##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-K



---

(Mark One)



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

For the fiscal year ended December 31, 2005

or



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

For the transition period from  to

Commission File Number 001-32275



---

ACCREDITED HOME LENDERS HOLDING
CO.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 04-3669482                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

15090 Avenue of Science

San Diego, California 92128

(Address of principal executive offices) (Zip
Code)

Registrants telephone number, including area code: 858-676-2100



---

Securities registered pursuant
to Section 12(b) of the Act: None

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

Common Stock, $.001 Par Value



---

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    Yes ̈or    No  x

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

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    or    No ̈

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

Indicate by check mark whether the
registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (check one):

Large accelerated filer  x    Accelerated filer ̈Non-accelerated filer ̈

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

The aggregate market value of the voting and non-voting common equity held by non-affiliates of the
registrant as of June 30, 2005 was $926,982,848.

The number of outstanding shares of the registrants common stock as of
March 13, 2006 was 21,462,309.



---



---

##### Table of Contents

INCORPORATION BY REFERENCE

Portions of the registrants Definitive Proxy Statement to be filed with the Commission pursuant to Regulation 14A in connection with the
registrants 2006 Annual Meeting of Stockholders, subsequent to the date hereof, are incorporated by reference into Parts II and III of this Report. Such Definitive Proxy Statement will be filed with the Securities and Exchange Commission not
later than 120 days after the conclusion of the registrants fiscal year ended December 31, 2005. Financial statements required to be included in Item 8 contained in Part II of this Annual Report on Form 10-K are incorporated by reference
therein from ITEM 8 of the Annual Report on Form 10-K for the year ended December 31, 2005 filed by Accredited Mortgage Loan REIT Trust filed with the Securities and Exchange Commission on April 12, 2005 (File No. 333-109964-02).



2



---

##### Table of Contents

TABLE OF CONTENTS



|         |  |                                                                                                              |  |     
|-------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|         |  |                                                                                                              |  | Page
|PART I  
|Item 1.  |  | Business                                                                                                     |  | 5   
|Item 1A. |  | Risk Factors                                                                                                 |  | 30  
|Item 1B. |  | Unresolved Staff Comments                                                                                    |  | 42  
|Item 2.  |  | Properties                                                                                                   |  | 42  
|Item 3.  |  | Legal Proceedings                                                                                            |  | 43  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                          |  | 44  
|PART II 
|Item 5.  |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 45  
|Item 6.  |  | Selected Financial Data                                                                                      |  | 46  
|Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 47  
|Item 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 67  
|Item 8.  |  | Financial Statements and Supplementary Data                                                                  |  | 67  
|Item 9.  |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 67  
|Item 9A. |  | Controls and Procedures                                                                                      |  | 67  
|PART III
|Item 10. |  | Directors and Executive Officers of the Registrant                                                           |  | 71  
|Item 11. |  | Executive Compensation                                                                                       |  | 71  
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 71  
|Item 13. |  | Certain Relationships and Related Transactions                                                               |  | 72  
|Item 14. |  | Principal Accounting Fees and Services                                                                       |  | 72  
|PART IV 
|Item 15. |  | Exhibits, Financial Statement Schedules and Reports on Form 10-K                                             |  | 73  
|         |  | Signatures                                                                                                   |  | 74  
|         |  | Exhibit Index                                                                                                |  | 75  
|         |  | Financial Statements                                                                                         |  | F-1 



|
|







3



---

##### Table of Contents

SERVICE MARKS AND TRADE NAMES

Accredited Home Lenders®, Home Funds Direct®, Axiom Financial Services®, FRONTDOOR® and their related logos are registered service marks of Accredited Home Lenders, Inc., a wholly-owned subsidiary of the registrant.

FORWARD-LOOKING STATEMENTS

This
report contains certain forward-looking statements. When used in this report, statements which are not historical in nature, including the words anticipate, estimate, should, expect,
believe, intend and similar expressions are intended to identify forward-looking statements. They also include statements containing a projection of revenues, earnings or losses, capital expenditures, dividends, capital
structure or other financial terms.

The forward-looking statements in this report are based upon our managements beliefs,
assumptions and expectations of our future operations and economic performance, taking into account the information currently available to them. These statements are not statements of historical fact. Forward-looking statements involve risks and
uncertainties, some of which are not currently known to us, that may cause our actual results, performance or financial condition to be materially different from the expectations of future results, performance or financial condition we express or
imply in any forward-looking statements. Some of the important factors that could cause our actual results, performance or financial condition to differ materially from expectations are:



| |  |  | changes in demand for, or value of, mortgage loans due to the attributes and mix of the loans we originate; the characteristics of our borrowers; and fluctuations in the real estate
market, interest rates or the market in which we sell or securitize our loans;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the degree and nature of our competition;
| | - |  | -----------------------------------------



| |  |  | a general deterioration in economic or political conditions;
| | - |  | ------------------------------------------------------------



| |  |  | our ability to protect and hedge our mortgage loan portfolio against adverse interest rate movements;
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | changes in government regulations that affect our ability to originate and service mortgage loans;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | changes in the credit markets, which affect our ability to borrow money to originate mortgage loans;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | our ability to employ and retain qualified employees;
| | - |  | -----------------------------------------------------



| |  |  | our ability to adapt to and implement technological changes; and
| | - |  | ----------------------------------------------------------------



| |  |  | the other factors referenced in this report, including, without limitation, under the sections entitled ITEM 7. Managements Discussion and Analysis of Financial
Condition and Results of Operations, and ITEM 1B. Risk Factors.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We undertake no obligation to
publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this report might not
occur. We qualify any and all of our forward-looking statements entirely by these cautionary factors.



4



---

##### Table of Contents

In this Form 10-K, unless the context requires otherwise, Accredited, Company,
we, our, and us means Accredited Home Lenders Holding Co. and its subsidiaries.

PART I

ITEM 1. Business

General Development of Our Business

Accredited Home Lenders Holding Co. is a mortgage company operating throughout the United States (US) and in Canada. Accredited originates, finances,
securitizes, services, and sells non-prime mortgage loans secured by residential real estate. Founded in 1990, the company is headquartered in San Diego.

In May 2004, Accredited Home Lenders, Inc., formed a wholly-owned subsidiary, Accredited Mortgage Loan REIT Trust (the REIT), a Maryland real estate investment trust, for the purpose of acquiring, holding
and managing real estate assets. Our intention is to hold all loans held for investment and related securitized bond financing activities in this trust. The REIT elected to be taxed as a real estate investment trust and to comply with the provisions
of the Internal Revenue Code with respect thereto. Accordingly, the REIT will generally not be subject to federal or state income tax to the extent that it timely distributes its taxable income to its shareholders and satisfies the real estate
investment trust requirements and certain asset, income and share ownership tests are met. In August 2004, the REIT completed a public offering of 3,400,000 9.75% Series A Perpetual Cumulative Preferred Shares (Series A Preferred
Shares), and in September and October 2004 sold an additional 693,678 Series A Preferred Shares pursuant to the exercise of the underwriters over-allotment option and a reopening of the public offering.

Accredited formed Accredited Home Lenders Canada (AHLC), its first wholly owned Canadian subsidiary in July of 2004 and funded its first
Canadian mortgage loan in November that same year. AHLC is a mortgage banking company that originates and finances mortgage loans for Canadian borrowers who are not normally eligible for traditional prime mortgages from the major Canadian banks.
AHLC is currently originating mortgage loans in the provinces of Alberta, British Columbia, Manitoba, Ontario and Quebec and has current plans to expand beyond those five provinces.

