##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



FORM 10-Q



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For the quarterly period ended September 30, 2005



OR



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



Commission File Number 001-32564



JER INVESTORS TRUST INC.

(Exact name
of registrant as specified in its charter)



|                                                              |  |                                    
|------------------------------------------------------------- |  | -----------------------------------
|Maryland                                                      |  | 75-3152779                         
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. EmployerIdentification No.)



|                                              |  |           
|--------------------------------------------- |  | ----------
|1650 Tysons Boulevard, Suite 1600, McLean, VA |  | 22102     
|(Address of principal executive offices)      |  | (Zip Code)



|                                                   
|---------------------------------------------------
|(703) 714-8000                                     
|(Registrants telephone number including area code)



Former name, former
aliases and former fiscal year, if changed since last report: Not applicable



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 whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x



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



As of November 9, 2005,
25,687,035 shares of common stock ($0.01 par value per share) were outstanding.



---



---

##### Table of Contents

JER INVESTORS TRUST INC.

FORM 10-Q

INDEX



|                                                                                      |  |     
|------------------------------------------------------------------------------------- |  | ----
|                                                                                      |  | Page
|PART IFINANCIAL INFORMATION                                                          |  |     
|                                                                                      | 
|Item 1.                                                                               |  |     
|Interim Financial Statements                                                          |  | 4   
|Consolidated Balance Sheets                                                           |  | 4   
|Consolidated Statements of Operations                                                 |  | 5   
|Consolidated Statement of Changes in Stockholders Equity                             |  | 6   
|Consolidated Statements of Cash Flows                                                 |  | 7   
|Notes to Consolidated Financial Statements (Unaudited)                                |  | 8   
|                                                                                      | 
|Item 2.                                                                               |  |     
|Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 21  
|                                                                                      | 
|Item 3.                                                                               |  |     
|Quantitative and Qualitative Disclosures about Market Risk                            |  | 29  
|                                                                                      | 
|Item 4.                                                                               |  |     
|Controls and Procedures                                                               |  | 32  
|                                                                                      | 
|Part IIOTHER INFORMATION                                                             |  |     
|                                                                                      | 
|Item 1.                                                                               |  |     
|Legal Proceedings                                                                     |  | 33  
|                                                                                      | 
|Item 2.                                                                               |  |     
|Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 33  
|                                                                                      | 
|Item 3.                                                                               |  |     
|Defaults Upon Senior Securities                                                       |  | 33  
|                                                                                      | 
|Item 4.                                                                               |  |     
|Submission of Matters to a Vote of Security Holders                                   |  | 33  
|                                                                                      | 
|Item 5.                                                                               |  |     
|Other Information                                                                     |  | 33  
|                                                                                      | 
|Item 6.                                                                               |  |     
|Exhibits                                                                              |  | 34  
|                                                                                      | 
|SIGNATURES                                                                            |  | 35  



2



---

##### Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS



This quarterly report on Form 10-Q contains forward-looking statements within
the meaning of The Private Securities Litigation Reform Act of 1995. Such statements are subject to various risks and uncertainties, including without limitation, statements relating to the performance of the investments of JER Investors Trust Inc.
(the Company) and the Companys financing needs. Forward-looking statements are generally identifiable by use of forward-looking terminology such as may, will, should, potential,
intend, expect, endeavor, seek, anticipate, estimate, overestimate, underestimate, believe, could, project,
predict, continue or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, contain projections of results of
operations or of financial condition or state other forward-looking information. The Companys ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Although the Company believes that the
expectations reflected in such forward-looking statements are based on reasonable assumptions, the Companys actual results and performance could differ materially from those set forth in the forward-looking statements. Factors that could have
a material adverse effect on the Companys operations and future prospects include, but are not limited to:



| |  |  | changes in economic conditions generally and the real estate and bond markets specifically;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | legislative and regulatory changes (including changes to laws governing the taxation of real estate investment trusts);
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | availability of capital to the Company;
| | - |  | ---------------------------------------



| |  |  | the Companys ability to obtain future financing arrangements;
| | - |  | --------------------------------------------------------------



| |  |  | changes in interest rates and interest rate spreads;
| | - |  | ----------------------------------------------------



| |  |  | changes in generally accepted accounting principles or interpretations thereof;
| | - |  | -------------------------------------------------------------------------------



| |  |  | market trends;
| | - |  | --------------



| |  |  | policies and rules applicable to REITs;
| | - |  | ---------------------------------------



| |  |  | application and interpretation of the rules and regulations of the Investment Company Act; and
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | other factors as may be detailed from time to time in the Companys public announcements and Securities and Exchange Commission filings.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



When considering forward-looking statements, you should keep in mind the risk
factors and other cautionary statements in this quarterly report and in other reports of the Company filed with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on any of these forward-looking statements,
which reflect managements views as of the date of this quarterly report.



Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future results, levels of activity, performance or achievements. The Company
is under no duty to update any of the forward-looking statements after the date of this quarterly report to conform these statements to actual results.



3



---

##### Table of Contents

Part IFINANCIAL INFORMATION



|Item 1. | Interim Financial Statements
|------- | ----------------------------



JER INVESTORS TRUST INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)



|                                                                                                                                    |  |                   |         |   |                  |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                    |  | September 30,2005 |         |   | December 31,2004 |  
|                                                                                                                                    |  | (unaudited)       |         |   |                  |  
|ASSETS                                                                                                                              |  |                   |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                           |  | $                 | 4,348   |   |                  | $ | 1,177   |  
|CMBS, at fair value                                                                                                                 |  |                   | 343,088 |   |                  |   | 167,070 |  
|Real estate loans                                                                                                                   |  |                   | 94,183  |   |                  |   | 29,865  |  
|Other assets                                                                                                                        |  |                   | 3,930   |   |                  |   | 1,567   |  
|                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total Assets                                                                                                                        |  | $                 | 445,549 |   |                  | $ | 199,679 |  
|                                                                                                                                    |  |                   |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                |  |                   |         |   |                  |   |         |  
|Liabilities:                                                                                                                        |  |                   |         |   |                  |   |         |  
|Repurchase agreements                                                                                                               |  | $                 | 45,300  |   |                  | $ | 39,200  |  
|Interest rate swap agreements, at fair value                                                                                        |  |                   | 1,891   |   |                  |   | 234     |  
|Accounts payable and accrued expenses                                                                                               |  |                   | 1,050   |   |                  |   | 855     |  
|Dividends payable                                                                                                                   |  |                   | 7,706   |   |                  |   |        |  
|Due to affiliate                                                                                                                    |  |                   | 753     |   |                  |   | 509     |  
|Other liabilities                                                                                                                   |  |                   | 367     |   |                  |   | 92      |  
|                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total Liabilities                                                                                                                   |  |                   | 57,067  |   |                  |   | 40,890  |  
|                                                                                                                                    |  |                  
|Stockholders Equity:                                                                                                               |  |                   |         |   |                  |   |         |  
|Common stock, $0.01 par value, 100,000,000 shares authorized, 25,687,035 and 11,845,010 shares issued and outstanding,
respectively |  |                   | 257     |   |                  |   | 118     |  
|Additional paid-in capital                                                                                                          |  |                   | 391,533 |   |                  |   | 165,147 |  
|Cumulative dividends paid/declared                                                                                                  |  |                   | (14,221 | ) |                  |   |        |  
|Cumulative earnings (losses)                                                                                                        |  |                   | 6,637   |   |                  |   | (5,899  | )
|Accumulated other comprehensive income/ (loss)                                                                                      |  |                   | 4,276   |   |                  |   | (577    | )
|                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total Stockholders Equity                                                                                                          |  |                   | 388,482 |   |                  |   | 158,789 |  
|                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total Liabilities and Stockholders Equity                                                                                          |  | $                 | 445,549 |   |                  | $ | 199,679 |  
|                                                                                                                                    |  |                   |         |   |                  |   |         |  





See notes to consolidated financial statements



4



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

(In thousands, except share and per share data)



|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|--------------------------------------------------------- |  | --------------------------------------- | ---------- | - | -------------------------------------------- | - | ---------- | -------------------------------------------------------------------- |  | - | ---------- | - |  | - | --------- | -
|                                                          |  | For the three months endedSeptember 30, |            |   | For the nine months ended September 30, 2005 |   |            | For the period inception (April 19, 2004) through September 30, 2004 | 
|                                                          |  | 2005                                    |            |   | 2004                                         |   |            |                                                                     
|REVENUES                                                  |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Interest income from CMBS                                 |  | $                                       | 6,534      |   |                                              | $ | 562        |                                                                      |  | $ | 15,664     |   |  | $ | 562       |  
|Interest income from real estate loans                    |  |                                         | 3,436      |   |                                              |   |           |                                                                      |  |   | 7,826      |   |  |   |          |  
|Interest income from cash and cash equivalents            |  |                                         | 53         |   |                                              |   | 483        |                                                                      |  |   | 76         |   |  |   | 611       |  
|Other income                                              |  |                                         |           |   |                                              |   |           |                                                                      |  |   | 97         |   |  |   |          |  
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Total Revenues                                            |  |                                         | 10,023     |   |                                              |   | 1,045      |                                                                      |  |   | 23,663     |   |  |   | 1,173     |  
|                                                          |  |                                         |            |  
|EXPENSES                                                  |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Interest expense                                          |  |                                         | 780        |   |                                              |   |           |                                                                      |  |   | 3,307      |   |  |   |          |  
|Management fees                                           |  |                                         | 1,890      |   |                                              |   | 799        |                                                                      |  |   | 3,682      |   |  |   | 1,066     |  
|General and administrative (excluding stock compensation) |  |                                         | 1,116      |   |                                              |   | 704        |                                                                      |  |   | 3,191      |   |  |   | 962       |  
|Stock compensation                                        |  |                                         | 97         |   |                                              |   | 94         |                                                                      |  |   | 134        |   |  |   | 5,119     |  
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Total Expenses                                            |  |                                         | 3,883      |   |                                              |   | 1,597      |                                                                      |  |   | 10,314     |   |  |   | 7,147     |  
|                                                          |  |                                         |            |  
|INCOME (LOSS) BEFORE ASSET SALES                          |  |                                         | 6,140      |   |                                              |   | (552       | )                                                                    |  |   | 13,349     |   |  |   | (5,974    | )
|Loss on sales of assets, net                              |  |                                         | (690       | ) |                                              |   |           |                                                                      |  |   | (821       | ) |  |   |          |  
|Unrealized gain due to hedge ineffectiveness              |  |                                         | 8          |   |                                              |   |           |                                                                      |  |   | 8          |   |  |   |          |  
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|NET INCOME (LOSS)                                         |  | $                                       | 5,458      |   |                                              | $ | (552       | )                                                                    |  | $ | 12,536     |   |  | $ | (5,974    | )
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Net earnings (loss) per share:                            |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Basic                                                     |  | $                                       | 0.23       |   |                                              | $ | (0.05      | )                                                                    |  | $ | 0.80       |   |  | $ | (0.72     | )
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Diluted                                                   |  | $                                       | 0.23       |   |                                              | $ | (0.05      | )                                                                    |  | $ | 0.80       |   |  | $ | (0.72     | )
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Weighted average shares of common stock outstanding:      |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Basic                                                     |  |                                         | 23,254,067 |   |                                              |   | 11,672,097 |                                                                      |  |   | 15,575,749 |   |  |   | 8,307,219 |  
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Diluted                                                   |  |                                         | 23,254,139 |   |                                              |   | 11,672,097 |                                                                      |  |   | 15,575,821 |   |  |   | 8,307,219 |  
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  
|Dividends declared per common share                       |  | $                                       | 0.60       |   |                                              |   |           |                                                                      |  | $ | 0.85       |   |  |   |          |  
|                                                          |  |                                         |            |   |                                              |   |            |                                                                      |  |   |            |   |  |   |           |  





See notes to consolidated financial statements



5



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY
(unaudited)

(In thousands)



|                                                          |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   |         |  
|--------------------------------------------------------- |  | ------------ |  | -------------------------- | --- | ---------------------------------- | - | ------- | ---------------------------- | - | ------- | --------------------------------------------- |  | - | ------ | - |  | - | ------ | - |  | - | ------- | -
|                                                          |  | Common Stock |  | Additional Paid-in Capital |     | Cumulative Dividends Paid/Declared |   |         | Cumulative Earnings (Losses) |   |         | Accumulated Other Comprehensive Income (Loss) |  |   | Total  |  
|                                                          |  | Shares       |  | Amount                     |     |                                    |   |         |                             
|Balance at December 31, 2004                              |  | 11,845       |  | $                          | 118 |                                    | $ | 165,147 |                              | $ |        |                                               |  | $ | (5,899 | ) |  | $ | (577   | ) |  | $ | 158,789 |  
|                                                          |  |              |  |                            |     |                                    |  
|Comprehensive income:                                     |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   |         |  
|Net income                                                |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   | 12,536 |   |  |   |        |   |  |   | 12,536  |  
|Unrealized loss on cash flow hedges                       |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   |        |   |  |   | (2,555 | ) |  |   | (2,555  | )
|Unrealized holding gains on securities available-for-sale |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   |        |   |  |   | 7,408  |   |  |   | 7,408   |  
|                                                          |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   |         |  
|Total comprehensive income                                |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   | 17,389  |  
|Dividends to stockholders                                 |  |              |  |                            |     |                                    |   |         |                              |   | (14,221 | )                                             |  |   |        |   |  |   |        |   |  |   | (14,221 | )
|Shares issued, net of offering costs                      |  | 13,832       |  |                            | 139 |                                    |   | 226,252 |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   | 226,391 |  
|Stock awards issued                                       |  | 10           |  |                            |    |                                    |   | 92      |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   | 92      |  
|Amortization of unearned compensation                     |  |              |  |                            |     |                                    |   | 42      |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   | 42      |  
|                                                          |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   |         |  
|Balance at September 30, 2005                             |  | 25,687       |  | $                          | 257 |                                    | $ | 391,533 |                              | $ | (14,221 | )                                             |  | $ | 6,637  |   |  | $ | 4,276  |   |  | $ | 388,482 |  
|                                                          |  |              |  |                            |     |                                    |   |         |                              |   |         |                                               |  |   |        |   |  |   |        |   |  |   |         |  







