our loans (see Note 3).

During December 2007, we sold four mortgage loans to CMC (see Note 3).

During  2007,  we  partially  or fully  funded  22 first  mortgage,  bridge  and
mezzanine loans and  subordinated  notes,  totaling $255.1 million (see Note 3),
originated  by CMC, an affiliate of our  Advisor.  CMC received  $0.9 million in
loan origination fees related to these  originations,  all of which were paid by
the  borrowers.  During 2006,  we  partially or fully funded 58 first  mortgage,
bridge and mezzanine loans and subordinated notes,  totaling $500.1 million. CMC
received $2.0 million in loan origination fees related to these originations.

                                       65


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 21 - SELECTED QUARTERLY FINANCIAL DATA


                                                                                    2007 Quarter Ended
                                                                                       (Unaudited)
                                                           ---------------------------------------------------------------------
(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)                        March 31          June 30         September 30     December 31(1)
                                                           ---------------   ---------------   ---------------   ---------------
                                                                                                     
Total revenues                                             $        12,501   $        15,312   $        16,948   $        15,348
                                                           ===============   ===============   ===============   ===============

Net income (loss)                                          $         5,164   $         3,477   $          (187)  $       (67,036)
                                                           ===============   ===============   ===============   ===============

Net income (loss) from continuing operations per
  share (basic and diluted)                                $          0.19   $          0.41   $         (0.05)  $         (8.00)
                                                           ===============   ===============   ===============   ===============

Net income from discontinued operations per
  share (basic and diluted)                                $          0.42   $            --   $            --   $            --
                                                           ===============   ===============   ===============   ===============

Net income (loss) per share (basic and diluted)            $          0.61   $          0.41   $         (0.05)  $         (8.00)
                                                           ===============   ===============   ===============   ===============


                                                                                    2006 Quarter Ended
                                                                                       (Unaudited)
                                                           ---------------------------------------------------------------------
(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)                        March 31          June 30       September 30(2)    December 31(3)
                                                           ---------------   ---------------   ---------------   ---------------
                                                                                                     


Total revenues                                             $         5,671   $         7,249   $         8,509   $        10,265
                                                           ===============   ===============   ===============   ===============

Net income (loss)                                          $         2,169   $         5,215   $         1,234   $        (5,931)
                                                           ===============   ===============   ===============   ===============

Net income (loss) from continuing operations per
  share (basic and diluted)                                $          0.27   $          0.62   $          0.14   $         (0.74)
                                                           ===============   ===============   ===============   ===============

Net income (loss) from discontinued operations per share
  (basic and diluted)                                      $         (0.01)  $          0.01   $          0.01   $          0.02
                                                           ===============   ===============   ===============   ===============

Net income (loss) per share (basic and diluted)            $          0.26   $          0.63   $          0.15   $         (0.72)
                                                           ===============   ===============   ===============   ===============


(1)  Includes  realized  losses  incurred  from  the sale of  twenty-four  first
     mortgage  loans,  two CMBS, and the remaining  portfolio of debt securities
     ($19.1  million),  as well  as  impairments  recorded  for  certain  of our
     mortgage  loans  and  CMBS  ($38.3  million),   losses  incurred  upon  the
     termination of certain  interest rate swaps ($10.3  million) and related to
     the changes in the fair value of certain interest rate swaps to which we do
     not apply hedge accounting ($1.3 million).
(2)  Includes a gain resulting from the sale of our ARCap  membership  interests
     ($19.2 million), an expense related to changes in the fair value of certain
     interest  rate  swaps to  which  we do not  apply  hedge  accounting  ($8.4
     million),  losses relating to the sale of 20 FNMA securities ($3.0 million)
     and impairment  losses  recorded on two notes  receivable and one mezzanine
     loan ($2.4 million).
(3)  Includes  impairment  losses  relating  to  three  mezzanine  loans  ($12.9
     million), and income recognized from increases in the fair value of certain
     interest rate swaps ($2.9 million).

NOTE 22 - 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 133rd  Judicial  District Court of Harris
County,  Texas.  The suit  alleged  that the loan  transaction  was not properly
authorized by the borrower and was not for a legitimate  borrower  purpose.  The
suit claimed,  among other causes of action against the  respective  defendants,
wrongful foreclosure of the real estate collateral,  tortious  interference with
contract and civil  conspiracy.  The suit sought,  among other  relief,  actual,
consequential,  and exemplary damages, and a declaration that the loan documents
were  unenforceable  and constituted a cloud on title. The case went to trial in
September  2006 and was  settled for  $150,000.  This  amount is  recognized  in
general  and   administrative   expenses  in  our  consolidated   statements  of
operations.