AHLC employs a staff of Account Executives who actively solicit mortgage loan applications from local mortgage loan brokers. The resulting applications
are reviewed in AHLCs headquarters office located in Richmond, British Columbia or the Toronto office where they are reviewed by underwriting and credit personnel and approved or rejected. All funding activities occur in the Richmond British
Columbia office. Loan servicing and the liquidation of defaulted properties are handled by third-party vendors.

Major competitors to AHLC
include Xceed Mortgage Corp. and Wells Fargo Financial Canada Corporation and to a lesser extent, GMAC Residential Funding of Canada Limited and Firstline Mortgages (a division of CIBC Mortgages, Inc.). Other competitors include Home Trust, Maple
Trust, N-Brook and private money. Each of AHLCs competitors specializes in providing mortgage financing for borrowers who do not qualify for traditional prime mortgages.

Description of Our Business

We are a mortgage banking company operating throughout the United States
and in Canada that originates, finances, securitizes, services and sells non-prime mortgage loans secured by residential real estate. We focus on borrowers who may not meet conforming underwriting guidelines because of higher loan-to-value ratios,
the nature or absence of income documentation, limited credit histories, high levels of consumer debt, or past credit difficulties. We originate loans primarily based upon the borrowers willingness and ability to repay the loan and the
adequacy of the collateral. Our experienced management team has developed incentive programs, technology



5



---

##### Table of Contents

tools and business processes that focus our employees on originating non-prime mortgage loans with the financial and other characteristics that generate
profits for us. We believe that this business approach has contributed to our disciplined growth in both origination volume and profits.

In 2005, 90% and 10% of our loan originations were originated through our wholesale and retail channels, respectively. In 2005, approximately 12,000 brokers originated our wholesale loan originations. Prior to funding, each loan we
originate is underwritten by our employees to confirm that the loan is priced commensurate with its risk as determined in accordance with our underwriting guidelines. We typically finance mortgage loans initially through one of nine different
secured warehouse credit facilities or through an asset backed commercial paper facility. We repay the related borrowings under these credit facilities upon sale or securitization of the loans. As of March 6, 2006, these facilities provided us
with approximately $5.2 billion of credit capacity.

We conduct an analysis to find and select the optimal loan disposition strategy.
We have primarily disposed of our loans in whole loan sales and securitizations. During 2005, 2004 and 2003, we completed four, four, and three securitizations, totaling $4.2 billion, $3.3 billion and $1.2 billion, respectively, which were
structured as financings. On all of the loans that we securitize, we retain the rights to service the loans.

We developed incentive
programs, technology tools and business processes that reward performance and that we believe result in the optimal balance among these competing factors that are described below. Our incentive programs compensate our employees based upon one or
more of these factors. Our technology tools, such as our Revenue Calculator and our profit and loss tools, provide the real-time information that an employee needs to estimate the employees compensation and simultaneously meet our overall loan
quality and profitability goals. Our business processes incorporate cross-departmental review and feedback that are designed to assist each department in maximizing the quality and profitability of each loan originated. We have developed our
incentive programs, technology tools and business processes over time, and we are constantly reviewing and updating them to meet our evolving needs. We believe that this business approach has contributed to our disciplined growth in both origination
volume and profits.

Our Incentive Program

One of our most distinguishing characteristics is that our incentive structure rewards employees throughout our company based upon the criteria that best align each individuals compensation with our overall
objectives.



| |  |  | Loan Origination/Origination Support. Our profit and loss tools promptly allocate to our loan origination teams both profits from performing loans as well as prospective
losses from problem loans and recaptured premiums from loans that paid off early. This allocation affects the personal compensation of our loan origination staff. In addition, production managers are compensated on their profit and volume
achievements. Because the information can be accessed directly by all origination support personnel through our technology tools, they have an immediate understanding of the financial impact of their decisions and therefore are motivated to act in
the manner that benefits themselves and our company.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Underwriting. Bonuses are paid to our underwriting staff based not only upon the number of loans closed per person, but also upon the number of loans we sell at a profit.
Loans that do not sell at full or anticipated value or that must be repurchased, count against this measure. Therefore, underwriters are motivated to accurately describe, correctly grade, and approve only loans that can be sold within 120 days
of origination and that generate profits for our company.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Capital Markets. Our capital markets staff is compensated based upon their successful execution of the disposition strategy for the mortgage loans that management has
formulated for that month. In addition, they are compensated based upon their ability to sell loans that fall outside of the normal underwriting guidelines.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



6



---

##### Table of Contents

| |  |  | Servicing. Our servicing employees are compensated based upon achieving assigned delinquency targets and loan loss rates, which motivates a proactive collections and
liquidations approach.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Senior and Executive Management. Senior managers are compensated based upon our achievement of profit and other financial and operational goals set forth in an operating plan
at the beginning of each year and approved by our board of directors. Our compensation committee is required to approve individual bonuses for certain senior managers based upon each managers contribution to our overall profitability.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We believe our incentive programs enhance our performance by aligning each employees compensation and each job
function with our overall profitability objectives.

Our Technology and Management Tools

Our technology department, in collaboration with our operations department, finance department and business intelligence department, has developed
customized versions of commercially available software. Our suite of technology tools enables us to effectively achieve the goals that we have established for our employees individually and for our company as a whole. The principal technology tools
that are integral to this effort are:



| |  |  | Revenue Calculator. The Revenue Calculator is our software tool that integrates pricing information from our actual loan sales with our loan origination operations. Our
retail loan officer or wholesale account executive inputs information into the Revenue Calculator about the characteristics of the loan and the borrower, including the interest rate, prepayment penalty, fees, the loan-to-value ratio
(LTV), and the credit score of the borrower. The Revenue Calculator provides each loan origination team with loan price information on a real-time basis. Our loan origination teams can modify various attributes of the loan they are
originating to price for the risk we are taking. They can then immediately see how the value of the loan is increased or decreased from the point of view of the secondary market and likewise how their compensation for that loan will be increased or
decreased. Each member of our origination team is focused on pricing for the risk we take and producing profitable loans. To maintain the accuracy of our Revenue Calculator, we update this loan pricing model at least monthly, and sometimes more
often, based upon actual loan sales and input from loan purchasers.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Profit and Loss Tools. We have additional tools that measure the profitability of various operating units. The Profit Center Report system (PCR) provides
comprehensive revenue and expense information for each operating unit, including a full allocation of corporate expenses. The Problem Loan Report system (PLR) generates reports that allocate losses on loans back to the team that
originated such loans. These reports also show the profit and loss of every other team in that teams division, the total division, every other division in our company and our company as a whole, allowing each unit to compare its performance to
that of the other units. Each teams operations and sales managers are also compensated on their teams profitability and have a strong incentive and the necessary information to reduce expenses and increase the value of their loan
production.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Origination Systems. We use a combination of vendor provided and in-house applications that we have configured for our use and are using in our workflow processes. These data
systems combine all the information regarding a loan, flag any potential underwriting problems, enable documentation and electronic transmittal, facilitate the loan closing process, and populate our enterprise data warehouse. See Our
Underwriting Process and Guidelines.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We have designed these tools to enhance our compliance with laws, including laws
regarding unfair loans or predatory lending. For example, our Revenue Calculator contains controls that are designed to eliminate economic incentives to our employees for structuring loans that are unfair to the borrower. As loan
features are changed to increase the cost of the loan to the borrower, the impact of the changes on the value given to the loan by the Revenue Calculator decreases and in some cases is capped. This feature discourages our employees from originating
loans that might be characterized as unfair or predatory. In addition, we have established limits on the total fees payable by the borrower to us and to our independent brokers, which have been incorporated into our



7



---

##### Table of Contents

loan origination systems. Accordingly, each member of the origination team is focused on originating loans that we believe are fair relative to the risk we
assume and the benefit we seek to provide to our borrowers. We endeavor to input the laws, rules and regulations into our technology tools, thereby substantially reducing human error as a source of non-compliance. In addition, our loan underwriters
are required to make a determination that each loan we originate is beneficial to the borrower.