See notes to consolidated financial statements



6



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

(In thousands)



|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|---------------------------------------------------------------------------------------- |  | -------------------------------------------- | -------- | - | -------------------------------------------------------------------- | - | ------- | -
|                                                                                         |  | For the nine months ended September 30, 2005 |          |   | For the period inception (April 19, 2004) through September 30,
2004 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                    |  |                                              |          |   |                                                                      |   |         |  
|Net income (loss)                                                                        |  | $                                            | 12,536   |   |                                                                      | $ | (5,974  | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                                              |          |   |                                                                      |   |         |  
|Amortization/accretion                                                                   |  |                                              | 355      |   |                                                                      |   |        |  
|Losses on sales of investments                                                           |  |                                              | 821      |   |                                                                      |   |        |  
|Capitalized interest on loans                                                            |  |                                              | (1,791   | ) |                                                                      |   |        |  
|Compensation expense related to stock awards                                             |  |                                              | 134      |   |                                                                      |   | 5,119   |  
|Unrealized gains on interest rate derivative                                             |  |                                              | (8       | ) |                                                                      |   |        |  
|Changes in assets and liabilities:                                                       |  |                                              |          |   |                                                                      |   |         |  
|Increase in other assets                                                                 |  |                                              | (1,950   | ) |                                                                      |   | (955    | )
|Increase in accounts payable and accrued expenses                                        |  |                                              | 795      |   |                                                                      |   | 1,979   |  
|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|Net cash provided by operating activities                                                |  |                                              | 10,892   |   |                                                                      |   | 169     |  
|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                    |  |                                              |          |   |                                                                      |   |         |  
|Purchase of CMBS                                                                         |  |                                              | (257,021 | ) |                                                                      |   | (27,425 | )
|Purchase/origination of real estate loans                                                |  |                                              | (96,598  | ) |                                                                      |   |        |  
|Proceeds from sale of CMBS                                                               |  |                                              | 87,111   |   |                                                                      |   |        |  
|Proceeds from sale/repayment of real estate loans                                        |  |                                              | 34,199   |   |                                                                      |   |        |  
|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|Net cash used in investing activities                                                    |  |                                              | (232,309 | ) |                                                                      |   | (27,425 | )
|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                    |  |                                              |          |   |                                                                      |   |         |  
|Proceeds from issuance of common stock, net of offering costs                            |  |                                              | 226,391  |   |                                                                      |   | 160,102 |  
|Dividends paid                                                                           |  |                                              | (6,515   | ) |                                                                      |   |        |  
|Proceeds from borrowings                                                                 |  |                                              | 434,388  |   |                                                                      |   |        |  
|Repayment of debt                                                                        |  |                                              | (428,288 | ) |                                                                      |   |        |  
|Payment of financing costs                                                               |  |                                              | (586     | ) |                                                                      |   |        |  
|Payment on interest rate derivative                                                      |  |                                              | (802     | ) |                                                                      |   |        |  
|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|Net cash provided by financing activities                                                |  |                                              | 224,588  |   |                                                                      |   | 160,102 |  
|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|Net increase in cash and cash equivalents                                                |  |                                              | 3,171    |   |                                                                      |   | 132,846 |  
|                                                                                         |  |                                             
|Cash and cash equivalents at beginning of period                                         |  |                                              | 1,177    |   |                                                                      |   |        |  
|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|Cash and cash equivalents at end of period                                               |  | $                                            | 4,348    |   |                                                                      | $ | 132,846 |  
|                                                                                         |  |                                              |          |   |                                                                      |   |         |  
|Supplemental Disclosures of Cash Flow Information                                        |  |                                              |          |   |                                                                      |   |         |  
|Cash paid for interest                                                                   |  |                                              | 3,010    |   |                                                                      |   |        |  
|Dividends payable                                                                        |  |                                              | 7,706    |   |                                                                      |   |        |  



See notes to
consolidated financial statements



7



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



|1. | ORGANIZATION
|-- | ------------



JER Investors Trust Inc., a Maryland corporation (the Company), was formed on April 19, 2004 for the purpose of acquiring and originating
a diversified portfolio of commercial real estate structured finance investments. References herein to we, us or our refer to JER Investors Trust Inc. unless the context specifically requires otherwise.



The Company is organized and conducts its operations to
qualify as a real estate investment trust (REIT) for federal income tax purposes. Additionally, management believes that the Company conducts its operations so as not to be regulated as an investment company under the Investment Company
Act of 1940. The Investment Company Act exempts from its registration requirements entities that, directly or through majority-owned subsidiaries, are primarily engaged in the business of purchasing or otherwise acquiring mortgages and other
liens on and interests in real estate. This exemption generally requires the Company to maintain at least 55% of its assets in qualifying real estate assets and at least 80% of its assets in qualifying real estate assets and real estate
related assets.



Subject to certain restrictions and
limitations, the business of the Company is managed by JER Commercial Debt Advisors LLC (the Manager). The consolidated financial statements of JER Investors Trust Inc. include the accounts of the Company, two wholly-owned subsidiaries
established for financing purposes and the Companys taxable REIT subsidiary (TRS). There are no balances or activities in any of these subsidiaries.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------



Basis of Presentation



The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of
America (GAAP). In preparing these consolidated financial statements, management must make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities as of
the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.



The financial information presented as of September 30, 2005 has been prepared from the books and records without
audit. In the opinion of management, the accompanying unaudited interim financial statements contain all adjustments (consisting of normal, recurring adjustments) necessary to present fairly the Companys financial position as of
September 30, 2005 and the results of operations and cash flows for the periods presented. The results of operations are not necessarily indicative of the results that may be expected for the year ending December 31, 2005.



Income Taxes



As a REIT, the Company generally will not be subject to federal income tax to the extent of its distributions to
stockholders and as long as certain asset, income and stock ownership tests are met. If the Company were to fail to meet these requirements, it would be subject to federal income tax, which could have a material adverse effect on its results of
operations and amounts available for distributions to its stockholders. Any activity in the taxable REIT subsidiary will be subject to future income taxes.



Dividends to Stockholders



In order for corporate income tax not to apply to the earnings that the Company distributes, the Company must distribute to its stockholders an amount at
least equal to (i) 90% of its REIT taxable income (determined before the deduction for dividends paid and excluding any net capital gain), plus (ii) 90% of the excess of its net



8



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



income from foreclosure property (as defined in Section 856(e) of the Internal Revenue Code) over the tax imposed on such income by the Internal Revenue
Code, less (iii) any excess non-cash income (as determined under the Internal Revenue Code). The Company is subject to income tax on income that is not distributed, and to an excise tax to the extent that certain percentages of its income are
not distributed by specified dates. The actual amount and timing of distributions is at the discretion of the Companys board of directors, and depends upon various factors. Dividends to stockholders are recorded on the declaration date.



Earnings Per Share



The Company calculates basic and diluted earnings per share in accordance
with Statement of Financial Accounting Standards (SFAS) No. 128 Earnings per Share. Basic earnings per share (EPS) is calculated using income available to common stockholders divided by the weighted average
of common shares outstanding during the period. Diluted EPS is similar to Basic EPS except that the weighted average of common shares outstanding is increased to include the number of additional common shares that would have been outstanding if the
dilutive potential common shares had been exercised. The dilutive effect of 5,000 shares of non-vested restricted stock has been excluded from the calculation of basic earnings per share for the three and nine months ended September 30, 2005. A
total of 172,500 shares of common stock with contingent features have been excluded from basic and diluted earnings per share for the three months ended September 30, 2004 and for the period from inception (April 19, 2004) to September 30,
2004. These shares have been excluded from diluted earnings per share for the 2004 periods because they are anti dilutive to the net loss per share amounts. The following table presents a reconciliation of basic and diluted weighted average common
shares:



|                                       |  |                                        |  |                                        |  |                                       |  |                                                            
|-------------------------------------- |  | -------------------------------------- |  | -------------------------------------- |  | ------------------------------------- |  | -----------------------------------------------------------
|                                       |  | For the threemonths endedSept 30, 2005 |  | For the threemonths endedSept 30, 2004 |  | For the ninemonths endedSept 30, 2005 |  | For the periodinception(April 19, 2004)throughSept 30, 2004
|Basic Weighted Average Common Shares   |  | 23,254,067                             |  | 11,672,097                             |  | 15,575,749                            |  | 8,307,219                                                  
|Dilutive Potential Common Shares       |  |                                        |  |                                        |  |                                       |  |                                                            
|Restricted Shares                      |  | 72                                     |  |                                       |  | 72                                    |  |                                                            
|                                       |  |                                        |  |                                        |  |                                       |  |                                                            
|Diluted Weighted Average Common Shares |  | 23,254,139                             |  | 11,672,097                             |  | 15,575,821                            |  | 8,307,219                                                  
|                                       |  |                                        |  |                                        |  |                                       |  |                                                            



Comprehensive Income (Loss)



Comprehensive income (loss) consists of net income
and other comprehensive income. The Companys other comprehensive income is comprised primarily of unrealized gains and losses on securities categorized as available-for-sale and from net unrealized gains and losses on certain derivative
instruments accounted for as cash flow hedges.



Revenue Recognition



Interest income on loans and securities investments
is recognized over the life of the investment using the effective interest method. Mortgage loans will generally be originated or purchased at or near par value and interest income will be recognized based on the contractual terms of the debt
instrument. Any loan fees or acquisition costs on originated loans will be deferred and recognized over the term of the loan as an adjustment to yield. Interest income on commercial mortgage-backed securities (CMBS) is recognized on the
effective interest method as required by Emerging Issues Task Force (EITF) 99-20.



Under EITF 99-20 management estimates, at the time of purchase, the future expected cash flows and determines the effective interest rate based on these estimated cash flows and the Companys purchase prices. On
a quarterly basis, these estimated cash flows are updated and a revised yield is calculated based on the current



9



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



amortized cost of the investment. In estimating these cash flows, there are a number of assumptions that are subject to uncertainties and contingencies.
These include the rate and timing of principal payments (including prepayments, repurchases, defaults and liquidations), the pass through or coupon rate, and interest rate fluctuations. In addition, interest payment shortfalls due to delinquencies
on the underlying mortgage loans, and the timing of and magnitude of credit losses on the mortgage loans underlying the securities have to be judgmentally estimated. These uncertainties and contingencies are difficult to predict and are subject to
future events that may impact managements estimates and the Companys interest income.



When current period cash flow estimates are lower than the previous period, and fair value is less than an assets carrying value, the Company will
write down the asset to fair market value and record the impairment charge in current period earnings. After taking into account the effect of the impairment charge, income is recognized using the market yield for the security used in establishing
the write-down.



Loan Loss Provisions



The Company purchases and originates commercial mortgage and mezzanine loans
to be held as long-term investments. The loans are evaluated for possible impairment on a quarterly basis. Impairment occurs when it is deemed probable that the Company will not be able to collect all amounts due according to the contractual terms
of the loan. Upon determination of impairment, the Company will establish a reserve for loan losses and a corresponding charge to earnings through the provision for loan losses. Significant judgments are required in determining impairment, which
includes making assumptions regarding the value of the loan and the value of the real estate or partnership interests that secure the loan.



Derivative Activities



The Company accounts for derivative and hedging activities using SFAS No. 133, Accounting for Derivative Instruments and Hedging
Activities, as amended, which requires all derivative instruments to be carried at fair value on the balance sheet.



The Company formally documents all relationships between hedging instruments and hedged items, as well as its risk management objective, strategy for
undertaking each hedge transaction and how ineffectiveness of the hedging instrument, if any, will be measured. Derivative instruments designated in a hedge relationship to mitigate exposure to variability in expected future cash flows, or other
types of forecasted transactions, are considered cash flow hedges. The Company currently has swaps designated as cash flow hedges, as further described in Footnote 7. Cash flow hedges are accounted for by recording the fair value of the derivative
instrument on the balance sheet as either an asset or liability. To the extent hedges are effective, a corresponding amount, adjusted for swap payments, is recorded in accumulated other comprehensive income within stockholders equity. Amounts
are then reclassified from accumulated other comprehensive income to the income statement in the period or periods the hedged forecasted transaction affects earnings. Ineffectiveness, if any, is recorded in the income statement. The Company
periodically reviews the effectiveness of each hedging transaction, which involves estimating future cash flows, at least quarterly as required by the standard. Derivative instruments designated in a hedge relationship to mitigate exposure to
changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, will be considered fair value hedges under SFAS 133. The Company currently has no fair value hedges outstanding.



Stock-Based Compensation



The Company accounts for stock-based compensation in accordance with SFAS
No. 123, as amended, Accounting for Stock-Based Compensation, which established accounting and disclosure requirements using a fair-value based method of accounting for stock-based employee compensation plans. Compensation expense



10



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



related to grants of stock, stock options and other equity instruments is recognized over the vesting period of such grants based on the estimated fair value
on the grant date.



Securities Valuation



The Company accounts for CMBS in accordance with SFAS No. 115,
Accounting for Certain Investments in Debt and Equity Securities. The Company classifies its CMBS investments as available-for-sale because the Company may dispose of them prior to maturity in response to changes in the market, liquidity
needs or other events even though it does not hold the securities for the purpose of selling them in the near term.



The fair value of CMBS investments is determined based on pricing information from dealers who make markets in these securities. Management also uses a
discounted cash flow model which utilizes prepayment and loss assumptions based upon historical experience, economic factors and the characteristics of the underlying cash flow in order to substantiate the fair value of the securities and may, under
certain circumstances, adjust the valuations based on its knowledge of the securities and the underlying collateral. The assumed discount rate is based upon the yield of comparable securities. The determination of future cash flows and the
appropriate discount rate is inherently subjective and actual results may vary from managements estimates.



Any unrealized gains and losses on securities available-for-sale which are determined to be temporary do not affect the Companys reported income or
cash flows, but are reported as a component of accumulated other comprehensive income (loss) in stockholders equity and, accordingly, affect book value per share. The Company must also assess whether unrealized losses on securities indicate
impairment, which would result in writing down the security to its fair value, through earnings. This will create a new carrying basis for the security and a revised yield will be calculated based on the future estimated cash flows as described
above under Revenue Recognition.



Cash and Cash Equivalents



Cash and cash equivalents include cash, time
deposits, money market funds, and commercial paper with an original maturity of 90 days or less when purchased. Carrying value approximates fair value due to the short-term maturity of the investments.