                                       66


              AMERICAN MORTGAGE ACCEPTANCE COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


b)   Guarantees

Prior to 2000,  we entered into a loan  program with Fannie Mae,  under which we
agreed to guarantee a first-loss  position on certain loans. In June and October
of 2000, we  originated  two loans  totaling $3.3 million under the program.  In
September 2003, we transferred and assigned all of our obligations  with respect
to these two  loans to CMC.  Pursuant  to the  agreement  with  CMC,  Centerline
guaranteed CMC's obligations, and we agreed to indemnify both CMC and Centerline
for any  losses  incurred  in  exchange  for  retaining  all  fees  that we were
otherwise  entitled to receive  from Fannie Mae under the  program.  The maximum
exposure at December 31, 2007, was $3.1 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.

We monitor the status of the  underlying  properties  and  evaluate 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.

Future Funding Commitments

We are committed to additionally fund the following first mortgage and mezzanine
loans at December 31, 2007:


                                                                                    (IN THOUSANDS)

                                                                            Maximum Amount of Commitment
                                                                     ------------------------------------------
                                                                                      Less than
Issue Date                 Project                   Location            Total          1 Year       1-3 Years
- --------------   ----------------------------   -----------------    -------------  -------------  ------------
                                                                                    
Apr-05           Atlantic Hearthstone           Hillsborough, NJ     $         344  $         344  $         --
Nov-06           12 Atlantic Station Hotel(1)   Atlanta, GA                  1,000          1,000            --
Feb-07           Aberdeen Apartments (1)        Houston, TX                    245            245            --
Jun-07           122 Greenwich Avenue(1)        New York, NY                 3,438          3,438            --
                                                                     -------------  -------------  ------------

Total Future Funding Commitments                                     $       5,027  $       5,027  $         --
                                                                     =============  =============  ============


(1)  Assets have been sold  subsequent to December 31, 2007,  extinguishing  our
     commitment to fund these loans in the future (see Note 23).


NOTE 23 - SUBSEQUENT EVENTS

In January 2008, we sold four mortgage loans to an affiliate of our Advisor (see
Note 20).  This sale  resulted  in  proceeds  of $23.3  million,  of which $16.5
million  was  used to  repay  a  repurchase  facility  collateralized  by  these
investments.  The sale  resulted in a realized  loss of $1.3  million,  which is
included in impairment charges on investments at December 31, 2007.

In February  2008 we sold seven  mortgage  loans to an affiliate of our Advisor.
This sale resulted in proceeds of $31.7 million, of which $27.8 million was used
to repay a repurchase  facility  collateralized by these  investments.  The sale
resulted in a realized  loss of $1.8  million,  which is included in  impairment
charges on investments at December 31, 2007.

In January 2008, we terminated 17 interest rate swaps that were hedging interest
payments on our variable-rate  repurchase facilities.  As a result, we paid $7.5
million in termination  costs, of which, $3.7 million was recorded as expense in
2007.

As of March 14, 2008,  the value of our CMBS has further  declined from December
31,  2008 in the  amount of $17.8  million.

                                       67


ITEM 9.   CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
          FINANCIAL DISCLOSURE.

None.

ITEM 9A.  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  defined  in  Rule
          13a-15(e) or Rule 15a-15(e) under the Securities Exchange Act of 1934,
          as amended (the  "Exchange  Act")) as of the end of the period covered
          by this annual report.  Based on such  evaluation,  such officers have
          concluded that our disclosure controls and procedures as of the end of
          the period covered by this annual report were 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 SEC 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)       MANAGEMENT'S  REPORT ON INTERNAL  CONTROL  OVER  FINANCIAL  REPORTING.
          There have not been any  significant  changes in our internal  control
          over  financial  reporting  during  the  period to which  this  report
          relates that have  materially  affected,  or are reasonably  likely to
          materially  affect,  our internal  control over  financial  reporting.
          Refer to Management's  Report on the Effectiveness of Internal Control
          over Financial Reporting on page 32.

ITEM 9B.  OTHER INFORMATION.

None.