Our Business ProcessesTeamwork
and Checks And Balances

We have two principal components to our business. We originate and underwrite loans, and we sell or securitize
and service our loans. We have an integrated approach to these activities that encourages teamwork and the sharing of information across divisions. Our approach also promotes slightly different goals for different divisions that results in
meaningful, real-time, daily checks and balances throughout our organizational structure.

Sharing information among our divisions gives
each team the information it needs to optimize its performance. For example, our credit committee determines our underwriting guidelines and is composed of the Director of Capital Markets (who is responsible for loan disposition), the Director of
Operations (who is responsible for underwriting and servicing, and maintaining underwriting guidelines), Director of Credit Risk and the President and Chief Operating Officer (who is responsible for, among other things, loan production). Others
invited to make contributions to these policies may include the Director of Corporate Underwriting, the Manager of the Inventory Control Unit (which deals with problem loans), and the Director of Internal Audit and Quality Control. Our secondary
marketing committee includes the Director of Operations, the Director of Capital Markets, the Secondary Marketing Manager, the Executive Vice President, as well as the Chief Financial Officer and Chief Executive Officer, to ensure that balance sheet
considerations, secondary market considerations, loan performance objectives and marketing matters are all taken into account. These committees share information to optimize decisions, but the decisions are still made by functional managers.

Each division manager has access to division and team-level information from all other divisions. In addition to the incentives we provide
to each division manager to achieve division-level profit objectives, the sharing of information also motivates each division to maximize its own profit compared to that of other divisions within the framework of our companys overall goals.

We have structured our incentive system to emphasize both the importance of each division individually and also cross-division
cooperation. Our account executives and loan officers are rewarded based upon originating profitable loans and our underwriting teams are rewarded based upon producing quality loans. For example, origination team personnel can process and present
loans, but if the loans do not meet the quality standards of the corporate underwriting teams or the profit objectives of the origination team and division, the loans will not be approved or, if approved, will not be eligible for bonuses or
commissions.

These checks and balances have been built into our origination and underwriting processes and are bolstered by our incentive
programs and technology tools. Our loan officers and account executives work closely with our underwriting group to ensure that the loan applications that they originate meet the quality standards necessary to make it through the underwriting and
funding process. The first step is a comprehensive underwriting by the origination team supporting our account executives and loan officers. Then, before the loan documents can be prepared, the loan is reviewed and audited by a corporate underwriter
who does not report to the origination team. When the team has gathered any required conditions (sometimes called stipulations), loan documents are reviewed by the documents and funding team or a corporate underwriter before funding. After funding
the loan documents are reviewed by our documents and funding teams again to ensure accuracy, to make corrections to the documents if necessary and to reflect any changes that may have been made by the closing agent.

We use our Revenue Calculator at various stages to determine the potential value of the loan, particularly if any of the loans attributes have
changed. While the Revenue Calculator assigns a prospective value for a loan, the loan is still underwritten by each team and reviewed by one of our corporate underwriters to assure that the information in the Revenue Calculator is accurate and
represents a correct value assessment of the loan.



8



---

##### Table of Contents

Accordingly, the interest rate and maximum loan amount are determined based upon our underwriting and quality standards, risk assessment, the benefit to the
borrower, and our Revenue Calculators prediction of the value of each loan. Our profit and loss tools promptly allocate both profits from performing loans as well as prospective losses from problem loans to the team that originated them. This
allocation affects the personal compensation of our loan origination staff.

We believe that our commitment to originating high-quality
loans strengthens our relationships with warehouse line providers, whole loan purchasers, rating agencies and others with whom we do business.

Mortgage
Loan Origination

We have been originating non-prime mortgage loans since 1990 and have been funding such loans since 1993. In 2005, we
originated $16.6 billion in mortgage loans in the United States and Canada. In 2005, 90% and 10% of our loan originations were originated through our wholesale and retail channels, respectively. In 2005, our wholesale loan originations were
originated through approximately 12,000 brokers. As of December 31, 2005 these independent brokers throughout the United States and Canada work with 536 account executives in our 14 wholesale divisions. In 2005 and 2004 our top ten brokers
represented in the aggregate approximately 6% of our total loan origination volume. As of December 31, 2005 our retail channel originates mortgages through our 418 loan officers working in our 46 retail locations and generates leads primarily
through telemarketing, direct mail and the Internet.

The following table summarizes information regarding our total loan originations
during the years ended December 31:



|                                                                          |  |      |            |   |      |   |            |      |  |   |           |  
|------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | --------- | -
|                                                                          |  | 2005 |            |   | 2004 |   |            | 2003 | 
|Aggregate Loan Production                                                 |  |      |            |   |      |   |            |      |  |   |           |  
|Total originations (in thousands of dollars)                              |  | $    | 16,582,640 |   |      | $ | 12,422,190 |      |  | $ | 7,958,309 |  
|Average principal balance per loan                                        |  | $    | 153,120    |   |      | $ | 136,997    |      |  | $ | 127,323   |  
|Combined weighted average initial LTV                                     |  |      | 90.2       | % |      |   | 90.6       | %    |  |   | 89.1      | %
|Net cost to originate(1)                                                  |  |      | 1.6        | % |      |   | 1.9        | %    |  |   | 2.1       | %
|                                                                          |  |      |           
|Aggregate Loan Production by Borrower Purpose                             |  |      |            |   |      |   |            |      |  |   |           |  
|Cash-out refinance, including debt consolidation                          |  |      | 51.2       | % |      |   | 51.2       | %    |  |   | 52.4      | %
|Purchase                                                                  |  |      | 47.0       | % |      |   | 45.3       | %    |  |   | 38.5      | %
|Rate and/or term refinance                                                |  |      | 1.8        | % |      |   | 3.5        | %    |  |   | 9.1       | %
|                                                                          |  |      |           
|Wholesale Loan Production (2)                                             |  |      |            |   |      |   |            |      |  |   |           |  
|Total originations (in thousands of dollars)                              |  | $    | 14,947,003 |   |      | $ | 11,217,528 |      |  | $ | 7,118,369 |  
|Percentage of total originations                                          |  |      | 90.1       | % |      |   | 90.3       | %    |  |   | 89.4      | %
|Average principal balance per wholesale loan                              |  | $    | 155,917    |   |      | $ | 139,577    |      |  | $ | 128,727   |  
|Average volume production per account executive (in thousands of dollars) |  | $    | 30,808     |   |      | $ | 26,666     |      |  | $ | 23,416    |  
|Combined weighted average initial LTV                                     |  |      | 91.1       | % |      |   | 91.4       | %    |  |   | 89.7      | %
|                                                                          |  |      |           
|Retail and Other Loan Production                                          |  |      |            |   |      |   |            |      |  |   |           |  
|Total originations (in thousands of dollars)                              |  | $    | 1,635,637  |   |      | $ | 1,204,662  |      |  | $ | 838,869   |  
|Percentage of total originations                                          |  |      | 9.9        | % |      |   | 9.7        | %    |  |   | 10.5      | %
|Average principal balance per retail loan                                 |  | $    | 131,548    |   |      | $ | 116,878    |      |  | $ | 116,542   |  
|Average volume production per loan officer (in thousands of dollars)      |  | $    | 4,246      |   |      | $ | 3,650      |      |  | $ | 3,884     |  
|Combined weighted average initial LTV(3)                                  |  |      | 82.7       | % |      |   | 83.4       | %    |  |   | 84.4      | %

---

|(1) | Net cost to originate loans is defined as total operating expenses, less loan servicing related costs, plus yield spread premiums, less points and fees collected, all prior to any
deferrals of origination costs for accounting purposes.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Represents wholesale originations and loans purchased from others.
|--- | ------------------------------------------------------------------

|(3) | Not inclusive of loans brokered to other lenders, in 2003.
|--- | ----------------------------------------------------------



9



---

##### Table of Contents

Wholesale Channel

Our wholesale channel originates non-prime mortgage loans through relationships with businesses that broker mortgage loans, including small mortgage bankers, local banks and businesses that only broker mortgage loans.
We provide a variety of mortgage products to help these brokers provide better service to their borrowers. These brokers rely upon our account executives and our regional processing teams whom we believe provide consistently superior customer
service.