Variable Interest Entities



In December 2003, the Financial Accounting Standards Board
(FASB) issued a revised version of FASB Interpretation No. 46, Consolidation of Variable Interest Entities (FIN 46R). FIN 46R addresses the application of Accounting Research Bulletin No. 51,
Consolidated Financial Statements, to certain entities in which voting rights are not effective in identifying an investor with a controlling financial interest. An entity is subject to consolidation under FIN 46R if the investors either
do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support, are unable to direct the entitys activities, or are not exposed to the entitys losses or entitled to its
residual returns (variable interest entities or VIEs). Variable interest entities within the scope of FIN 46R are required to be consolidated by their primary beneficiary. The primary beneficiary of a variable interest entity
is determined to be the party that absorbs a majority of the entitys expected losses, its expected returns, or both.



The Companys ownership of the subordinated classes of CMBS from a single issuer gives it the right to control the foreclosure/workout process on the
underlying loans (Controlling Class CMBS). FIN 46R has certain scope exceptions, one of which provides that an enterprise that holds a variable interest in a qualifying special-purpose entity (QSPE) does not consolidate that
entity unless that enterprise has the unilateral ability to



11



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



cause the entity to liquidate. SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities
provides the requirements for an entity to be considered a QSPE. To maintain the QSPE exception, the trust must continue to meet the QSPE criteria both initially and in subsequent periods. A trusts QSPE status can be impacted in future periods
by activities by its transferor(s) or other involved parties, including the manner in which certain servicing activities are performed. To the extent its CMBS investments were issued by a trust that meets the requirements to be considered a QSPE,
the Company records the investments at the purchase price paid. To the extent the underlying trusts are not QSPEs the Company follows the guidance set forth in FIN 46R as the trusts would be considered VIEs.



The Company has analyzed the governing pooling and servicing agreements for
each of its Controlling Class CMBS and believes that the terms are industry standard and are consistent with the QSPE criteria. However, there is uncertainty with respect to QSPE treatment due to ongoing review by accounting standard setters,
potential actions by various parties involved with the QSPE, as discussed above, as well as varying and evolving interpretations of the QSPE criteria under SFAS 140. Additionally, the standard setters continue to review the FIN 46R provisions
related to the computations used to determine the primary beneficiary of a VIE. Future guidance from the standard setters may require the Company to consolidate CMBS trusts in which the Company has invested.



The table below details information about our CMBS investments, including the
purchase date, face amount of the Companys CMBS investments, the face amount of the total respective issuance and the amortized cost of the Companys CMBS investments as of September 30, 2005 and December 31, 2004:



|                  |  |                 |  |                      |         |                                   |   |                |  |   |         |  |   |        
|----------------- |  | --------------- |  | -------------------- | ------- | --------------------------------- | - | -------------- |  | - | ------- |  | - | -------
|(In thousands)    |  |                 |  |                      |         |                                   |   |                |  |  
|                  |  |                 |  |                     
|CMBS              |  | Investment Date |  | Face amountpurchased |         | Total Face amountof CMBS issuance |   | Amortized Cost
|                  |  |                 |  | September 30, 2005   |         | December 31, 2004                
|                  |  |                 |  |                      |         |                                   |   | (unaudited)    |  |  
|MACH One 2004-1   |  | July 2004       |  | $                    | 50,637  |                                   | $ | 643,261        |  | $ | 18,416  |  | $ | 18,697 
|CSFB 1998-C1      |  | August 2004     |  |                      | 12,500  |                                   |   | 2,482,942      |  |   | 9,058   |  |   | 8,919  
|CSFB 2004-C4      |  | November 2004   |  |                      | 52,976  |                                   |   | 1,138,077      |  |   | 22,546  |  |   | 31,905 
|MLMT 2004-BPC1    |  | November 2004   |  |                      | 76,986  |                                   |   | 1,242,650      |  |   | 26,551  |  |   | 55,046 
|JPMCC 2004-C3     |  | December 2004   |  |                      | 81,561  |                                   |   | 1,517,410      |  |   | 35,956  |  |   | 52,846 
|JPMCC 2005-CIBC11 |  | March 2005      |  |                      | 70,035  |                                   |   | 1,800,969      |  |   | 34,438  |  |   |       
|BACM 2005         |  | April 2005      |  |                      | 84,663  |                                   |   | 2,322,091      |  |   | 41,913  |  |   |       
|LB UBS 2005-C2    |  | April 2005      |  |                      | 7,000   |                                   |   | 1,942,131      |  |   | 4,282   |  |   |       
|CSFB 2005-C2      |  | May 2005        |  |                      | 82,261  |                                   |   | 1,614,084      |  |   | 38,905  |  |   |       
|LB UBS 2005-C3    |  | June 2005       |  |                      | 39,335  |                                   |   | 2,060,632      |  |   | 19,937  |  |   |       
|JPMCC 2005-CIBC12 |  | July 2005       |  |                      | 70,429  |                                   |   | 2,167,039      |  |   | 35,170  |  |   |       
|JPMCC 2005- LDP4  |  | September 2005  |  |                      | 90,352  |                                   |   | 2,677,075      |  |   | 48,852  |  |   |       
|                  |  |                 |  |                      |         |                                   |   |                |  |   |         |  |   |        
|Total             |  |                 |  | $                    | 718,735 |                                   | $ | 21,608,361     |  | $ | 336,024 |  | $ | 167,413
|                  |  |                 |  |                      |         |                                   |   |                |  |   |         |  |   |        



The Companys
maximum exposure to loss as a result of its investment in these VIEs totaled $336.0 million and $167.4 million as of September 30, 2005 and December 31, 2004, respectively.



The financing structures that the Company offers to its borrowers on certain of its loans involve the creation of entities
that could be deemed VIEs and, therefore, could be subject to FIN 46R. Management has evaluated these entities and has concluded that none of them are VIEs that are subject to consolidation under FIN 46R.



Reclassifications



Certain reclassifications have been made in the presentation of 2004
consolidated financial statements to conform to the 2005 presentation.



12



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



|3. | CMBS
|-- | ----



The following is a summary of the Companys CMBS by rating class and by deal as of September 30, 2005 and December 31, 2004:



|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      
|-------------------- |  | ------------------------------------ | ------- | ---------------- | ------ | ------ | ------------------- | - | ---------------- | - |  | ----- | ------- |  | ---------- | - |  | ----- | - |  | -----
|(In thousands)      
|                     |  | As of September 30, 2005 (unaudited)
|                     |  | Amortized Cost                       |         | Gross Unrealized |        |        | EstimatedFair Value |   | Weighted Average
|Security Description |  |                                      | Gains   |                  | Losses |        |                     |   | Coupon           |   |  | Yield |         |  | Term (yrs)
|BBB                  |  | $                                    | 24,791  |                  | $      | 34     |                     | $ | (533             | ) |  | $     | 24,292  |  | 5.53       | % |  | 5.97  | % |  | 10.61
|BB                   |  |                                      | 166,559 |                  |        | 1,802  |                     |   | (4,509           | ) |  |       | 163,852 |  | 4.80       | % |  | 7.32  | % |  | 12.16
|B                    |  |                                      | 90,458  |                  |        | 2,295  |                     |   | (6,027           | ) |  |       | 86,726  |  | 4.80       | % |  | 9.69  | % |  | 13.68
|Not Rated            |  |                                      | 54,216  |                  |        | 14,002 |                     |   |                 |   |  |       | 68,218  |  | 4.87       | % |  | 14.12 | % |  | 8.68 
|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      
|Total CMBS           |  | $                                    | 336,024 |                  | $      | 18,133 |                     | $ | (11,069          | ) |  | $     | 343,088 |  | 4.86       | % |  | 8.96  | % |  | 11.89
|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      
|                     | 
|                     |  | As of September 30, 2005 (unaudited)
|                     |  | Amortized Cost                       |         | Gross Unrealized |        |        | EstimatedFair Value |   | Weighted Average
|Security Description |  |                                      | Gains   |                  | Losses |        |                     |   | Coupon           |   |  | Yield |         |  | Term (yrs)
|Mach One 2004 -1     |  | $                                    | 18,416  |                  | $      | 671    |                     | $ |                 |   |  | $     | 19,087  |  | 5.45       | % |  | 16.09 | % |  | 13.03
|CSFB 1998 -C1        |  |                                      | 9,058   |                  |        | 1,120  |                     |   |                 |   |  |       | 10,178  |  | 6.00       | % |  | 10.44 | % |  | 10.24
|CSFB 2004-C4         |  |                                      | 22,546  |                  |        | 1,470  |                     |   | (426             | ) |  |       | 23,590  |  | 4.75       | % |  | 8.68  | % |  | 12.61
|MLMT 2004-BPC1       |  |                                      | 26,551  |                  |        | 1,000  |                     |   | (384             | ) |  |       | 27,167  |  | 4.75       | % |  | 8.53  | % |  | 11.16
|JPMCC 2004-C3        |  |                                      | 35,956  |                  |        | 1,809  |                     |   | (1,016           | ) |  |       | 36,749  |  | 4.75       | % |  | 8.23  | % |  | 10.92
|JPMCC 2005 CIBC11    |  |                                      | 34,438  |                  |        | 2,709  |                     |   | (895             | ) |  |       | 36,252  |  | 5.16       | % |  | 9.47  | % |  | 14.19
|BACM 2005            |  |                                      | 41,913  |                  |        | 3,471  |                     |   | (2,968           | ) |  |       | 42,416  |  | 5.01       | % |  | 8.21  | % |  | 9.32 
|LB UBS 2005-C2       |  |                                      | 4,282   |                  |        | 8      |                     |   |                 |   |  |       | 4,290   |  | 5.59       | % |  | 6.24  | % |  | 9.54 
|CSFB 2005-C2         |  |                                      | 38,905  |                  |        | 1,880  |                     |   | (2,158           | ) |  |       | 38,627  |  | 4.63       | % |  | 7.93  | % |  | 9.85 
|LB UBS 2005-C3       |  |                                      | 19,937  |                  |        | 1,211  |                     |   | (1,196           | ) |  |       | 19,952  |  | 4.56       | % |  | 8.43  | % |  | 13.47
|JPMCC 2005 CIBC12    |  |                                      | 35,170  |                  |        | 2,781  |                     |   | (2,023           | ) |  |       | 35,928  |  | 4.68       | % |  | 8.75  | % |  | 13.68
|JPMCC 2005-LDP4      |  |                                      | 48,852  |                  |        | 3      |                     |   | (3               | ) |  |       | 48,852  |  | 4.67       | % |  | 8.59  | % |  | 13.04
|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      
|Total CMBS           |  | $                                    | 336,024 |                  | $      | 18,133 |                     | $ | (11,069          | ) |  | $     | 343,088 |  | 4.86       | % |  | 8.96  | % |  | 11.89
|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      
|                     | 
|                     |  | As of December 31, 2004             
|                     |  | Amortized Cost                       |         | Gross Unrealized |        |        | EstimatedFair Value |   | Weighted Average
|Security Description |  |                                      | Gains   |                  | Losses |        |                     |   | Coupon           |   |  | Yield |         |  | Term (yrs)
|BBB                  |  | $                                    | 66,848  |                  | $      |       |                     | $ | (622             | ) |  | $     | 66,226  |  | 5.34       | % |  | 5.53  | % |  | 10.16
|BB                   |  |                                      | 40,891  |                  |        |       |                     |   | (596             | ) |  |       | 40,295  |  | 4.61       | % |  | 7.39  | % |  | 12.01
|B                    |  |                                      | 37,990  |                  |        | 446    |                     |   | (586             | ) |  |       | 37,850  |  | 5.10       | % |  | 10.54 | % |  | 14.27
|Not Rated            |  |                                      | 21,684  |                  |        | 1,246  |                     |   | (231             | ) |  |       | 22,699  |  | 5.03       | % |  | 14.67 | % |  | 11.06
|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      
|Total CMBS           |  | $                                    | 167,413 |                  | $      | 1,692  |                     | $ | (2,035           | ) |  | $     | 167,070 |  | 5.07       | % |  | 8.30  | % |  | 11.66
|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      
|                     | 
|                     |  | As of December 31, 2004             
|                     |  | Amortized Cost                       |         | Gross Unrealized |        |        | EstimatedFair Value |   | Weighted Average
|Security Description |  |                                      | Gains   |                  | Losses |        |                     |   | Coupon           |   |  | Yield |         |  | Term (yrs)
|Mach One 2004-1      |  | $                                    | 18,697  |                  | $      | 46     |                     | $ | (231             | ) |  | $     | 18,512  |  | 5.45       | % |  | 14.25 | % |  | 14.55
|CSFB 1998-C1         |  |                                      | 8,919   |                  |        | 217    |                     |   |                 |   |  |       | 9,136   |  | 6.00       | % |  | 10.29 | % |  | 11.43
|CSFB 2004-C4         |  |                                      | 31,905  |                  |        | 1,019  |                     |   | (1,012           | ) |  |       | 31,912  |  | 4.88       | % |  | 7.99  | % |  | 12.32
|MLMT 2004 BPC1       |  |                                      | 55,046  |                  |        | 410    |                     |   | (792             | ) |  |       | 54,664  |  | 5.05       | % |  | 6.94  | % |  | 10.85
|JPMCC 2004-C3        |  |                                      | 52,846  |                  |        |       |                     |   |                 |   |  |       | 52,846  |  | 4.91       | % |  | 7.47  | % |  | 11.11
|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      
|Total CMBS           |  | $                                    | 167,413 |                  | $      | 1,692  |                     | $ | (2,035           | ) |  | $     | 167,070 |  | 5.07       | % |  | 8.30  | % |  | 11.66
|                     |  |                                      |         |                  |        |        |                     |   |                  |   |  |       |         |  |            |   |  |       |   |  |      



13



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



The unrealized gains (losses) are primarily the result of changes in market interest rates and credit spreads subsequent to the purchase of a CMBS
investment. In addition, at acquisition of a CMBS investment, the Company allocates the total purchase price paid with respect to the individual tranches of a CMBS investment based on the discounted value of managements estimates of loss
adjusted cash flows. As a result, there are differences between the allocation of purchase prices at acquisition of the individual tranches of a CMBS investment as compared to the third party estimates of fair value.