                                       68


                                    PART III


ITEM 10.  DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.

          Incorporated by reference to the Company's  definitive proxy statement
          to be filed pursuant to Regulation 14A under 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 AND
          RELATED STOCKHOLDER MATTERS.

          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,   AND  DIRECTOR
          INDEPENDENCE.

          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, FINANCIAL STATEMENT SCHEDULES.
                                                                      Sequential
                                                                         Page
                                                                      ----------
(a) 1.    Financial Statements
          --------------------
          Report of Independent Registered Public Accounting Firm             35

          Consolidated Balance Sheets as of December 31, 2007 and 2006        36

          Consolidated Statements of Operations for the years ended
             December 31, 2007, 2006 and 2005                                 37

          Consolidated Statements of Shareholders' Equity for the
             years ended December 31, 2007, 2006 and 2005                     38

          Consolidated Statements of Cash Flows for the years ended
             December 31, 2007, 2006 and 2005                                 39

          Notes to Consolidated Financial Statements                          41


(a) 2.    Financial Statement Schedules

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

(a) 3.    Exhibits

3.1       Third Amended and Restated  Declaration  of Trust,  dated June 8, 2005
          (incorporated by reference to Appendix A to Proxy Statement filed with
          the Commission on April 28, 2005).

3.2       Amended and Restated Bylaws of American Mortgage Acceptance Company, a
          real estate investment trust  (incorporated by reference to Exhibit to
          Appendix B to Proxy  Statement  filed with the Commission on April 28,
          2005).

                                       69


ITEM 15.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES (CONTINUED).


3.3       Amendment  to the Amended  and  Restated  Bylaws of American  Mortgage
          Acceptance Company  (incorporated by reference to Exhibit 10(a) to the
          Company's December 31, 2005 Annual Report on Form 10-K).

3.4       Amendment  No.  2 to the  Amended  and  Restated  Bylaws  of  American
          Mortgage   Acceptance   Company,   a  real  estate   investment  trust
          (incorporated  by reference to our Current Report on Form 8-K filed on
          November 6, 2006).

3.5       Amendment  No.  3 to the  Amended  and  Restated  Bylaws  of  American
          Mortgage  Acceptance  Company,  dated March 19, 2007  (incorporated by
          reference  to Exhibit 3.2 on our  Current  Report on Form 8-K filed on
          March 23, 2007)

3.6       Amendment  No.  4 to the  Amended  and  Restated  Bylaws  of  American
          Mortgage Acceptance Company  (incorporated by reference to Exhibit 3.1
          on our Current Report on Form 8-K filed on February 1, 2008)

10(a)     Form of Non-Qualified  Share Option Award Agreement  (incorporated  by
          reference to Exhibit 10(g) to the  Company's  December 31, 2005 Annual
          Report of Form 10-K).

10(b)     Amended  and  Restated  Incentive  Share  Option  Plan of the  Company
          (incorporated  by reference to our Current Report on Form 8-K filed on
          August 26, 2004).

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

10(d)     Master  Repurchase  Agreement,  dated March 29, 2006,  among  AMAC CDO
          Funding I, as seller and Bank of America,  N.A.  together with Banc of
          America  Securities  LLC, as buyer  (incorporated  by reference to our
          Current Report on Form 8-K filed on April 4, 2006).

10(e)     Amendment No. 1 to Master Repurchase  Agreement,  dated  September 14,
          2006,  by and among AMAC CDO Funding I, as seller and Bank of America,
          N.A.   together  with  Banc  of  America   Securities  LLC,  as  buyer
          (incorporated  by reference to our Current Report on Form 8-K filed on
          September 19, 2006).

10(f)     Custodial  Agreement,  dated  March 29,  2006,  by and  among AMAC CDO
          Funding I, a Cayman Islands exempted company,  as seller,  and Bank of
          America, N.A., a national banking association organized under the laws
          of the United States  together with Banc of America  Securities LLC, a
          limited  liability  company  organized under the laws of Delaware,  as
          buyer  and   Lasalle   Bank   National   Association,   as   custodian
          (incorporated  by reference to our Current Report on Form 8-K filed on
          April 4, 2006).

10(g)     Guarantee,  dated March 29,  2006,  by  American  Mortgage  Acceptance
          Company, as guarantor,  in favor of Bank of America,  N.A. and Banc of
          America   Securities   LLC,  as  buyer   (incorporated   by  reference
          (incorporated  by reference to our Current Report on Form 8-K filed on
          April 4, 2006).