The mortgage brokers we work with identify borrowers and help them complete loan applications and obtain the necessary
documentation. They act as our liaison with the borrower during the lending process. Our regional processing teams underwrite each application and determine the interest rate and other loan terms for acceptable applications. The regional processing
team, following corporate underwriting approval, funds the loan with the help of one of our divisional documents and funding teams upon acceptance by the borrower and satisfaction of all conditions to the loan. By relying upon brokers to market our
products and to assist the borrower throughout the loan application process, we can increase loan volume through the wholesale channel without increasing marketing, labor and other overhead costs associated with attracting new borrowers to the same
extent as those we incur in connection with our retail loan production.

While account executives are the main sources for new brokers, new
brokers also enter our wholesale network from other sources. A broker must provide business references, a current copy of the license under which the broker operates, a W-9 form and an executed mortgage originator agreement. Our broker
administration unit screens brokers, prevents loans from proceeding in our loan origination systems for brokers whose licenses have expired, and prevents loans from funding if the broker has been disapproved.

Mortgage brokers receive compensation in the form of points and fees paid by borrowers, yield spread premium paid by the lender, or a combination of
these items. The loan programs we offer brokers are comparable to those offered by our competitors; however, we believe we compete for brokers primarily based upon the quality of the service we provide, particularly those with whom we cultivate key
account relationships. We guarantee turn-around times, we offer coherent, presentable approvals, personal contact and a comprehensive menu of products for our customers, and we endeavor to make it easier to do business with us than with our
competitors. In exchange, we minimize yield spread premium to mortgage brokers, we avoid unwarranted credit exceptions, and we charge for the risk we take. We believe that our focus on quality service and reliability will enable us to increase our
loan originations.

We believe that one of the keys to our success is exceeding the expectations of our customers, whom we view as both
brokers and borrowers for our wholesale operations. Accordingly, we are focused on improving our responsiveness to our customers. We intend to continue to:



| |  |  | add high-quality account executives to service wholesale brokers and their customers throughout our nationwide network;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | provide specialized service levels to our top brokers, whom we call our key accounts, for each account executive;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | focus on using technology and improving our processes to make our loan origination process more efficient; and
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | invest in the training and development of sales and operations personnel.
| | - |  | -------------------------------------------------------------------------

Our continued efforts to increase the profitability of our wholesale channel will center on the following initiatives. We will:



| |  |  | maintain policies and procedures designed to originate loans that adequately compensate us for the risk we take;
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | reduce our general and administrative costs by re-engineering our work flow process and improving our use of technology; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | improve the productivity of our account executives.
| | - |  | ---------------------------------------------------



10



---

##### Table of Contents

Retail Channel

Historically, a lesser percentage of our loan originations have been originated through our retail channel, Home Funds Direct. Home Funds Direct originates mortgage loans through two different organizational
structures: branch and centralized retail.

As of December 31, 2005, our branch retail division originated non-prime mortgage loans
through 42 branch locations throughout the United States, with 14 of the branches located in California. Our branch retail loan officers interact with borrowers in our branch locations, primarily through telemarketing, direct mail and Internet
solicitations. Our branch retail loan officers are also encouraged to develop some personal loan referral sources. The proximity of the branch offices to certain of our prospective borrowers is helpful in closing the loans. As part of our efforts to
manage the credit risk of loans originated in our branch retail offices, all loan underwriting, closing, funding and shipping are done centrally out of one of two divisional processing centers located in Anaheim, California and Burtonsville,
Maryland. A typical branch retail office consists of approximately seven employees, including a branch manager, five loan officers and one loan processor.

We also originate loans through our four centralized retail offices, which, as of December 31, 2005, were located in California, Texas, Georgia and Kansas. Our centralized retail division operates with little
expectation that there will be face-to-face contact with the borrower. The marketing concept is for loan officers in our centralized retail branches to use telemarketing and direct mail to reach prospective borrowers in target markets. These
locations have a larger group of experienced personnel, and have the ability to fully process and underwrite loans, subject to our corporate underwriting oversight policies.

Correspondent ChannelLoans Purchased From Others

Although we periodically purchase loans funded by other parties, we have made minimal purchases in recent years as we have found our wholesale and retail channels to be more profitable. However, we maintain the
capability so that when attractive individual loans, small pools of loans, or other unique opportunities are presented, we can evaluate and close transactions.

Our Underwriting Process and Guidelines

Each mortgage loan that we originate is underwritten prior to loan closing in
accordance with our underwriting guidelines. We have developed underwriting processes and criteria that we believe generate high-quality non-prime loans. Our underwriting guidelines are designed to help us evaluate a borrowers credit history,
his or her capacity, willingness and ability to repay the loan, and the value and adequacy of the collateral. In addition, we review credit scores derived from the application of one or more nationally recognized credit-scoring models. Our
underwriting philosophy is to analyze the overall situation of the borrower and to take into account compensating factors that may be used to offset certain areas of weakness, including employment stability, number of years at residence and
disposable income. Based upon this analysis and the information derived from the Revenue Calculator, we determine loan terms and conditions to produce loans that we believe are appropriately priced and sized, meet our quality standards, and are
profitable. In addition, our underwriters must determine what we believe to be a benefit to the borrower for each loan they underwrite. Our underwriting process and guidelines require a rigorous application review and documentation designed to
maximize the value of our mortgage loans.

Our Underwriting Personnel. All of our loan underwriting is performed by our underwriting
personnel, and we do not delegate underwriting authority to any broker or third party. Each loan origination team underwrites our loans subject to the final approval of our corporate underwriters. In addition to the daily supervision of all
underwriting decisions, these corporate underwriters conduct regular training sessions on emerging trends in production, as well as provide feedback to the loan origination teams from the monthly problem loan reports. Each corporate underwriting
manager reports, not through the loan origination organization, but to the Director



11



---

##### Table of Contents

of Underwriting, who in turn reports to the Director of Operations. Our corporate underwriters generally have a minimum of ten years of industry experience,
and many have been with us for more than five years. Our Directors of Underwriting and Operations each have over 20 years of industry experience.

Our Underwriting Guidelines. Our underwriting guidelines are established by our credit committee, which is composed of the Director of Capital Markets, the Director of Operations and the President and Chief Operating Officer. Others
invited to make contributions to these policies include the Director of Underwriting, the Director of Credit Risk, the Manager of the Inventory Control Unit, and the Director of Internal Audit and Quality Control. To the extent that an individual
loan application does not meet our published underwriting guidelines, our loan origination teams and underwriters can make underwriting exceptions. Any losses on loans are allocated back to the origination team by our profit and loss accountability
system. Loan exceptions are tracked in our data warehouse and the performance of loans with and without exceptions is monitored. We may, from time to time, apply underwriting criteria that are either more stringent or more flexible depending upon
the economic conditions of a particular geographic market. We may, and have, also added non-traditional mortgage products such as loans with a 40 year amortization schedule.