In July 2005, the Company sold six of its BBB rated CMBS bonds with a cost
basis of $57.2 million, resulting in a realized net loss of $0.7 million. For the nine months ended September 30, 2005, the Company sold BBB rated CMBS bonds with a cost basis of $88.1 million resulting in a net loss of $1.0 million.



The following table sets forth the amortized cost, fair values
and unrealized loss for those securities in an unrealized loss position at September 30, 2005 and December 31, 2004:



|                     |  |                                |         |            |                   |                |  |   |               |   |           |   |                |  |   |        |  |   |        |  
|-------------------- |  | ------------------------------ | ------- | ---------- | ----------------- | -------------- |  | - | ------------- | - | --------- | - | -------------- |  | - | ------ |  | - | ------ | -
|(in thousands)       |  | September 30, 2005 (unaudited) |         |            | December 31, 2004 |               
|Security Description |  | AmortizedCost                  |         | Fair Value |                   | UnrealizedLoss |  |   | AmortizedCost |   | FairValue |   | UnrealizedLoss | 
|BBB                  |  | $                              | 17,804  |            | $                 | 17,271         |  | $ | (533          | ) |           | $ | 46,604         |  | $ | 45,982 |  | $ | (622   | )
|BB                   |  |                                | 122,632 |            |                   | 118,123        |  |   | (4,509        | ) |           |   | 22,572         |  |   | 21,976 |  |   | (596   | )
|B                    |  |                                | 70,861  |            |                   | 64,834         |  |   | (6,027        | ) |           |   | 10,299         |  |   | 9,713  |  |   | (586   | )
|Not Rated            |  |                                |        |            |                   |               |  |   |              |   |           |   | 10,778         |  |   | 10,547 |  |   | (231   | )
|                     |  |                                |         |            |                   |                |  |   |               |   |           |   |                |  |   |        |  |   |        |  
|Total                |  | $                              | 211,297 |            | $                 | 200,228        |  | $ | (11,069       | ) |           | $ | 90,253         |  | $ | 88,218 |  | $ | (2,035 | )
|                     |  |                                |         |            |                   |                |  |   |               |   |           |   |                |  |   |        |  |   |        |  



All of the investments
in an unrealized loss position were acquired within twelve months of the respective balance sheet dates and such unrealized losses have been determined to be temporary and do not affect the Companys reported net income. The Company expects to
hold all the investments until their expected maturity.



As of
September 30, 2005 and December 31, 2004, the mortgage loans in the underlying collateral pools for all CMBS were secured by properties of the types and at the locations identified below:



|            |  |                   |   |  |                  |   |  |                  |  |                   |   |  |                  |  
|----------- |  | ----------------- | - |  | ---------------- | - |  | ---------------- |  | ----------------- | - |  | ---------------- | -
|Location(1) |  | September 30,2005 |   |  | December 31,2004 |   |  | Property Type(1) |  | September 30,2005 |   |  | December 31,2004 |  
|            |  | (unaudited)       |   |  |                  |   |  |                  |  | (unaudited)       |   |  |                  |  
|California  |  | 11.5              | % |  | 11.8             | % |  | Retail           |  | 34.1              | % |  | 26.8             | %
|Texas       |  | 10.0              | % |  | 10.4             | % |  | Office           |  | 26.8              | % |  | 23.2             | %
|New York    |  | 8.5               | % |  | 12.4             | % |  | Residential      |  | 18.6              | % |  | 22.4             | %
|Florida     |  | 5.9               | % |  | 10.6             | % |  | Hospitality      |  | 5.5               | % |  | 5.7              | %
|Other(2)    |  | 58.6              | % |  | 35.1             | % |  | Industrial       |  | 4.4               | % |  | 3.2              | %
|Re-REMIC(3) |  | 5.5               | % |  | 19.7             | % |  | Other(2)         |  | 5.1               | % |  | 7.6              | %
|            |  |                   |   |  |                  |   |  |                  |  |                   |   |  |                  |  
|Total       |  | 100.0             | % |  | 100.0            | % |  | Re-REMIC(3)      |  | 5.5               | % |  | 11.1             | %
|            |  |                   |   |  |                  |   |  |                  |  |                   |   |  |                  |  
|            |  |                   |   |  |                  |   |  | Total            |  | 100.0             | % |  | 100.0            | %
|            |  |                   |   |  |                  |   |  |                  |  |                   |   |  |                  |  

---

|(1) | Percentages are based on the unpaid principal balance of the underlying loans.
|--- | ------------------------------------------------------------------------------

|(2) | No other individual state or property type comprises more than 4.0% of the total.
|--- | ---------------------------------------------------------------------------------

|(3) | The Companys investment in a Re-REMIC backed by CMBS from 41 previous conduit securitizations is not included in the above categories due to the stratification information on
the original loan collateral not being meaningful.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



The non-investment grade and unrated tranches of the CMBS owned by the Company provide credit support to the more senior classes of the related commercial
securitizations. Cash flow from the underlying mortgages generally is allocated first to the senior tranches, with the most senior tranches having a priority right to the cash flow. Any remaining cash flow is allocated, generally, among the other
tranches in order of their relative seniority. To the extent there are defaults and unrecoverable losses on the underlying mortgages resulting in reduced cash flows, the remaining CMBS classes will bear such losses in order of their relative
subordination.



|4. | REAL ESTATE LOANS
|-- | -----------------



At September 30, 2005 and December 31, 2004, our real estate loans consisted of the following:



|                        |  |                                      |        |                              |       |   |                                 |                           
|----------------------- |  | ------------------------------------ | ------ | ---------------------------- | ----- | - | ------------------------------- | --------------------------
|(In thousands)          |  |                                      |        |                              |       |   |                                
|                        | 
|                        |  | As of September 30, 2005 (unaudited)
|Description             |  | CarryingValue                        |        | WeightedAverageInterest Rate |       |   | Range of Initial Maturity Dates
|Mezzanine loans         |  | $                                    | 94,183 |                              | 13.66 | % |                                 | July 2006 - September 2007
|                        |  |                                      |        |                              |       |   |                                 |                           
|Total real estate loans |  | $                                    | 94,183 |                              | 13.66 | % |                                 |                           
|                        |  |                                      |        |                              |       |   |                                 |                           
|                        | 
|                        |  | As of December 31, 2004             
|Description             |  | CarryingValue                        |        | WeightedAverageInterest Rate |       |   | Range of Initial Maturity Dates
|Mezzanine loans         |  | $                                    | 29,865 |                              | 9.91  | % |                                 | July 2006 - November 2006 
|                        |  |                                      |        |                              |       |   |                                 |                           
|Total real estate loans |  | $                                    | 29,865 |                              | 9.91  | % |                                 |                           
|                        |  |                                      |        |                              |       |   |                                 |                           



The Company determines
if its real estate loans should be accounted for as loans, real estate investments or equity method joint ventures in accordance with AICPA Practice Bulletin No. 1 on acquisition, development or construction (ADC) arrangements. To date the
Company has accounted for all of its arrangements as loans based on the guidance set forth in the Practice Bulletin.



|5. | REPURCHASE AGREEMENTS
|-- | ---------------------



The Company currently has three repurchase agreements in place secured by certain of its assets. Two of the agreements are with Banc of America Securities
LLC and its affiliates and provide for financing secured by certain CMBS, B-Notes and mezzanine loans. The first agreement with Banc of America Securities LLC is a nine-month warehouse facility (Warehouse Facility) that provides for a
maximum of $250 million in financing and matures on the earlier of December 31, 2005 or the completion of a collateralized debt obligation (CDO) of a majority of the assets financed under the facility. As of September 30, 2005, there was
no amount outstanding under the Warehouse facility. As of December 31, 2004, $39.2 million was outstanding at a weighted average borrowing rate of 2.78% under a separate repurchase agreement with Banc of America LLC and its affiliates, which
was terminated upon the closing of the Warehouse Facility. As of December 31, 2004, securities with a fair value $53.3 million was pledged under the repurchase agreement.



The second agreement with Banc of America Securities LLC closed in May 2005 and provides for a maximum of $150 million in
financing with an initial maturity date of May 2006, and a one-year extension option, subject to certain conditions. There were no amounts outstanding as of September 30, 2005 and December 31, 2004 under this agreement.



15



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



The Company also has a CMBS repurchase agreement, which it closed in December 2004, with Liquid Funding, an affiliate of Bear, Stearns & Co. Inc.
The agreement provides financing of up to $100 million secured by rated and unrated CMBS and expires the earlier of the settlement of the CDO or other securitization or June 30, 2006. As of September 30, 2005, $45.3 million was outstanding
at a weighted average borrowing rate of 4.4%. There was no amount outstanding under this agreement as of December 31, 2004. Securities with a fair value of $55.7 million were pledged under this agreement as of September 30, 2005.



Under each of these repurchase agreements, the interest rates
are based on one-month LIBOR plus a margin, tiered according to the security or loan credit rating or loan-to-value ratio, as applicable. The financial institutions retain the right to mark the underlying collateral to estimated market values. A
reduction in the value of its pledged assets may require the Company to provide additional collateral or fund margin calls so that the outstanding loan amount will be less than or equal to the allowable amount.



|6. | FAIR VALUE OF FINANCIAL INSTRUMENTS
|-- | -----------------------------------



The Company presents its financial instruments at estimated fair value in the accompanying financial statements in accordance with SFAS No. 107,
Disclosures about Fair Value of Financial Instruments, which defines fair value as the amount at which a financial instrument could be exchanged in a current transaction between willing parties, in other than a forced sale or
liquidation.



The fair values of the Companys CMBS and
interest rate swap agreements are based on market pricing information provided by certain dealers who make markets in these financial instruments as further described in Footnotes 3 and 7, respectively. The fair values reported reflect estimates and
may not necessarily be indicative of the amounts the Company could realize in a current market exchange. Real estate loans and repurchase agreements are floating rate instruments, and based on these terms, their carrying value approximates fair
value.



|7. | DERIVATIVE FINANCIAL INSTRUMENTS
|-- | --------------------------------



The Company has entered into several forward-starting interest rate swap agreements to mitigate the risk of changing interest rates on the
interest-related cash outflows on a forecasted issuance of long-term debt. These swaps are expected to be effective in hedging the risk of changes in 10-15 years of interest cash outflows attributable to changes in the 10-15 year USD-LIBOR swap rate
over the term of the hedging relationship. Under these swaps, we agreed to pay the counterparties a weighted average fixed interest rate of 4.76% per annum in exchange for floating payments on the total notional amount of $201 million as of
September 30, 2005.



The Companys swaps are
designated as cash flow hedges for GAAP. As of September 30, 2005 and December 31, 2004, ($2.6) million and ($0.2) million, respectively, are reflected in other comprehensive income (loss) representing the change in value of the effective
portion of these swaps. Ineffectiveness of $8,231 was recorded in the three and nine months ended September 30, 2005. There was no ineffectiveness for the period ended December 31, 2004. Upon completion of the CDO transaction, the amount
recorded in other comprehensive income (loss) will be reclassified to interest expense over the life of the CDO. In conjunction with the pricing of a CDO on October 24, 2005, all $201 million notional value interest rate swaps were effectively
terminated.



The Companys derivative financial
instruments contain credit risk to the extent that its bank counterparties may be unable to meet the terms of the agreement. The Company minimizes such risk by limiting its counterparties to major financial institutions with good credit ratings.
Additionally, the potential risk of loss with any one party resulting from this type of credit risk is monitored.



16



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



|8. | DIFFERENCES BETWEEN FINANCIAL STATEMENTS NET INCOME AND TAXABLE INCOME
|-- | ----------------------------------------------------------------------



The differences between GAAP net income and taxable income are generally attributable to differing treatment, including timing related thereto, of
unrealized/realized gains and losses associated with certain assets; the bases, income, impairment, and/or credit loss recognition related to certain assets, primarily CMBS, accounting for derivative instruments and amortization of various costs.
The distinction between GAAP net income and taxable income is important to the Companys stockholders because dividends or distributions, if any, are declared and paid on the basis of annual estimates of taxable income or loss. The Company does
not pay Federal income taxes on income that it distributes on a current basis, provided that it satisfies the requirements for qualification as a REIT pursuant to the Internal Revenue Code. The Company calculates its taxable income or loss as if it
were a regular domestic corporation. This taxable income or loss level determines the amount of dividends, if any, the Company is required to distribute over time in order to reduce or eliminate its tax liability pursuant to REIT requirements.



Income on CMBS investments is computed for GAAP purposes based
upon a yield, which assumes credit losses will occur. (See Footnote 2  Revenue Recognition for further discussion.) The yield to compute the Companys taxable income does not assume there would be credit losses, as a loss
can only be deducted for tax purposes when it has occurred. Additionally, due diligence expenses incurred related to the acquisition of CMBS investments are required to be expensed for GAAP purposes but are included as a component of the cost basis
of the asset and amortized for tax purposes. As a result of these two primary differences, the net difference between the tax and GAAP bases of the underlying CMBS assets was approximately $5.6 million and $1.0 million at September 30, 2005 and
December 31, 2004, respectively.



|9. | COMMON STOCK
|-- | ------------



In June 2004, the Company sold 11.5 million shares of its common stock through transactions that were exempt from the registration requirements of
the Securities Act of 1933 pursuant to Rule 144A, Regulation S and Regulation D (the 144A Offering). Gross proceeds were $172.1 million. Net proceeds after deducting the initial purchasers discount and other offering expenses were
$160.1 million. The Company issued 345,000 shares to its Manager and independent directors pursuant to its Nonqualified Option and Incentive Award Plan as further described in Footnote 11. In July 2005, the Company completed its initial public
offering of 12 million shares of its common stock at a price of $17.75 per share. In August 2005, the underwriters exercised their option to purchase an additional 1,832,025 shares at the public offering price less the underwriting discount to
cover over-allotments. The net proceeds to the Company on the sale of 12,000,000 shares in the IPO and the 1,832,025 shares pursuant to the over-allotment option was $226.4 million after deducting underwriting discount and offering expenses. The net
proceeds of the IPO were primarily used to pay down indebtedness. In September 2005, the Company granted a total of 10,000 shares of restricted stock to the independent directors pursuant to the Nonqualified Option and Incentive Award Plan.