10(h)     Amended and Restated  Credit Note,  dated April 19, 2006, in favor  of
          CharterMac lender  (incorporated by reference to our Current Report on
          Form 8-K filed on April 26, 2006).

10(i)     Securities  Purchase  Agreement,  dated August 15, 2006, by and  among
          CharterMac,  Charter Mac  Corporation,  CM ARCap  Investors  LLC,  The
          Common  Members  listed on Schedule I thereto,  The Preferred  Members
          listed on Schedule I thereto,  ARCap  Investors,  L.L.C.,  ARCap Reit,
          Inc. and AI Sellers Representative,  L.L.C. (incorporated by reference
          to our Current Report on Form 8-K filed on August 21, 2006).

10(j)     Pledge And Security Agreement,  dated September 14, 2006, by  American
          Mortgage  Acceptance  Company,  a  Massachusetts  business  trust,  as
          pledgor for the benefit of Bank of America,  N.A., a national  banking
          association and Banc of America  Securities  LLC, a limited  liability
          company organized under the laws of Delaware,  as buyer  (incorporated
          by reference to our Current  Report on Form 8-K filed on September 19,
          2006).

10(k)     Third  Amendment  to the Loan  Agreement  dated as of June 29,  2007,
          between American Mortgage  Acceptance  Company and Centerline  Holding
          Company  (incorporated  by reference to our Current Report on Form 8-K
          filed on July 5, 2007)

10(l)     First Amended and Restated Loan Agreement,  dated  September 17, 2007,
          between  Centerline  Holding Company and American Mortgage  Acceptance
          Company  (incorporated  by reference to our Current Report on Form 8-K
          filed on September 21, 2007)

                                       70


ITEM 15.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES (CONTINUED).


10(m)     Master  Repurchase  Agreement,  dated April 2, 2007  (incorporated  by
          reference to our Current Report on Form 8-K filed on April 9, 2007)

10(n)     Third Amended and Restated Advisory Services  Agreement,  dated  March
          19, 2007  (incorporated by reference to our Current Report on Form 8-K
          filed on March 23, 2007)

                                                                      Sequential
                                                                         Page
                                                                      ----------

12        Ratio of earnings to fixed charges and preferred dividends*         75

21        Subsidiaries of our Company*                                        76

23        Consent of Independent Registered Public Accounting Firm*           77

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*                           78

31.2      Chief Financial Officer certification pursuant to Section
             302 of the Sarbanes-Oxley Act of 2002*                           79

32.1      Certification pursuant to Section 906 of the Sarbanes-
             Oxley Act of 2002*                                               80

99.       Additional Exhibits
          -------------------

          *    Filed herewith

                                       71


                                   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 registrant and in the capacities and dates indicated.



                      AMERICAN MORTGAGE ACCEPTANCE COMPANY
                                  (Registrant)



Date:  March 28, 2008                      By:  /s/ James L. Duggins
                                                --------------------
                                                James L. Duggins
                                                Chief Executive Officer
                                                (Principal Executive Officer)



Date:  March 28, 2008                      By:  /s/ Robert L. Levy
                                                ------------------
                                                Robert L. Levy
                                                Chief Financial Officer
                                                (Principal Financial Officer and
                                                 Principal Accounting Officer)

                                       72


                                POWER OF ATTORNEY


Each person whose signature appears below hereby  constitutes and appoints James
L. Duggins and Robert L. Levy,  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/ Jeff T. Blau
- ----------------
Jeff T. Blau                 Managing Trustee                    March 28, 2008


/s/ James L. Duggins
- --------------------
James L. Duggins             Managing Trustee                    March 28, 2008


/s/ George P. Jahn
- ------------------
George P. Jahn               Managing Trustee                    March 28, 2008


/s/ Harry Levine
- ----------------
Harry Levine                 Managing Trustee                    March 28, 2008


/s/ Scott M. Mannes
- -------------------
Scott M. Mannes              Managing Trustee                    March 28, 2008


/s/ Stanley R. Perla
- --------------------
Stanley R. Perla             Managing Trustee                    March 28, 2008


/s/ Marc D. Schnitzer
- ---------------------
Marc D. Schnitzer                Chairman                        March 28, 2008


                                       73