Loan Applications and Credit Reports. Each prospective borrower completes a mortgage loan application that includes information with respect to
the applicants liabilities, income, credit history, employment history and personal information. At least one credit report on each applicant from an independent, nationally recognized credit reporting company is required. The credit report
typically contains information relating to such matters as credit history with local and national merchants and lenders, installment debt payments and any record of defaults, bankruptcies, repossessions, or judgments.

Property Appraisals. A full appraisal of the property proposed to be pledged as collateral for the loan is generally required in connection with
the origination of each first priority loan and each second priority loan greater than $50,000. Appraisals are performed by licensed, third-party, fee-based appraisers and include, among other things, an inspection of the exterior and interior of
the subject property. Appraisals are also required to address neighborhood conditions, site and zoning status and the condition and value of improvements. Following each appraisal, the appraiser prepares a report, which includes a reproduction costs
analysis, when appropriate, based upon the current cost of constructing a similar home and market value analysis based upon recent sales of comparable homes in the area. Appraisals generally conform to the Uniform Standards of Professional Appraisal
Practice and must be on forms acceptable to Freddie Mac and Fannie Mae. Every appraisal is reviewed by our appraisal review department, by one of our qualified underwriters before the mortgage loan is funded, or by a non-affiliated appraisal review
firm. The appraisal may not be more than 180 days old on the day the loan is funded. A second full appraisal is required for combined loan amounts and/or property values greater than $1,000,000. For second priority loans of $50,000 or less,
drive-by appraisals alone are acceptable. The standard appraisal may be waived in favor of an Insured Automated Value Model (AVM) with a physical inspection, provided the loan meets certain criteria. The Insured AVM is effective for the
life of the loan, is transferable, and provides an unbiased opinion of the property value. The Insured AVM process includes a Property Condition Report which is a drive-by inspection that verifies the collateral is conforming. The insurance
certificate provides protection that minimizes loss severity in the event of Foreclosure.

Income and Assets Verification. Our
underwriting guidelines require verification or evaluation of the income of each applicant pursuant to our Full Documentation, Lite Documentation or Stated Income programs. Under each of these programs, we review
the loan applicants source of income, calculate the amount of income from sources indicated on the loan application or similar documentation, and calculate debt service-to-income ratios to determine the applicants ability to repay the
loan. Under the Full Documentation program, applicants are generally required to submit the most current year-to-date pay stubs and written verification of income signed by the employer, Forms W-2 or 1040 and, in the case of self-employed
applicants, the most recent two years completed tax returns, signed year-to-date profit and loss statement, or bank statements, in each case covering the preceding two years. Personal bank statements are acceptable as Full Documentation, with the
preceding 24 months as Alt2 documentation type or the preceding 12 months as Alt1. Under the Lite Documentation



12



---

##### Table of Contents

program, applicants must be self-employed and are required to submit personal bank statements covering the preceding six months. Under the Stated Income
program, applicants are evaluated based upon income as stated in the mortgage loan application. Under all programs, we may verify by telephone employment, business and income, and self-employed applicants may be required to submit a business
license.

Verification of the source of funds, if any, required to be paid by the applicant at closing is generally required under all
documentation programs in the form of a standard verification of deposit, two months consecutive bank statements or other acceptable documentation. Twelve months mortgage payment or rental history must be verified by the related lender
or landlord on required programs.

Credit Classifications.A critical function of our underwriting process is to identify the level
of credit risk associated with each applicant for a mortgage loan. We have established five principal classifications, A+ to C, with respect to the credit profile of potential borrowers, and we assign a rating to each loan
based upon these classifications. We have a sixth, generally inactive credit classification, called C-, which may be for a borrower with a current or recent foreclosure or bankruptcy. This sixth credit classification can be used on an
exception basis with approval from executive management, and in 2005, 2004 and 2003, 0.3%, 0.2% and 0.1%, respectively, of our loans had this credit grade. We assign credit grades by analyzing mortgage payment history, consumer credit history,
credit score, bankruptcy history, and debt-to-income ratio. Our standard for assigning credit grades are stricter for Lite Documentation and Stated Income programs than for Full Documentation programs, and we discourage credit grades below
B for Lite Documentation and Stated Income programs.

Underwriting Tools.We have tools that help each loan origination
team underwrite, document, and track each loan. These tools integrate the line item detail of the credit reports we receive from the credit reporting agencies, our own analysis of an applicants income, and a comprehensive review of the total
credit profile of the borrower and any exceptions made to our credit policies. The product of these tools, in addition to the information they contribute to our database, is a four-page review of each loan that is placed at the beginning of each
loan file. Third-party underwriters and purchasers of our loans make comprehensive use of these reports in their review of our loan files. These tools are used by all of the origination teams, as well as by corporate underwriting, our documents and
funding teams, our post-closing and shipping departments, and other functional units within our company. The data provided is transferred into our enterprise data warehouse. We use software provided by ProClarity and Informatica to make this
information readily available to management.

We have deployed an automated decision system. However, we continue to use our staff to audit
credit, income and appraisal documentation to ensure that loans approved in the automated system are consistent with our underwriting guidelines. Furthermore, we anticipate that many loans will not align with the matrix compliance features of an
automated underwriting system, and such loans will be reassigned to a more traditional underwriting process. Our intention in adopting this technology is to increase the level of our loan originations without having to correspondingly increase the
number of underwriters.

Internal Audit and Quality Control.The Internal Audit and Quality Control department consists of
15 members located at our headquarters. The Director of Internal Audit and Quality Control reports to the CEO and Board of Directors and has direct access to the Audit Committee. The seven members of the department with internal audit
and Sarbanes Oxley (SOX) compliance responsibilities conduct operational and financial audits of our business processes and coordinates with applicable business units to ensure the Company meets SOX 404 compliance. The Internal Audit staff has
a total of 70 years of industry/audit experience for an average of 10 years. The six members of the department with quality control responsibilities have a total of 147 years for an average of 25 years of underwriting or industry related
experience.

On behalf of the Board of Directors, the Internal Audit Department evaluates and supports the manner in which management
upholds its responsibilities to: (1) safeguard the assets and income of the Company, (2) provide for reliable and timely financial statement and reporting of other critical information and (3) maintain compliance with ethical
standards, policies, plans and procedures of the Company and with applicable laws and



13



---

##### Table of Contents

regulations. To accomplish these objectives, the Internal Audit Department reviews the system of internal controls and reports control deficiencies to
senior management and the Audit Committee. An annual risk assessment is performed to determine the audit schedule, which is submitted for review and approval by the Audit Committee. The audit programs are developed to focus on perceived
risks and opportunities for improving business and control processes. Additionally, to ensure compliance with SOX requirements, SOX testing activities are coordinated between Internal Audit, the SOX Compliance Manager, external resources, the
Controller and the CFO. Deficiencies noted during the review of SOX testing are assessed for immediate remediation and results are reported to the Audit Committee and Disclosure Committee of the Corporation.

Each month, the Quality Control department reviews and re-underwrites a statistical sampling of all of the loans that are
originated. The initial sample focuses on any loan with a first payment default or where fraud is suspected. The Quality Control department re-underwrites these loans, re-verifies the sources of income, re-verifies employment,
and reviews the appraisals to ensure collateral values for the loans are supported. When fraud is suspected, the Quality Control department undertakes a comprehensive re-underwriting of not only that loan, but other targeted
loans connected by broker, appraiser, or other parties to the transaction. Discretionary loan reviews are also performed monthly on non-performing assets. In addition, the Quality Control department performs specific loan tests to
verify that loan originations comply with relevant regulatory requirements. The tests focus on verifying proper completion of borrower disclosures and other loan documentation, correct processing of all legally required documentation, and
compliance with time frames imposed by applicable laws. All findings of the Quality Control department are reported on a regular basis to members of senior management, including the CEO, COO and Director of Operations and the Audit
Committee of the Board of Directors. Management analyzes the results of the monthly Quality Control reviews as well as performance trends and servicing issues. Based upon this analysis, corrective actions are taken.