As of September 30, 2005 and December 31, 2004, the
Company has a total of 25,687,035 and 11,845,010 common shares outstanding, respectively.



|10. | RELATED PARTY TRANSACTIONS
|--- | --------------------------



The Company entered into a management agreement (the Management Agreement) with the Manager in June 2004 for an initial term of two years.
After the initial term, the Management Agreement will automatically be renewed each year for an additional one-year period unless the Company or the Manager terminates the agreement. Pursuant to the Management Agreement and subject to the
supervision and direction of the



17



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



Companys Board of Directors, the Manager performs services for the Company including the purchase, sale and management of real estate and other real
estate-related assets, the day-to-day management of the Company and the performance of certain administrative duties. For performing these services, the Company pays the Manager a monthly base management fee in arrears equal to 1/12 of the sum of
(i) 2.0% of the first $400 million of the Companys equity and (ii) 1.5% of equity in an amount in excess of $400 million and up to $800 million and (iii) 1.25% of equity in excess of $800 million. For purposes of calculating the
base management fee, the Companys equity equals the month-end value, computed in accordance with generally accepted accounting principles, of the Companys stockholders equity, adjusted to exclude the effect of any unrealized gains,
losses or other items that do not affect realized net income.



In addition, the Manager is entitled to receive a quarterly incentive fee in an amount, not less than zero, equal to the product of (i) 25% of the dollar amount by which (a) Funds From Operations (as defined in the Management
Agreement) of the Company for such quarter per share of Common Stock (based on the weighted average number of shares outstanding for such quarter) exceeds (b) an amount equal to (A) the weighted average of the price per share of Common
Stock in the 144A Offering, and the prices per share of Common Stock in any subsequent offerings by the Company multiplied by (B) the greater of (1) 2.25% and (2) .875% plus one fourth of the ten-year U.S. treasury rate for such
quarter, multiplied by (ii) the weighted average number of shares of Common Stock outstanding during such quarter. Funds From Operations as defined in the Management Agreement is net income (computed in accordance with generally
accepted accounting principles) excluding gains or losses from debt restructuring and sales of property, plus depreciation and amortization on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures.



For the three and nine month periods ended September 30, 2005, the
Company incurred $1.9 million and $3.7 million, respectively, in base and incentive management fees in accordance with the terms of the Management Agreement. For the three months ended September 30, 2004, the company incurred $0.8 million and
for the period from inception to September 30, 2004, the Company incurred $1.1 million, in base management fees. During the nine months ended September 30, 2005, the Company incurred $0.2 million in incentive fees. No incentive fees were
due to the Manager for the three months ended September 30, 2005 and for the period from inception to September 30, 2004. At September 30, 2005 and December 31, 2004, $0.6 million and $0.3 million, respectively, related to unpaid
management fees and is included in due to affiliate in the accompanying consolidated financial statements.



The Management Agreement provides that the Company is required to reimburse the Manager for certain expenses incurred by the Manager on the Companys
behalf. If services are provided by the Manager, the reimbursement for such services will be no greater than what management believes would be paid to outside professionals, consultants or other third parties on an arms length basis. In
accordance with the provisions of the Management Agreement, the Company recorded reimbursements to the Manager of $0.2 million and $0.4 million for the three and nine month periods ended September 30, 2005, respectively, for certain expenses
incurred on behalf of the Company that are included in general and administrative expenses in the accompanying consolidated financial statements. For the three months ended September 30, 2004 and period from inception to September 30,
2004, the Company recorded reimbursements to the Manager of $0.2 million and $0.2 million respectively. At September 30, 2005 and December 31, 2004, $0.1 million and $0.2 million, respectively, of expenses to be reimbursed was unpaid and
included in due to affiliate in the accompanying consolidated financial statements.



During the nine months ended September 30, 2005, the Company originated mezzanine loans with an affiliated entity totaling $56.6 million. The ownership was allocated equally between the Company and the affiliated
entity, with the Companys share of the loans equal to $28.3 million.



18



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



|11. | STOCK OPTION AND INCENTIVE AWARD PLAN
|--- | -------------------------------------



The Company adopted the Nonqualified Stock Option and Incentive Award Plan, (the Plan), which provides for awards under the Plan in the form
of stock options, stock appreciation rights, restricted stock, other equity-based incentive awards and cash. Officers, directors and employees of the Company and of the Manager are eligible to receive awards under the Plan. The Plan has a term of
ten years and limits the awards to a maximum of 1,150,000 shares of Common Stock, unless the Plan is amended.



In accordance with the Plan, a total of 355,000 shares of Common Stock have been issued to the Manager and the independent directors. As consideration for
the Managers role in raising capital for the Company, the Manager was granted an award of 335,000 shares of stock upon the closing of the 144A Offering. Additionally, each independent director was granted 2,000 shares of restricted stock upon
the date of the first board meeting of the Board of Directors attended by the independent director. In addition each independent director receives an additional 2,000 shares of restricted stock annually. As discussed below under Registration
Rights Agreement, one-half of the shares granted to the Manager were subject to a risk of forfeiture. One-half of the shares granted to the independent directors are also subject to a risk of forfeiture if the independent director no longer
serves as a member of the Board of Directors of the Company one year from the date of the grant. Compensation expense is recorded at fair value of the stock at the time of the award for those awards which vest immediately and for the remaining
awards over the vesting periods. For the three and nine month periods ended September 30, 2005, $96,504 and $133,954, respectively, were recorded as compensation expense related to the restricted stock grants. For the three month period ended
September 30, 2004, compensation expense in the amount of $93,750 was recorded. Compensation expense in the amount of $5.1 million was recorded related to the incentive award and restricted stock grants for the period from inception through
September 30, 2004. Stock compensation expense was shown separately from general and administrative expense in the Companys statements of operations due to its significance.



|12. | REGISTRATION RIGHTS AGREEMENT
|--- | -----------------------------



At the time of the 144A Offering, the Company entered into a Registration Rights Agreement that requires, among other things, that it file with the
Securities and Exchange Commission (the SEC) no later than nine months following the closing of the 144A Offering either a registration statement providing for the initial public offering of the Companys common stock or a shelf
registration statement providing for the resale of shares of the Companys common stock sold in the 144A Offering. Additionally, if the Company consummates an initial public offering, the Company is also required to file a shelf registration
statement providing for the resale of shares of the Companys common stock not sold in the initial public offering within 90 days after the consummation of the initial public offering and to use its commercially reasonable efforts to cause such
registration statement to be declared effective by the SEC as promptly as practicable after the filing of the shelf registration statement.



The registration statement providing for the initial public offering of the Companys common stock was declared effective by the SEC on July 13,
2005 and the Companys common stock began trading on the NYSE on July 14, 2005. In addition, on October 4, 2005, in accordance with the Registration Rights Agreement, the Company filed a shelf registration statement providing for the
resale of a certain number of shares of the Companys common stock not sold in the initial public offering. The SEC has not yet declared such shelf registration statement effective.



To the extent that the Company does not meet the remaining requirements of the Registration Rights Agreement with respect to
the shelf registration statement, including the obligation to file, when and as required, any documents or other materials necessary to effect, or maintain the effectiveness of the shelf registration statement until certain dates set forth in the
Registration Rights Agreement, one-half of the shares originally



19



---

##### Table of Contents

JER INVESTORS TRUST INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



granted to the Manager as discussed under the Stock Option and Incentive Award Plan above are subject to forfeiture except as a result of circumstances
outside the reasonable control of the Manager. Additionally, payment of incentive fees, if any, to the Manager would be suspended until the Company is in compliance with the registration obligations discussed above, at which time all suspended
amounts are due and payable.



|13. | SUBSEQUENT EVENTS
|--- | -----------------



In October 2005, the Company invested $30.8 million in CMBS bonds in a newly-issued conduit transaction. The CMBS bonds are rated BBB- and below with
yields ranging from 6.5% to 14.3%.



On October 28, 2005,
dividends of $7.7 million, or $0.30 per common share outstanding, were paid to shareholders of record on October 14, 2005.



In October 2005, a $14.9 million mezzanine loan was repaid and no gain or loss was recorded. Also, in October 2005, the Company originated $3.4 million of
mezzanine loans.



In October 2005, the Company borrowed an
additional $24.0 million under one of its repurchase agreements to primarily fund new investments and pay the quarterly dividend.



In October 2005, the Company priced $416 million par value of collateralized debt obligations to be issued by two subsidiaries of the Company, JER CRE CDO
2005-1, Limited and JER CRE CDO 2005-1, LLC (the 2005-1 CDO). The 2005-1 CDO will issue privately placed notes totaling $276 million to be rated AAA through BBB- (Investment Grade Bonds). The Company will initially retain a
portion of the BBB- rated notes, all of the non-investment grade rated notes and all of the preferred shares. The 2005-1 CDO includes a ramp facility that will finance up to $46 million par value of additional collateral securities. At issuance, the
weighted average cost of borrowing for the Investment Grade Bonds is approximately 83 basis points (excluding fees and expenses) over applicable swaps or LIBOR rates. The transaction is expected to close on or about November 10, 2005.



In connection with the pricing of the 2005-1 CDO, through JER
CRE CDO 2005-1, Limited, the Company entered into an amortizing swap with an initial notional balance of $109,976,800 and a final maturity of May 2015. Under the swap, the Company agreed to pay the counterparty a fixed interest rate of
4.943% per annum in exchange for floating payments on the applicable notional amount. In addition, in connection with the pricing of the 2005-1 CDO, the Company effectively terminated or assigned for value the $201 million notional of interest
rate swaps outstanding as of September 30, 2005.



20



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



The following should be read in conjunction with the unaudited consolidated financial statements and notes included herein.



General



JER Investors Trust is a specialty finance company established in April 2004 to capitalize on the growing volume of
commercial real estate structured finance products. We are externally managed and advised by JER Commercial Debt Advisors LLC (the Manager), an affiliate of J.E. Robert Company, Inc. J.E. Robert Company and its affiliates are a fully
integrated real estate investment management firm. We have invested in commercial mortgage backed securities (CMBS), mezzanine loans and B-Note participations in mortgage loans. We also intend to originate, acquire and invest in whole
commercial mortgage loans, preferred equity, loans to real estate companies and net leased real estate assets. We may also invest in residential mortgages and related securities, but expect that such investments will be limited. We expect to derive
substantially all our income from the difference between the interest or rental income we earn on our investments and the expense we incur in financing our investments.



We are organized and conduct our operations to qualify as a REIT for federal income tax purposes. As a REIT, we will
generally not be subject to federal income tax on that portion of our income that is distributed to stockholders if we distribute at least 90% of our REIT taxable income to our stockholders by the due date of our federal income tax return and comply
with various other requirements.



In June 2004, we sold
11,500,000 shares of common stock in a private placement offering for net proceeds of approximately $160.1 million. Additionally, we issued 335,000 shares of common stock to our manager and an aggregate of 6,000 shares of restricted common stock to
our independent directors pursuant to our Nonqualified Stock Option and Incentive Award Plan, which we refer to as our Incentive Plan, at the time of the closing of the private placement. In July 2004, when James Kimsey and Frank Caufield joined our
board of directors, we issued each of them 2,000 additional shares of restricted common stock pursuant to our Incentive Plan.



In July 2005, the Securities and Exchange Commission (SEC) declared effective a registration statement of the Company on Form S-11 (File
No. 333-122802) (the Registration Statement) relating to (1) the Companys initial public offering (the IPO) of up to 13,836,863 shares of common stock, par value $0.01 per share (the Common Stock),
including 1,836,863 shares of Common Stock pursuant an over-allotment option granted to the underwriters and (2) the offering by selling stockholders of 245,752 shares of Common Stock through the underwriters. On July 19, 2005, the Company
issued a total of 12,000,000 shares of Common Stock in the IPO (the IPO Shares), at a price to the public of $17.75 per share. The Company did not receive any proceeds from the sale by the selling stockholders of 213,499 shares of Common
Stock, at a price to the public of $17.75 per share.



In August
2005, the underwriters exercised their option to purchase an additional 1,832,025 shares of Common Stock at $17.75 to cover over-allotments. The net proceeds to the Company on the sale of 12,000,000 shares in the IPO and the 1,832,025 pursuant to
the over-allotment option was $226.4 million after deducting underwriting discount and offering expenses. The net proceeds of the IPO were primarily used to pay down indebtedness.



In September 2005, we granted each of our independent directors an additional 2,000 shares of restricted stock pursuant to
the terms of the restricted stock grant in our Incentive Plan. As of September 30, 2005, we have a total of 25,687,035 shares of common stock outstanding.



21



---

##### Table of Contents

Trends



Competition:We expect to face increased competition for our targeted investments. However, overall, we expect that the size and growth of the
market for these investments, as well as the continuing trend of tranching and further retranching commercial mortgage loans into new securities that are packaged and resold, will continue to provide us with a variety of investment opportunities. We
believe borrowers need a full range of financing opportunities to make acquisitions, in particular on larger assets where substantial equity commitments are required. In addition, as interest rates rise, we believe there will be more pressure on
senior lenders to be more prudent in their lending decisions, which provides additional opportunities for us.



We believe that the overall mezzanine market is growing because purchasers of commercial real estate are increasingly using mezzanine debt and preferred
equity financing to reduce their required equity investment and to attain greater leverage on their equity. However, at the same time, we believe that there is and will continue to be greater competition among providers of mezzanine financing, which
could result in declining interest rates on mezzanine financing.



Rising interest rate environment:We believe that interest rates are likely to increase. With respect to our existing and future floating rate investments, we believe such interest rate increases should result in increases in our net
interest income. Similarly, we believe such an increase in interest rates should result in an increase in our net interest income on future fixed interest rate investments made by us. Conversely, in periods of rising interest rates, prepayments on
mortgage loans generally decrease, in which case we would not have the prepayment proceeds available to invest in assets with higher yields. With respect to our existing fixed rate investments, we believe our strategy of financing such assets
through a future match-funded CDO, combined with utilizing interest rate swaps prior to the execution of the CDO, will allow us to mitigate reductions in net interest income. Nevertheless, we may not be able to successfully match fund all of our
investments.



Critical Accounting Policies



Our most critical accounting policies relate to investment consolidation,
revenue recognition, securities valuation, loan loss provisions, derivative accounting and income taxes. Each of these items involves estimates that require management to make judgments that are subjective in nature. We rely on J.E. Robert Company
and its affiliates experience and analysis of historical and current market data in order to arrive at what we believe to be reasonable estimates. Under different conditions, we could report materially different amounts using these critical
accounting policies.



Investment Consolidation.For each
investment we make, we evaluate the underlying entity that issued the securities we acquired or to which we made a loan in order to determine the appropriate accounting. We refer to guidance in SFAS No. 140, Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities,and FIN 46R, Consolidation of Variable Interest Entities,in performing our analysis. FIN 46R addresses the application of Accounting Research Bulletin No. 51,
Consolidated Financial Statements, to certain entities in which voting rights are not effective in identifying an investor with a controlling financial interest. An entity is subject to consolidation under FIN 46R if the investors either
do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support, are unable to direct the entitys activities, or are not exposed to the entitys losses or entitled to its
residual returns (variable interest entities or VIEs). Variable interest entities within the scope of FIN 46R are required to be consolidated by their primary beneficiary. The primary beneficiary of a variable interest entity
is determined to be the party that absorbs a majority of the entitys expected losses, its expected returns, or both.



Our ownership of the subordinated classes of CMBS from a single issuer gives us the right to control the foreclosure/workout process on the underlying
loans (Controlling Class CMBS). FIN 46R has certain scope exceptions, one of which provides that an enterprise that holds a variable interest in a qualifying special-purpose entity (QSPE) does not consolidate that entity
unless that enterprise has the unilateral ability to cause the entity to liquidate. SFAS 140 provides the requirements for an entity to be considered a QSPE. To maintain the QSPE exception, the trust must continue to meet the QSPE criteria both
initially and in subsequent periods. A trusts



22



---

##### Table of Contents

QSPE status can be impacted in future periods by activities by its transferor(s) or other involved parties, including the manner in which certain servicing
activities are performed. To the extent our CMBS investments were issued by a trust that meets the requirements to be considered a QSPE, we record the investments at the purchase price paid. To the extent the underlying trusts are not QSPEs, we
follow the guidance set forth in FIN 46R as the trusts would be considered VIEs.



We have analyzed the governing pooling and servicing agreements for each of our subordinated class CMBS and believe that the terms are industry standard and are consistent with the QSPE criteria. However, there is
uncertainty with respect to QSPE treatment due to ongoing review by accounting standard setters, potential actions by various parties involved with the QSPE, as discussed above, as well as varying and evolving interpretations of the QSPE criteria
under SFAS 140. Additionally, the standard setters continue to review the FIN 46R provisions related to the computations used to determine the primary beneficiary of a VIE. Future guidance from the standard setters may require the Company to
consolidate CMBS trusts in which the Company has invested.



The
non-investment grade and unrated tranches of the CMBS owned by us provide credit support to the more senior classes of the related commercial securitizations. Cash flow from the underlying mortgages generally is allocated first to the senior
tranches, with the most senior tranches having a priority right to the cash flow. Any remaining cash flow is allocated, generally, among the other tranches in order of their relative seniority. To the extent there are defaults and unrecoverable
losses on the underlying mortgages resulting in reduced cash flows, the remaining CMBS classes will bear such losses in order of their relative subordination.



The table below details information about our CMBS investments, including the purchase date, face amount of our CMBS investments, the face amount of
the total respective issuance and the amortized cost of our CMBS investments as of September 30, 2005 and December 31, 2004:



(In thousands)



|                  |  |                 |  |                       |         |                                    |   |                |  |   |         |  |   |        
|----------------- |  | --------------- |  | --------------------- | ------- | ---------------------------------- | - | -------------- |  | - | ------- |  | - | -------
|CMBS              |  | Investment Date |  | Face amount purchased |         | Total Face amount of CMBS issuance |   | Amortized Cost
|                  |  |                 |  | September 30, 2005    |         | December 31, 2004                 
|                  |  |                 |  |                       |         |                                    |   | (unaudited)    |  |  
|MACH One 2004-1   |  | July 2004       |  | $                     | 50,637  |                                    | $ | 643,261        |  | $ | 18,416  |  | $ | 18,697 
|CSFB 1998-C1      |  | August 2004     |  |                       | 12,500  |                                    |   | 2,482,942      |  |   | 9,058   |  |   | 8,919  
|CSFB 2004-C4      |  | November 2004   |  |                       | 52,976  |                                    |   | 1,138,077      |  |   | 22,546  |  |   | 31,905 
|MLMT 2004-BPC1    |  | November 2004   |  |                       | 76,986  |                                    |   | 1,242,650      |  |   | 26,551  |  |   | 55,046 
|JPMCC 2004-C3     |  | December 2004   |  |                       | 81,561  |                                    |   | 1,517,410      |  |   | 35,956  |  |   | 52,846 
|JPMCC 2005-CIBC11 |  | March 2005      |  |                       | 70,035  |                                    |   | 1,800,969      |  |   | 34,438  |  |   |       
|BACM 2005         |  | April 2005      |  |                       | 84,663  |                                    |   | 2,322,091      |  |   | 41,913  |  |   |       
|LB UBS 2005-C2    |  | April 2005      |  |                       | 7,000   |                                    |   | 1,942,131      |  |   | 4,282   |  |   |       
|CSFB 2005-C2      |  | May 2005        |  |                       | 82,261  |                                    |   | 1,614,084      |  |   | 38,905  |  |   |       
|LB UBS 2005-C3    |  | June 2005       |  |                       | 39,335  |                                    |   | 2,060,632      |  |   | 19,937  |  |   |       
|JPMCC 2005-CIBC12 |  | July 2005       |  |                       | 70,429  |                                    |   | 2,167,039      |  |   | 35,170  |  |   |       
|JPMCC 2005- LDP4  |  | September 2005  |  |                       | 90,352  |                                    |   | 2,677,075      |  |   | 48,852  |  |   |       
|                  |  |                 |  |                       |         |                                    |   |                |  |   |         |  |   |        
|Total             |  |                 |  | $                     | 718,735 |                                    | $ | 21,608,361     |  | $ | 336,024 |  | $ | 167,413
|                  |  |                 |  |                       |         |                                    |   |                |  |   |         |  |   |        



The Companys
maximum exposure to loss as a result of its investment in these VIEs totaled $336.0 million and $167.4 million as of September 30, 2005 and December 31, 2004, respectively



The financing structures that we offer to our borrowers on certain of our loans involve the creation of entities that could
be deemed VIEs and, therefore, could be subject to FIN 46R. We have evaluated these entities and have concluded that none of them are VIEs that are subject to consolidation under FIN 46R.



Revenue Recognition.The most significant source of our revenue comes from interest income on our securities and loan
investments. Interest income on loans and securities investments is recognized over the life of the investment using the effective interest method. Mortgage loans will generally be originated or purchased at or



23



---

##### Table of Contents

near par value and interest income will be recognized based on the contractual terms of the debt instrument. Any loan fees or acquisition costs on originated
loans will be deferred and recognized over the term of the loan as an adjustment to yield. Interest income on CMBS is recognized on the effective interest method as required by EITF 99-20 Recognition of Interest Income and Impairment on
Purchased and Retained Beneficial Interests in Securitized Financial Assets. Under EITF 99-20, management estimates, at the time of purchase, the future expected cash flows and determines the effective interest rate based on these estimated
cash flows and our purchase prices. Subsequent to the purchase and on a quarterly basis, these estimated cash flows are updated and a revised yield is calculated based on the current amortized cost of the investment. In estimating these cash flows,
there are a number of assumptions that are subject to uncertainties and contingencies. These include the rate and timing of principal payments (including prepayments, repurchases, defaults and liquidations), the pass through or coupon rate and
interest rate fluctuations. In addition, interest payment shortfalls have to be estimated due to delinquencies on the underlying mortgage loans and the timing and magnitude of credit losses on the mortgage loans underlying the securities. These
uncertainties and contingencies are difficult to predict and are subject to future events that may impact managements estimates and our interest income. When current period cash flow estimates are lower than the previous period and fair value
is less than an assets carrying value, we will write down the asset to fair market value and record an impairment charge in current period earnings.



Securities Valuation.We designate certain of our investments in mortgage backed securities, mortgage related securities and certain other
securities as available-for-sale. Securities available-for-sale are carried at estimated fair value with the net unrealized gains or losses reported as a component of accumulated other comprehensive income (loss) in stockholders equity. The
fair value of CMBS investments is determined based on pricing information from dealers who make markets in these securities. Management also uses a discounted cash flow model that utilizes prepayment and loss assumptions based upon historical
experience, economic factors and the characteristics of the underlying cash flow in order to substantiate the fair value of the securities and may, under certain circumstances, adjust the valuation based on its knowledge of the securities and
underlying collateral. The assumed discount rate is based upon the yield of comparable securities. We also use, but under certain circumstances, we may adjust these valuations based on our knowledge of the securities and the underlying collateral.



We must also assess whether unrealized losses on securities
reflect a decline in value that is other than temporary, which would result in writing down the impaired security to its fair value, through earnings. This will create a new carrying basis for the security and a revised yield will be calculated
based on the future estimated cash flows. See Revenue Recognition above. Significant judgments of management are required in this analysis, which include assumptions regarding the collectability of the principal and interest, net
of expenses, on the underlying loans.



Loan Loss Provisions.We purchase and originate mezzanine loans and commercial mortgage loans to be held as long-term investments. We evaluate each of these loans for possible impairment on a quarterly basis. Impairment occurs when it is deemed probable that we will
not be able to collect all amounts due according to the contractual terms of the loan. Upon determination of impairment, we will establish a reserve for loan losses and a corresponding charge to earnings through the provision for loan losses.
Significant judgments are required in determining impairment, which include assumptions regarding the value of the real estate or partnership interests that secure the mortgage loans.



Derivative Accounting.We account for our derivative and hedging activities, using SFAS 133, Accounting for
Derivative Instruments and Hedging Activities, as amended by SFAS 137 and SFAS 149, which requires all derivative instruments to be carried at fair value on the balance sheet.



Derivative instruments designated in a hedge relationship to mitigate exposure to variability in expected future cash flows,
or other types of forecasted transactions, are considered cash flow hedges. We formally document all relationships between hedging instruments and hedged items, as well as our risk-management objective and strategy for undertaking each hedge
transaction. We periodically review the effectiveness of each



24



---

##### Table of Contents

hedging transaction, which involves estimating future cash flows. Cash flow hedges are accounted for by recording the fair value of the derivative instrument
on the balance sheet as either an asset or liability, with a corresponding amount, adjusted for swap payments, recorded in other comprehensive income within stockholders equity. Amounts are reclassified from other comprehensive income to the
income statement in the period or periods the hedged forecasted transaction affects earnings. Derivative instruments designated in a hedge relationship to mitigate exposure to changes in the fair value of an asset, liability, or firm commitment
attributable to a particular risk, such as interest rate risk, are considered fair value hedges under SFAS 133. For the three and nine month period ended September 30, 2005, $8,231 of unrealized gains was recorded due to ineffectiveness.



Income Taxes.We operate in a manner that we believe
will allow us to be taxed as a REIT and, as a result, we do not expect to pay substantial corporate-level income taxes. Many of the requirements for REIT qualification, however, are highly technical and complex. If we were to fail to meet these
requirements and do not qualify for certain statutory relief provisions, we would be subject to federal income tax, which could have a material adverse effect on our results of operations and amounts available for distributions to our stockholders.



Results of Operations



Net income for the three and nine months ended September 30, 2005 was
$5.5 million, or $0.23 per diluted share, and $12.5 million, or $0.80 per diluted share, respectively. Net loss for the three months ended September 30, 2004 and for the period from inception (April 19, 2004) through September 30, 2004,
was $0.6 million or ($0.05) per diluted share, and $6.0 million, or ($0.72) per diluted share, respectively. For the period ending September 30, 2004, prior to stock-based compensation expense of $5.1 million, net loss was approximately $0.9
million, or ($0.10) per diluted share. Management believes that net loss prior to stock-based compensation expense is useful to investors because the stock compensation grant was a one-time grant made in connection with our formation and initial
equity raise. The reconciliation of net income (loss) prior to stock-based compensation expense to net income (loss) is as follows:



|                                     |  |                                          |       |      |                                             |       |                                                                      |  |   |        |  |   |        |  
|------------------------------------ |  | ---------------------------------------- | ----- | ---- | ------------------------------------------- | ----- | -------------------------------------------------------------------- |  | - | ------ |  | - | ------ | -
|                                     |  | For the three months ended September, 30 |       |      | For the nine monthsended September 30, 2005 |       | For the period inception (April 19, 2004) through September 30, 2004 | 
|(In thousands)                       |  | 2005                                     |       | 2004 |                                             |       |                                                                     
|Net income (loss):                   |  |                                          |       |      |                                             |       |                                                                      |  |   |        |  |   |        |  
|GAAP presentation                    |  | $                                        | 5,458 |      | $                                           | (552  | )                                                                    |  | $ | 12,536 |  | $ | (5,974 | )
|Add back: Stock Compensation         |  |                                          | 97    |      |                                             | 94    |                                                                      |  |   | 134    |  |   | 5,119  |  
|                                     |  |                                          |       |      |                                             |       |                                                                      |  |   |        |  |   |        |  
|Non-GAAP presentation                |  | $                                        | 5,555 |      | $                                           | (458  | )                                                                    |  | $ | 12,670 |  | $ | (855   | )
|                                     |  |                                          |       |      |                                             |       |                                                                      |  |   |        |  |   |        |  
|Net income (loss) per diluted share: |  |                                          |       |      |                                             |       |                                                                      |  |   |        |  |   |        |  
|GAAP presentation                    |  | $                                        | 0.23  |      | $                                           | (0.05 | )                                                                    |  | $ | 0.80   |  | $ | (0.72  | )
|Add back: Stock Compensation         |  |                                          |      |      |                                             | 0.01  |                                                                      |  |   | 0.01   |  |   | 0.62   |  
|                                     |  |                                          |       |      |                                             |       |                                                                      |  |   |        |  |   |        |  
|Non-GAAP presentation                |  | $                                        | 0.23  |      | $                                           | (0.04 | )                                                                    |  | $ | 0.81   |  | $ | (0.10  | )
|                                     |  |                                          |       |      |                                             |       |                                                                      |  |   |        |  |   |        |  



We use net income
(loss) prior to stock-based compensation expense in the evaluation of our business because we believe that such financial measure is a useful indication of the expected recurring performance of our assets and liabilities, as the grant of stock-based
compensation at the completion of our June 2004 private placement was a one-time event. As a non-GAAP financial measure, however, net income (loss) to common stockholders prior to stock-based compensation expense has certain limitations, including
that net income (loss) to common stockholders prior to stock-based compensation expense does not take into account the overall dilutive effect to our financial performance on a per share basis as a result of our having issued additional common
shares to the Manager. In addition, should the issuance of stock-based compensation recur on a regular basis going forward, use of net income (loss) prior to stock-based compensation expense would no longer be a useful or indicative financial
measure. Therefore, currently, we do not use net income (loss) prior to stock-based compensation expense as a measure of our financial performance on a per share basis.