Loan Programs. We offer a range of non-prime mortgage and to a lesser degree Alt-A loan programs, including a variety of loan programs for first
and second mortgages and several niche programs for 100% combined LTV (CLTV) and second mortgages. The key distinguishing features of each program are the documentation required, the LTV, the mortgage and consumer credit payment history,
the property type and the credit score necessary to qualify under a particular program. Nevertheless, each program relies upon our analysis of each borrowers ability to repay, the risk that the borrower will not repay us, the fees and rates we
charge, the value of the collateral, the benefit we believe we are providing to the borrower, and the loan amounts relative to the risk we believe we are taking.

In general, our LTV maximums decrease with credit quality, and, within each credit classification, our LTV maximums vary depending on the property type. Our LTV maximums for loans secured by owner-occupied properties
are higher than for loans secured by properties that are not owner-occupied. Our LTV maximums for Lite Documentation and Stated Income Programs are generally lower than the LTV maximums for corresponding Full Documentation programs. Our maximum debt
service-to-income ratios range from 50% to 55% for Full Documentation Programs and from 45% to 55% for Lite Documentation and Stated Income Programs.

Our niche programs provide higher LTVs and CLTVs to borrowers in higher credit grades. Credit grades may be determined by the same criteria as in our standard programs, but may also be determined only on
the basis of mortgage credit or credit score. Niche programs may be restricted as to property and occupancy types and documentation requirements.

Our loans in the US have payment schedules based upon an interest rate that is (1) constant over the life of the loan, commonly referred to as fixed-rate mortgages or FRMs, or (2) fixed for the initial
six-months, two, three, five or seven years and adjusts after the initial fixed period and every six months thereafter, sometimes referred to as adjustable-rate loans or ARMs. Generally, the payments on our fixed-rate loans
are calculated to fully repay the loans in 15 or 30 years. In the case of balloon loans, the payments are based on a 30-year or 40 year repayment schedule, with the unpaid principal balance due in a balloon payment at the end
of 15 years or 30 years. The payments on our adjustable-rate loans are calculated to fully repay the loans in 30 years, with



14



---

##### Table of Contents

payment amount adjustments following interest rate adjustments. We currently offer five different ARMs programs: 2/28, 3/27, 5/25, 7/23 and 6-month. ARMs
with a two-year initial fixed-rate period are commonly referred to as 2/28s. ARMs with a three-year initial fixed-rate period are commonly referred to as 3/27s. ARMs with an initial interest rate effective for the
first six-month period are commonly referred to as 6-month ARMs. Each of these ARM programs are also offered with a 40 year amortization period with a balloon feature that is due in 30 years. Our fixed-rate mortgages or adjustable-rate
loans may have initial interest-only periods, typically five years, during which the monthly payments are limited to the amounts required to pay accrued interest due on the loans. At the end of the interest-only periods, the monthly payments are
adjusted to fully repay the loans over their remaining 25-year terms. We expect the 40 year program to be a very popular option with our borrowers in the coming year. We do not currently offer, or expect to offer, an interest only option in
conjunction with the 40 year due in 30 amortization program.

The interest rate adjustment on adjustable-rate loans is determined by adding
a margin to an index rate, subject to certain adjustment limitations. The margin is a percentage established at loan origination. The index for ARMs is six-month LIBOR, which is determined as of a
specified time prior to the interest adjustment date. It is common during the initial fixed-rate period of an ARM to allow the borrower to pay a rate lower than the margin plus the index at loan origination. Over time, the rate may adjust upward
such that, eventually, the interest rate will equal the index plus the entire margin. Such adjustments to the interest rate are generally limited to no more than 1.5% at each adjustment date, and the interest rates may not be adjusted above or below
a maximum and minimum amount specified in the loan documents. The goal is to acclimate the borrower to the repayment obligation, yet be able to achieve the fully indexed interest rate over time.

Our mortgage loans are made for the purpose of enabling our borrowers to purchase homes, refinance existing mortgage loans, consolidate debt and/or
obtain cash for whatever purposes the borrowers desire. Our residential mortgage loans are secured by one-to-four unit primary residences, one-unit second homes, or one-to-four unit investment properties. Eligible property types are deemed to
include single-family detached homes, semi-detached and attached homes, row or town homes, individual condominiums, individual units in planned-unit developments, manufactured housing, and leasehold estates. These collateral types are consistent
with the Freddie Mac Seller-Servicer Guide for describing mortgage eligibility requirements. The mortgaged properties may be owner-occupied, second or vacation homes, or non-owner-occupied investment properties.

A substantial portion of our US loans include prepayment penalties. In 2005, 2004 and 2003, 75.8%, 82.9%, and 88.4%, respectively, of the loans we
originated contained such penalties. Borrowers who agree to prepayment penalties generally receive lower interest rates and/or lower loan fees on their mortgage loans. Borrowers always retain the right to refinance their loans, but may have to pay a
charge of up to six-months interest on 80% of the outstanding principal balance or 5% of the outstanding principal balance on the loan. Certain state laws restrict or prohibit prepayment penalties on mortgage loans, and, prior to July 1, 2003,
we relied on the federal Alternative Mortgage Transactions Parity Act (the Parity Act) and related rules issued by the Office of Thrift Supervision (the OTS) to preempt limitations on prepayment penalties in certain states.
The Parity Act was enacted to extend to financial institutions other than federally-chartered depository institutions, the federal preemption which federally-chartered depository institutions enjoy. However, on September 25, 2002, the OTS
released a rule that, as of July 1, 2003, ended our ability to rely on the Parity Act to preempt state restrictions on prepayment penalties, requiring us to comply with such restrictions. This may place us at a competitive disadvantage relative
to financial institutions that continue to enjoy federal preemption of such state restrictions and are able to charge prepayment penalties without regard to such restrictions. As a result, they may be able to offer loans with more attractive
interest rate and loan fee structures than we are able to offer. See ITEM 1B. Risk FactorsStatutory and Regulatory RisksWe are no longer able to rely on the Alternative Mortgage Transactions Parity Act to preempt certain state
law restrictions on prepayment penalties, and we may be unable to compete effectively with financial institutions that are exempt from such restrictions. Additionally, all of our loans originated in Canada include prepayment penalty clauses.