25



---

##### Table of Contents

Net income for the three months ended September 30, 2005 prior to gain (loss) on sales of assets was
$6.1 million or $0.26 per diluted shares, compared to a net loss prior to gain (loss) on sales of assets for the three months ended September 30, 2004 of $0.6 million, or ($0.05) per diluted share. Management believes that net income prior to
gain (loss) on sales of assets is useful to investors and meaningful as a measure of performance as the Company, in general, does not intend to sell or trade assets in the ordinary course of business and therefore will generally not have gains
(losses) from the sales of assets. The reconciliation of net income before gain (loss) on sales of assets to net income is as follows



|                                       |  |                                          |       |      |                                             |       |                                                                     |  |   |        |  |   |        |  
|-------------------------------------- |  | ---------------------------------------- | ----- | ---- | ------------------------------------------- | ----- | ------------------------------------------------------------------- |  | - | ------ |  | - | ------ | -
|                                       |  | For the three months ended September 30, |       |      | For the nine monthsended September 30, 2005 |       | For the period inception(April 19, 2004) through September 30,
2004 | 
|(In thousands)                         |  | 2005                                     |       | 2004 |                                             |       |                                                                    
|Net income (loss):                     |  |                                          |       |      |                                             |       |                                                                     |  |   |        |  |   |        |  
|GAAP presentation                      |  | $                                        | 5,458 |      | $                                           | (552  | )                                                                   |  | $ | 12,536 |  | $ | (5,974 | )
|Add back: Loss on sales of assets, net |  |                                          | 690   |      |                                             |      |                                                                     |  |   | 821    |  |   |       |  
|                                       |  |                                          |       |      |                                             |       |                                                                     |  |   |        |  |   |        |  
|Non-GAAP presentation                  |  |                                          | 6,148 |      |                                             | (552  | )                                                                   |  |   | 13,357 |  |   | (5,974 | )
|                                       |  |                                          |       |      |                                             |       |                                                                     |  |   |        |  |   |        |  
|Net income (loss) per diluted share:   |  |                                          |       |      |                                             |       |                                                                     |  |   |        |  |   |        |  
|GAAP presentation                      |  | $                                        | 0.23  |      | $                                           | (0.05 | )                                                                   |  | $ | 0.80   |  | $ | (0.72  | )
|Add back: Loss on sales of assets, net |  |                                          | 0.03  |      |                                             |       |                                                                     |  |   | 0.05   |  |   |       |  
|                                       |  |                                          |       |      |                                             |       |                                                                     |  |   |        |  |   |        |  
|Non-GAAP presentation                  |  |                                          | 0.26  |      |                                             | (0.05 | )                                                                   |  |   | 0.85   |  |   | (0.72  | )
|                                       |  |                                          |       |      |                                             |       |                                                                     |  |   |        |  |   |        |  



We use net income
(loss) prior to gain (loss) on sales of assets in the evaluation of our business because we believe that such financial measures is a useful indication of the expected recurring performance of our assets and liabilities as the Company, in general,
does not intend to sell or trade assets in the ordinary course of business. As a non-GAAP financial measure, however, net income (loss) prior to gain (loss) on sales of assets has certain limitations, including that net income (loss) prior to gain
(loss) on sales of assets does not take into account actual losses incurred by the Company relating to the sale of assets. In addition, should the sale of assets recur on a regular basis going forward, use of net income (loss) prior to gains
(losses) on sales of assets would no longer be a useful or indicative financial measure.



Interest Income.The following tables set forth information regarding the total amount of interest income from our assets:



|                          |  |                                          |        |                                             |   |                                                                      |  |   |        |  |   |      
|------------------------- |  | ---------------------------------------- | ------ | ------------------------------------------- | - | -------------------------------------------------------------------- |  | - | ------ |  | - | -----
|                          |  | For the three months ended September 30, |        | For the nine monthsended September 30, 2005 |   | For the period inception (April 19, 2004) through September 30, 2004
|(In thousands)            |  | 2005                                     |        | 2004                                        |   |                                                                     
|                          |  |                                          |        |                                             |   |                                                                      |  |   |        |  |   |      
|CMBS                      |  | $                                        | 6,534  |                                             | $ | 562                                                                  |  | $ | 15,664 |  | $ | 562  
|Real estate loans         |  |                                          | 3,436  |                                             |   |                                                                     |  |   | 7,826  |  |   |     
|Cash and cash equivalents |  |                                          | 53     |                                             |   | 483                                                                  |  |   | 76     |  |   | 611  
|                          |  |                                          |        |                                             |   |                                                                      |  |   |        |  |   |      
|Total                     |  | $                                        | 10,023 |                                             | $ | 1,045                                                                |  | $ | 23,566 |  | $ | 1,173
|                          |  |                                          |        |                                             |   |                                                                      |  |   |        |  |   |      



The increase in
interest income from the prior year is due to our acquisitions of interest bearing assets.



Interest Expense.Interest expense for the three and nine months ended September 30, 2005 was $0.8 million and $3.3 million, respectively. There was no interest expense for the three months ended
September 30, 2004 and for the period from inception (April 19, 2004) through September 30, 2004. Interest expense consists of interest incurred on current debt outstanding on our repurchase agreements and amortization of deferred
financing fees related to our repurchase agreements. The increase in interest expense from the prior year is due to an increase in our current debt outstanding.



26



---

##### Table of Contents

Management Fees.Base management fees are calculated as a percentage of stockholders equity
adjusted to exclude the effect of any unrealized gains, losses or other items that do not affect realized net income. The Manager is also entitled to receive quarterly incentive fees based on our Funds From Operations (as defined in the Management
agreement). Management fees for the three and nine months ended September 30, 2005 were $1.9 million and $3.7 million, respectively. For the three months ended September 30, 2004 and for the period from inception (April 19, 2004) through
September 30, 2004, management fees were $0.8 million and $1.1 million, respectively, comprised entirely of base management fees payable to the Manager. The increase in management fees from the prior periods to the three and nine month periods
ended September 30, 2005 is related to the increase in the average equity balance outstanding during these periods as a result of the IPO and the issuance of shares associated with the underwriters over-allotment option.



Incentive fees for the nine month periods ended September 30, 2005 were
$0.2 million and are included in Management Fees above. No incentive fees were payable to the Manager for the three months ended September 30, 2005 and during the period from inception through September 30, 2004.



General and Administrative Expense.General and administrative
expenses for the three and nine months ended September 30, 2005 were $1.1 million and $3.2 million, respectively. General and administrative expense for the three months ended September 30, 2004 and for the period from inception (April 19,
2004) to September 30, 2004 were $0.7 million and $1.0 million, respectively. General and administrative expenses for the three month period ended September 30, 2005 consisted primarily of due diligence expenses of $0.5 million, insurance
premiums of $0.1 million, fees for professional services of $0.2 million, and reimbursements to the Manager of $0.2 million. General and administrative expenses for the nine month period ended September 30, 2005 consisted primarily of due
diligence expenses of $1.7 million, insurance premiums of $0.4 million, fees for professional services of $0.4 million and reimbursements to the Manager of $0.4 million. General and administrative expense for the three months ended
September 30, 2004 consisted primarily of due diligence expense of $0.2 million, insurance expense of $0.1 million, fees for professional services of $0.2 million and reimbursements to the Manager of $0.2 million. General and administrative
expenses for the period from inception (April 19, 2004) to September 30, 2004 consisted primarily of due diligence expenses of $0.2 million, fees for professional services of $0.3 million, insurance premiums of $0.2 million and reimbursements
to the Manager of $0.2 million. The increase in general and administrative expenses for the three and nine month periods ended September 30, 2005 versus the three months ended September 30, 2004 and for the period from inception (April 19,
2004) through September 30, 2004 are primarily related to increased due diligence expenses incurred in connection with our investments in CMBS.



Stock Compensation:As part of the June 2004 private placement, we recorded $5.1 million ($0.62 per share) in compensation expense related to stock
awards issued to our independent directors and our manager for the period from inception (April 19, 2004) to September 30, 2004. As consideration for our managers role in raising capital for our company, it was granted an award of 335,000
shares of stock in connection with the private placement. One-half of the shares granted to our manager were subject to a risk of forfeiture under certain circumstances, including a failure to file with the SEC either a registration statement
providing for the initial public offering of our common stock or a shelf registration statement providing for the resale of our common stock by March 4, 2005 and a failure to use our commercially reasonable best efforts to cause such IPO or
shelf registration statement to be declared effective by the SEC as promptly as practicable after the filing of such registration statement. We filed shelf registration statement on October 4, 2005. The registration statement has not yet been
declared effective. Until such time as the shelf registration statement is declared effective, one-half of the shares granted to our manager remain subject to risk of forfeiture. Each non-officer director was also granted 2,000 shares of restricted
stock on the date of the first meeting of our board of directors attended by the director. In September 2005, we granted each of our independent directors an additional 2,000 shares of restricted stock pursuant to the terms of the automatic
restricted stock grant in our Incentive Plan. One half of the restricted stock granted to the directors in September 2005 was subject to a risk of forfeiture for one year from the date of grant. For the three months and nine months ended
September 30, 2005, we recorded $96,504 and $133,954 in compensation expense. For the three months ended September 30, 2004, we recorded $93,750 in compensation expense.



27



---

##### Table of Contents

Loss on Sale of Assets.Losses on sale of assets for the three and nine months ended
September 30, 2005 was $0.7 million and $0.8 million, respectively. For the three months ended September 30, 2004 and for the period from inception (April 19, 2004) through September 30, 2004, there were no sales of assets. During the
three month period ended September 30, 2005, we sold BBB rated CMBS bonds with a cost basis of $57.2 million, resulting in a loss of $0.7 million. During the nine month period ended September 30, 2005, we sold BBB rated CMBS bonds with a
cost basis of $88.1 million resulting in a loss of $1.0 million. This $1.0 million loss was partly offset by the sale of a B-Note investment at par to an unaffiliated third party. The unamortized fee related to the portion of the investment sold was
recognized as a $0.2 million gain on sale.



Liquidity and Capital Resources



Our principal sources of funds are operating cash flows,
borrowings and future debt and equity offerings. In July 2005, we completed our initial public offering of 12,000,000 shares of common stock. In August 2005, the underwriters exercised their option to purchase an additional 1,832,025 shares. The net
proceeds to the Company on the sale of 12,000,000 shares in the IPO and the 1,832,025 pursuant to the over-allotment option was $226.4 million after deducting underwriting discount and offering expenses. The net proceeds of the IPO were primarily
used to pay down indebtedness under our repurchase agreements described below.



We expect our borrowings will be through loan agreements, including warehouse facilities, and other credit facilities with institutional lenders. We may also issue long-term debt securities and preferred stock.



We currently have three repurchase agreements in place secured
by certain of our assets. Two of the agreements are with Banc of America Securities LLC and its affiliates and provide for financing secured by certain CMBS, B-Notes and mezzanine loans and first mortgage loans that we may acquire in the future. The
first agreement is a nine-month warehouse facility (Warehouse Facility) providing for a maximum of $250 million in financing and matures on the earlier of December 31, 2005 or the completion of a CDO of a majority of the assets
financed under the facility. The second agreement provides for a maximum of $150 million in financing and has an initial maturity date of May 8, 2006, with a one-year extension option, subject to certain conditions. The third repurchase
agreement is with Liquid Funding, an affiliate of Bear, Stearns & Co. Inc. and provides financing of up to $100 million secured by rated and unrated CMBS and expires the earlier of the settlement of the CDO or other securitization or
June 30, 2006. Each of the three repurchase agreements bear interest based on one-month LIBOR (3.86% at September 30, 2005) plus a margin of 35 to 200 basis points, tiered according to the financed assets credit rating or
loan-to-value ratio, as applicable. Under each of the repurchase agreements, the financial institutions retain the right to mark the underlying collateral to estimated market values. A reduction in the value of our pledged assets may require us to
provide additional collateral or fund margin calls so that the outstanding loan amount will be less than or equal to the allowable amount.



If we default in the payment of interest or principal on any debt, breach any representation or warranty in connection with any borrowing or violate any
covenant in any loan document, our lender may accelerate the maturity of such debt, requiring us to immediately repay all outstanding principal. If we are unable to make payments, our lender could force us to sell our securities or foreclose on our
assets that are pledged as collateral to such lender. The lender could also sue us or force us into bankruptcy. Any of these events would likely have a material adverse effect on the value of an investment in our common stock. Our current debt
obligations do not include any financial or restrictive covenants. However, we expect that future debt obligations will contain such restrictions.



We intend to make regular quarterly distributions to the holders of our common stock. On May 31, 2005, we paid a common stock cash dividend of $0.25
per share of common stock related to the first quarter 2005. On July 29, 2005, we paid a common stock cash dividend of $0.30 per share of common stock to stockholders of record on July 11, 2005 related to the second quarter 2005. On
September 28, 2005 we declared a common stock cash dividend of $0.30 per share of common stock related to the third quarter 2005. The third quarter dividends were paid on October 28, 2005 to stockholders of record on October 14, 2005.



28



---

##### Table of Contents

In order to qualify as a REIT and to avoid corporate level tax on the income we distribute to our
stockholders, we are required to distribute at least 90% of our ordinary income and short-term capital gains on an annual basis. Certain of our investments, such as the subordinate CMBS investments, may generate substantial mismatches between
taxable income and available cash. In order to meet the requirement to distribute a substantial portion of our net taxable income, we may need to borrow, sell assets or raise additional capital. Additionally, we will need to raise additional capital
in order to acquire additional investments. We anticipate borrowing funds to obtain additional capital, but there can be no assurance that we will be able to do so on terms acceptable or available to us, if at all.