15



---

##### Table of Contents

Loan Production by Product Type. The following table sets forth information about our US loan
production based upon product type during the years ended December 31:



|             |  |       |   |  |       |   |  |       |  
|------------ |  | ----- | - |  | ----- | - |  | ----- | -
|Product Type |  | 2005  |   |  | 2004  |   |  | 2003  |  
|ARM          |  |       |   |  |       |   |  |       |  
|2/28         |  | 50.3  | % |  | 46.9  | % |  | 16.2  | %
|3/27         |  | 3.1   |   |  | 20.3  |   |  | 50.3  |  
|Forty-year   |  | 16.9  |   |  |      |   |  |      |  
|Other        |  | 1.0   |   |  | 0.6   |   |  |      |  
|             |  |       |   |  |       |   |  |       |  
|Subtotal     |  | 71.3  |   |  | 67.8  |   |  | 66.5  |  
|             |  |       |   |  |       |   |  |       |  
|FRM          |  |       |   |  |       |   |  |       |  
|Fifteen-year |  | 0.7   |   |  | 1.4   |   |  | 1.8   |  
|Thirty-year  |  | 15.9  |   |  | 21.5  |   |  | 21.3  |  
|Balloons     |  | 11.1  |   |  | 8.0   |   |  | 9.2   |  
|Other        |  | 1.0   |   |  | 1.3   |   |  | 1.2   |  
|             |  |       |   |  |       |   |  |       |  
|Subtotal     |  | 28.7  |   |  | 32.2  |   |  | 33.5  |  
|             |  |       |   |  |       |   |  |       |  
|Total        |  | 100.0 | % |  | 100.0 | % |  | 100.0 | %
|             |  |       |   |  |       |   |  |       |  



|                                |  |       |   |  |       |   |  |       |  
|------------------------------- |  | ----- | - |  | ----- | - |  | ----- | -
|Product Type by Payment Feature |  | 2005  |   |  | 2004  |   |  | 2003  |  
|Standard                        |  |       |   |  |       |   |  |       |  
|Adjustable                      |  | 58.8  | % |  | 54.8  | % |  | 66.0  | %
|Fixed                           |  | 27.5  |   |  | 31.0  |   |  | 33.5  |  
|                                |  |       |   |  |       |   |  |       |  
|Subtotal                        |  | 86.3  |   |  | 85.8  |   |  | 99.5  |  
|                                |  |       |   |  |       |   |  |       |  
|Interest-Only                   |  |       |   |  |       |   |  |       |  
|Adjustable                      |  | 12.6  |   |  | 13.0  |   |  | 0.5   |  
|Fixed                           |  | 1.1   |   |  | 1.2   |   |  |      |  
|                                |  |       |   |  |       |   |  |       |  
|Subtotal                        |  | 13.7  |   |  | 14.2  |   |  | 0.5   |  
|                                |  |       |   |  |       |   |  |       |  
|Total                           |  | 100.0 | % |  | 100.0 | % |  | 100.0 | %
|                                |  |       |   |  |       |   |  |       |  

Loan Production by Borrowers Credit Score.The following table sets forth information
about our US loan production based upon borrowers credit scores obtained from one or more of the three principal credit bureaus during the years ended December 31:



|                 |  |       |   |  |       |   |  |       |  
|---------------- |  | ----- | - |  | ----- | - |  | ----- | -
|Credit Score     |  | 2005  |   |  | 2004  |   |  | 2003  |  
|Greater than 800 |  | 0.2   | % |  | 0.1   | % |  | 0.1   | %
|751 to 800       |  | 4.0   |   |  | 3.3   |   |  | 2.8   |  
|701 to 750       |  | 11.8  |   |  | 10.5  |   |  | 9.0   |  
|651 to 700       |  | 27.4  |   |  | 27.7  |   |  | 25.2  |  
|601 to 650       |  | 30.6  |   |  | 33.9  |   |  | 34.0  |  
|551 to 600       |  | 16.1  |   |  | 16.3  |   |  | 19.5  |  
|501 to 550       |  | 9.6   |   |  | 7.9   |   |  | 9.1   |  
|451 to 500       |  | 0.2   |   |  | 0.1   |   |  | 0.2   |  
|Less than 451    |  | 0.1   |   |  | 0.2   |   |  | 0.1   |  
|                 |  |       |   |  |       |   |  |       |  
|Total            |  | 100.0 | % |  | 100.0 | % |  | 100.0 | %
|                 |  |       |   |  |       |   |  |       |  



16



---

##### Table of Contents

Loan Production by Lien Position.The following table sets forth information about our US loan
production based upon lien position during the years ended December 31:



|              |  |       |   |  |       |   |  |       |  
|------------- |  | ----- | - |  | ----- | - |  | ----- | -
|Lien Position |  | 2005  |   |  | 2004  |   |  | 2003  |  
|Firsts        |  | 90.9  | % |  | 91.4  | % |  | 92.8  | %
|Seconds       |  | 9.1   |   |  | 8.6   |   |  | 7.2   |  
|              |  |       |   |  |       |   |  |       |  
|Total         |  | 100.0 | % |  | 100.0 | % |  | 100.0 | %
|              |  |       |   |  |       |   |  |       |  

Loan Production by Collateral Type. The following table sets forth information about our US
loan production based upon collateral type during the years ended December 31:



|                                 |  |       |   |  |       |   |  |       |  
|-------------------------------- |  | ----- | - |  | ----- | - |  | ----- | -
|Type of Collateral               |  | 2005  |   |  | 2004  |   |  | 2003  |  
|Single-Family Residence-Detached |  | 68.4  | % |  | 70.9  | % |  | 74.6  | %
|Multi-Unit/2 to 4                |  | 10.6  |   |  | 7.3   |   |  | 5.5   |  
|PUD                              |  | 11.5  |   |  | 13.2  |   |  | 12.1  |  
|Condo                            |  | 7.0   |   |  | 6.7   |   |  | 6.0   |  
|Other                            |  | 2.5   |   |  | 1.9   |   |  | 1.8   |  
|                                 |  |       |   |  |       |   |  |       |  
|Total                            |  | 100.0 | % |  | 100.0 | % |  | 100.0 | %
|                                 |  |       |   |  |       |   |  |       |  

Financing For Loan Originations

We typically finance mortgage loans initially through one of nine different secured warehouse credit facilities or through an asset backed commercial
paper facility. We repay the related borrowings under these credit facilities upon sale or securitization of the loans. As of March 6, 2006, we had approximately $4.2 billion in warehouse credit facilities, all of which are committed and $1.0
billion of capacity available through the asset backed commercial paper facility. Maintaining a diversified group of lenders helps us from becoming dependent upon any one source of capital. See ITEM 7. Managements Discussion and
Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources. Our interest expense on warehouse financing as a percentage of total interest expense during 2005, 2004 and 2003 was 38.2%, 46.0% and 55.7%,
respectively.

Starting in the second quarter of 2005, Accredited began issuing commercial paper in the form of short-term secured
liquidity notes (SLNs) with initial maturities ranging from one to 180 days and also issued $40.0 million of subordinated notes maturing on May 25, 2010. In order to issue the debt, Accredited established a special purpose,
bankruptcy remote Delaware statutory trust. The trust entered into agreements with third parties who act as back-up liquidity providers. The SLNs bear interest at customary commercial paper market rates, which vary depending on the prevailing market
conditions. The capacity of this facility at December 31, 2005, was $1.0 billion of which $767.5 million was outstanding. For the year ended December 31, 2005, the average borrowings outstanding under this facility were $829.7 million, and
the weighted average interest rate for the seven months the program was in place was approximately 3.97%. The facility is collateralized by mortgage loans held for sale or securitization and certain restricted cash balances.

Interest Generated By Warehoused Loans

We generate a
portion of our total revenues from the interest we receive on a loan from the time we originate the loan until the time we sell or securitize the loan. This interest income as a percentage of total interest income for 2005, 2004 and 2003 was 35.2%,
43.1% and 57.3%, respectively. This income is partially offset by our borrowing costs under our warehouse credit facilities used to fund our loans for the same period.



17



---

##### Table of Contents

Loan Disposition Strategy

We generate revenue primarily through the disposition of the loans we originate. We use a diversified loan disposition strategy to convert the quality loans we originate into revenue for our company. This strategy
includes whole loan sales, loan sales with retained interests and securitizations. In 2005, 2004 and 2003, we sold and securitized a total of $15.7 billion $11.6 billion and $7.3 billion, respectively, of loans. Of these amounts, 73.0%, 71.7%
and 83.1%, respectively, were whole loan sales and 27.0%, 28.3% and 16.9%, respectively, were securitized in transactions structured as a financing. Loan sales generated gain on sale revenues of $313.1 million, $283.6 million and $225.2 million,
accounting for 55.1%, 60.4% and 66.5%, respectively, of our total net revenues for 2005, 2004 and 2003. We completed no securitizations structured as a sale during these periods.