We expect to meet our short-term liquidity requirements generally through the
net proceeds from our initial public offering, cash flow provided by operations as well as borrowings. Our initial borrowings have been short-term, variable rate debt; however, we expect to finance the majority of our assets through one or more
match-funded CDO strategies. Our CDO strategy is dependent upon our ability to place the match-funded debt we intend to create in the market at spreads that provide a positive arbitrage. If spreads for CDO liabilities widen or if demand for such
liabilities ceases to exist, then our ability to execute the CDO strategy will be severely restricted.



We expect to meet our long-term liquidity requirements, specifically the repayment of debt and our investment funding needs, through additional
borrowings, the issuance of debt and equity securities and the liquidation or refinancing of our assets at maturity. We believe that the value of these assets is, and will continue to be, sufficient to repay our debt at maturity under either
scenario. However, our ability to meet our long-term liquidity requirements is subject to obtaining additional equity and debt financing. Decisions by investors and lenders to enter into transactions with us will depend upon a number of factors,
such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors and lenders policies and rates applicable
thereto, and the relative attractiveness of alternative investment or lending opportunities.



We have conducted preliminary negotiations with financial institutions and believe, on the basis of these negotiations, that we will be able to obtain longer-term financing in amounts and at interest rates generally
consistent with our financing objectives. We cannot assure you, however, that negotiations with potential lenders will result in a definitive agreement being entered into or consummated or at terms consistent with our business plan. In the event
that we are unable to secure lines of credit or collateralized financing on favorable terms, our ability to successfully effect our investment strategy may be significantly impacted and returns to investors may be reduced.



We expect that the net proceeds from our initial public offering completed in
July 2005 and the over-allotment option in August 2005, our cash flow provided by operations, and our current and anticipated financings will satisfy our liquidity needs over the next twelve months.



Inflation



We believe that the risk of increases in the market interest rates on any floating rate debt that we may invest in as a
result of inflation will be largely offset by our use of match funding financing.



|ITEM 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------



Market Risk.Market risk is the exposure to loss resulting from changes in interest rates, credit curve spreads, foreign currency exchange rates,
commodity prices and equity prices. The primary market risks to which we are exposed are interest rate risk and credit curve risk. Interest rate risk is highly sensitive to many factors, including governmental, monetary and tax policies, domestic
and international economic and political considerations and other factors beyond our control. Credit curve risk is highly sensitive to dynamics of the markets for commercial mortgage securities and other loans and securities we plan to invest in.
Excessive supply



29



---

##### Table of Contents

of these assets combined with reduced demand will cause the market to require a higher yield. This demand for higher yield will cause the market to use a
higher spread over the U.S. Treasury securities yield curve, or other benchmark interest rates, to value these assets. Changes in the general level of the U.S. Treasury yield curve can have significant effects on the market value of our intended
portfolio.



Our operating results depend substantially on the
difference between the interest and related income earned on our assets and the interest expense incurred in connection with our interest-bearing liabilities. Competition from other providers of real estate financing may lead to a decrease in the
interest rate earned on our interest-bearing assets, which we may not be able to offset by obtaining lower interest costs on our borrowings. Changes in the general level of interest rates prevailing in the financial markets may affect the spread
between our interest-earning assets and interest-bearing liabilities. Any significant compression of the spreads between interest-earning assets and interest-bearing liabilities could have a material adverse effect on us. In addition, an increase in
interest rates could, among other things, reduce the value of our interest-bearing assets and our ability to realize gains from the sale of such assets, and a decrease in interest rates could reduce the average life of our interest-earning assets.



We may utilize a variety of financial instruments, including
interest rate swaps, caps, options, floors and other interest rate exchange contracts, in order to limit the effects of fluctuations in interest rates on our operations. We do not intend to utilize derivatives for speculative or other purposes other
than interest rate risk management. The use of these types of derivatives to hedge interest-earning assets and/or interest-bearing liabilities carries certain risks, including the risk that losses on a hedge position will reduce the funds available
for payments to holders of securities and that such losses may exceed the amount invested in such instruments. A hedge may not perform its intended purpose of offsetting losses. Moreover, with respect to certain of the instruments used as hedges, we
are exposed to the risk that the counterparties with which we trade may cease making markets and quoting prices in such instruments, which may render us unable to enter into an offsetting transaction with respect to an open position. If we
anticipate that the income from any such hedging transaction will not be qualifying income for REIT income test purposes, we may conduct part or all of our hedging activities through a corporate subsidiary that will be fully subject to federal
corporate income taxation (a taxable REIT subsidiary). Our profitability may be adversely affected during any period as a result of changing interest rates.



Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. Our net interest income is
affected by changes in various interest rates, primarily LIBOR and treasury rates. At September 30, 2005, our primary sensitivity to interest rates related to the income we earned on our $94.2 million of real estate loans.



At September 30, 2005, the existence of our interest rate swaps
mitigates the impact of an interest rate increase on our floating rate short-term debt. As a result and due to floating rates on our real estate loans, increases in interest rates will increase our net income. The following table shows the estimated
change in net income for a 12-month period based on changes in the interest rates applied to our assets and liabilities as of September 30, 2005:



|                           |  |                                               |        |  
|-------------------------- |  | --------------------------------------------- | ------ | -
|Rate Change (Basis Points) |  | Estimated Change in Net Income over 12 months |       
|                           |  | (in thousands)                                |       
|-100                       |  | $                                             | (2,499 | )
|+100                       |  |                                               | 2,499  |  
|+200                       |  |                                               | 4,998  |  



Interest rate changes
will also affect the fair value of our CMBS investments, real estate loans and derivatives.



30



---

##### Table of Contents

We have entered into several forward-starting interest rate swaps to mitigate the risk of changes in the
interest-related cash outflows on a forecasted issuance of long-term debt. These swaps are designated as cash flow hedges for GAAP purposes and are expected to be effective in hedging the risk of changes in 10-15 years of interest cash outflows
attributable to changes in the 10-15 year USD-LIBOR swap rate over the term of the hedging relationship. Under these swaps, we agreed to pay the counterparties a weighted average fixed interest rate of 4.76% per annum in exchange for floating
payments on the total notional amount of $201 million as of September 30, 2005.



In October 2005, the Company priced $416 million par value of collateralized debt obligations to be issued by two subsidiaries of the Company, JER CRE CDO 2005-1, Limited and JER CRE CDO 2005-1, LLC (the 2005-1
CDO). The 2005-1 CDO will issue privately placed notes totaling $276 million to be rated AAA through BBB- (Investment Grade Bonds). The Company will initially retain a portion of the BBB- rated notes, all of the non-investment
grade rated notes and all of the preferred shares. The 2005-1 CDO includes a ramp facility that will finance up to $46 million par value of additional collateral securities. At issuance, the weighted average cost of borrowing for the Investment
Grade Bonds is approximately 83 basis points (excluding fees and expenses) over applicable swaps or LIBOR rates. The transaction is expected to close on or about November 10, 2005.



In connection with the pricing of the 2005-1 CDO, through JER CRE CDO 2005-1, Limited, the Company entered into an
amortizing swap with an initial notional balance of $109,976,800 and a final maturity of May 2015. Under the swap, the Company agreed to pay the counterparty a fixed interest rate of 4.943% per annum in exchange for floating payments on the
applicable notional amount. In addition, in connection with the pricing of the 2005-1 CDO, the Company effectively terminated or assigned for value the $201 million notional of interest rate swaps outstanding as of September 30, 2005.



Credit Risk.Our portfolio of commercial real estate
loans and securities is subject to a high degree of credit risk. Credit risk is the exposure to loss from debtor defaults. Default rates are subject to a wide variety of factors, including, but not limited to, property performance, property
management, supply and demand factors, construction trends, consumer behavior, regional economics, interest rates, the strength of the American economy and other factors beyond our control.



All loans are subject to a certain probability of default. We underwrite our
CMBS investments assuming the underlying loans will suffer a certain dollar amount of defaults and the defaults will lead to some level of realized losses. Loss adjusted yields are computed based on these assumptions and applied to each class of
security supported by the cash flow on the underlying loans. The most significant variables affecting loss adjusted yields include, but are not limited to, the number of defaults, the severity of loss that occurs subsequent to a default and the
timing of the actual loss. The different rating levels of CMBS will react differently to changes in these assumptions. The lowest rated securities are generally more sensitive to changes in timing of actual losses. The higher rated securities are
more sensitive to the severity of losses.



We generally assume
that substantially all of the principal of a non-rated security will not be recoverable over time. The timing and the amount of the loss of principal are the key assumptions to determine the economic yield of these securities. Timing is of paramount
importance because we will assume substantial losses of principal on the non-rated securities, therefore the longer the principal balance remains outstanding the more interest the holder receives to support a greater economic return. Alternatively,
if principal is lost faster than originally assumed, there is less opportunity to receive interest and a lower or possibly negative return may result.



If actual principal losses on the underlying loans exceed assumptions, the higher rated securities will be affected more significantly as a loss of
principal may not have been assumed. We expect that most if not all principal will be recovered with respect to classes rated B or higher.



31



---

##### Table of Contents

We manage credit risk though the underwriting process, establishing loss assumptions and careful
monitoring of loan performance. Before acquiring a controlling class security (represented by a majority ownership interest in the most subordinate tranche) in a proposed pool of loans, we perform a rigorous analysis of all of the proposed
underlying loans. Information from this review is then used to establish loss assumptions. We assume that a certain portion of the loans will default and calculate an expected or loss adjusted yield based on that assumption. After the securities
have been acquired, we monitor the performance of the loans, as well as external factors that may affect their value.



Factors that indicate a higher loss severity or acceleration of the timing of an expected loss will cause a reduction in the expected yield and therefore
reduce our earnings. Furthermore, we may be required to write down a portion of the adjusted purchase price of the affected assets through a charge to income.



We will also invest in commercial real estate loans, primarily mezzanine loans, bridge loans, B-notes, loans to real estate companies, mortgage loans
and net leased real estate. We may also invest in residential mortgages and related securities. These investments will be subject to credit risk. The extent of our credit risk exposure will be dependent on risks associated with commercial and
residential real estate. 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, national, regional and local economic
conditions (which may be adversely affected by industry slowdowns and other factors), local real estate conditions (such as an oversupply of housing, retail, industrial, office or other commercial space); changes or continued weakness in specific
industry segments; construction quality, age and design; demographic factors; retroactive changes to building or similar codes; and increases in operating expenses (such as energy costs). In the event a borrowers net operating income
decreases, the borrower may have difficulty repaying our loans, which could result in losses to us. In addition, decreases in property values reduce the value of the collateral and the potential proceeds available to a borrower to repay our loans,
which could also cause us to suffer losses.



With respect to
one of the Companys mezzanine loan investments with a principal balance outstanding of $11.5 million at September 30, 2005, the Company has initially determined that one or more non-monetary defaults may exist under the applicable loan
documents due to the failure and / or delay by the applicable borrowing entities to provide certain information about the borrower entities, the underlying property and an opinion of their independent auditors unqualified as to the scope of the
audits or as to the status of the borrowers or property owner as a going concern. Although the Company is working with the borrowers to correct such non- monetary defaults, no assurance can be given that such defaults will be remedied. All monetary
payments due under the mezzanine loan are current.



|Item 4. | Controls and Procedures
|------- | -----------------------



|(a) | Disclosure Controls and Procedures. The Companys management, with the participation of the Companys Chief Executive Officer and Chief Financial Officer, has evaluated
the effectiveness of the Companys disclosure controls and procedures (as the term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act) as of the end of the period
covered by this report. The Companys disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation,
the Companys Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Companys disclosure controls and procedures are effective at the reasonable assurance level.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | Internal Control Over Financial Reporting. There have not been any changes in the Companys internal control over financial reporting (as such term is defined in Rules
13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



32



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------



The Company is not party to any legal proceedings.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------



None.



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------



None.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------



None.



|Item 5. | Other Information
|------- | -----------------



None.



33



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------



|               |  |                                                                                                                                               
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                   
|               | 
|3.1            |  | Articles of Incorporation of the Registrant.*                                                                                                 
|               | 
|3.2            |  | By-laws of the Registrant.*                                                                                                                   
|               | 
|4.1            |  | Form of Certificate for Common Stock.*                                                                                                        
|               | 
|4.2            |  | Registration Rights Agreement, dated May 27, 2004, between Registrant and Friedman, Billings, Ramsey & Co., Inc.*                             
|               | 
|10.1           |  | Management Agreement, dated May 27, 2004, between Registrant and JER Commercial Debt Advisors LLC.*                                           
|               | 
|10.2           |  | Nonqualified Stock Option and Incentive Award Plan.*                                                                                          
|               | 
|10.3           |  | Form of Restricted Stock Agreement.*                                                                                                          
|               | 
|10.4           |  | Services Agreement, dated June 4, 2004, by and among JER Investors Trust Inc., JER Commercial Debt Advisors LLC and J.E. Robert Company, Inc.*
|               | 
|10.5           |  | Advisory Services Letter, dated July 8, 2005.*                                                                                                
|               | 
|31.1           |  | Section 302 Certification of Chief Executive Officer.                                                                                         
|               | 
|31.2           |  | Section 302 Certification of Chief Financial Officer.                                                                                         
|               | 
|32.1           |  | Section 906 Certification of Chief Executive Officer and Chief Financial Officer.                                                             

---

|* | Incorporated by reference to the Registration Statement on Form S-11 (File No. 333-122802) of JER Investors Trust Inc., originally filed with the Securities and Exchange
Commission on February 14, 2005.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



34



---

##### Table of Contents

SIGNATURES



Pursuant to the
requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized:







JER INVESTORS TRUST INC. (Registrant)By:

/S/    JOSEPH E. ROBERT, JR.Name:

Joseph E. Robert, Jr.Title:

Chairman of the BoardChief Executive OfficerDate: November 9, 2005By:

/S/    TAE-SIK
YOONName:

Tae-Sik YoonTitle:

Chief Financial OfficerDate: November 9, 2005




35