Loan Disposition by Purchaser. Highlighting our diversified disposition strategy, the table below shows our primary purchasers for the year ended
December 31, 2005 with comparative amounts for the years ended December 31, 2004 and 2003, their purchases of our whole loan sales, except as otherwise noted, and their purchases as a percentage of total loan sales and securitizations in
each of the years ended December 31:



|                                                             |  |                       |          |   |       |   |      |   |          |  |       |      |  |   |         |  |       |  
|------------------------------------------------------------ |  | --------------------- | -------- | - | ----- | - | ---- | - | -------- |  | ----- | ---- |  | - | ------- |  | ----- | -
|Name                                                         |  | 2005                  |          | % |       |   | 2004 |   | %        |  |       | 2003 |  | % |        
|                                                             |  | (dollars in millions) |         
|Household Mortgage Services                                  |  | $                     | 2,714.4  |   | 17.3  | % |      | $ | 2,190.1  |  | 19.0  | %    |  | $ | 1,664.2 |  | 22.8  | %
|Friedman Billings Ramsey (FBR)                               |  |                       | 1,762.0  |   | 11.2  |   |      |   |         |  |      |      |  |   |        |  |      |  
|Residential Funding Corporation                              |  |                       | 1,555.4  |   | 9.9   |   |      |   | 192.8    |  | 1.7   |      |  |   | 308.2   |  | 4.2   |  
|Goldman Sachs                                                |  |                       | 1,288.9  |   | 8.2   |   |      |   | 46.5     |  | 0.4   |      |  |   | 460.1   |  | 6.3   |  
|Morgan Stanley Mortgage Capital Inc                          |  |                       | 1,133.9  |   | 7.2   |   |      |   | 2,081.3  |  | 18.0  |      |  |   | 1,095.2 |  | 15.0  |  
|The CIT Group/Consumer Finance, Inc                          |  |                       | 579.7    |   | 3.7   |   |      |   | 421.1    |  | 3.6   |      |  |   | 373.0   |  | 5.1   |  
|Credit-Based Asset Servicing and Securitization LLC (C-BASS) |  |                       | 351.0    |   | 2.2   |   |      |   | 506.5    |  | 4.4   |      |  |   | 10.8    |  | 0.1   |  
|Credit Suisse Securities                                     |  |                       | 234.2    |   | 1.5   |   |      |   | 472.5    |  | 4.1   |      |  |   | 512.3   |  | 7.0   |  
|Sovereign Bank                                               |  |                       | 228.6    |   | 1.5   |   |      |   | 298.8    |  | 2.6   |      |  |   |        |  |      |  
|Chase Manhattan                                              |  |                       | 186.6    |   | 1.2   |   |      |   | 114.6    |  | 1.0   |      |  |   | 114.2   |  | 1.6   |  
|All others                                                   |  |                       | 1,402.9  |   | 9.1   |   |      |   | 1,958.0  |  | 16.9  |      |  |   | 1,523.0 |  | 21.0  |  
|                                                             |  |                       |          |   |       |   |      |   |          |  |       |      |  |   |         |  |       |  
|Total loan sales                                             |  |                       | 11,437.6 |   | 73.0  |   |      |   | 8,282.2  |  | 71.7  |      |  |   | 6,061.0 |  | 83.1  |  
|Total securitizations                                        |  |                       | 4,240.2  |   | 27.0  |   |      |   | 3,269.8  |  | 28.3  |      |  |   | 1,236.2 |  | 16.9  |  
|                                                             |  |                       |          |   |       |   |      |   |          |  |       |      |  |   |         |  |       |  
|Total loan sales and securitizations                         |  | $                     | 15,677.8 |   | 100.0 | % |      | $ | 11,552.0 |  | 100.0 | %    |  | $ | 7,297.2 |  | 100.0 | %
|                                                             |  |                       |          |   |       |   |      |   |          |  |       |      |  |   |         |  |       |  

We evaluate the best disposition strategy for each pool of loans we originate, considering the
market demand for our loans, our liquidity needs, our long-term profit objectives and our need to maintain strong relationships with our loan purchasers.

Whole Loan Sales

In a whole loan sale, we sell all right, title and interest in and to a pool of
loans in exchange for cash in an amount equal to the full market value of the loans. All of our loan dispositions are made subject to an obligation to repurchase any loan that materially violates standard mortgage industry representations and
warranties that we make in connection with our loan dispositions. In 2005, 73.0% of our loan dispositions were through whole loan sales and net gains from these sales were $313.1 million. To execute our whole loan sales strategy, we have
established key relationships with a diversified group of sophisticated whole loan purchasers. We believe that this strategy increases our opportunity to sell during changing market conditions. As a result, the purchasers listed above include Wall
Street investment banking firms that securitize, non-Wall Street mortgage banking firms, national and international banks that both hold loans and securitize, and large financial services companies that both hold and securitize loans.



18



---

##### Table of Contents

Some of our loans are sold pursuant to forward commitments, under which we agree to sell, and a purchaser
agrees to buy, a specified volume of loans that meet specified characteristics. We also put pools of loans out to bid, using our knowledge of our various purchasers preferences to direct pools with certain characteristics to the purchasers
most likely to value those characteristics. Prospective purchasers may submit bids on all or portions of the pools that we show them. We select the combination of bids that provides us with the best overall execution results. We continuously monitor
the preferences of our purchasers and adjust our origination operations accordingly. Loan officers and account executives use our Revenue Calculator to monitor the loan characteristics that various purchasers value. We believe that this not only
improves the salability of our loans, but also improves the price we receive upon the sale of our loans because purchasers tend to pay higher prices for loans that meet their requirements. Our disposition strategy balances our objectives of
cultivating our relationships with multiple purchasers while striving to maximize the premiums we receive.

Securitizations

As part of our diversified financing strategy, we access the asset-backed securitization market to provide long-term financing for our
mortgage loans. In a securitization, we may sell or transfer a pool of loans to a trust and retain a residual interest for the right to receive future cash flow. The trust raises the cash purchase price of the loan pool by selling asset-backed
securities, or notes, representing senior interests in the loans. The purchasers of these interests receive the principal collected on the loans plus a fixed or adjustable interest rate as stated in the particular note. The residual interest we
retain entitles us to receive the interest income generated on the principal amount of the loans in the trust minus the interest paid to the purchasers of the loan interests, servicing, trust and other fees and losses on the loans, provided that
certain overcollateralization requirements are met. Depending upon the structure of the asset-backed securities and the performance of the underlying mortgage loans, excess cash flow may not begin to be distributed to us for 12 months or more. As a
result of the overcollateralization and certain other credit enhancement features, the trust is able to issue investment-grade, asset-backed securities.

While we continue to generate the majority of our earnings and cash flows from whole loan sales, securitizations will continue to contribute significantly to earnings and cash flows. Our securitization transactions
will continue to be legally structured as sales, but for accounting purposes will be structured as financings. Accordingly, the loans remain on our balance sheet and debt securities issued in the securitization replace the warehouse debt originally
associated with the securitized mortgage loans. We record interest income on the mortgage loans and interest expense on the debt securities, as well as ancillary fees, over the life of the securitization, instead of recognizing a gain or loss upon
closing of the securitization. This portfolio-based accounting closely matches the recognition of income with the actual receipt of cash payments.

During 2005, 2004 and 2003, we completed a total of four, four and three securitizations structured as financings in which debt securities totaling $4.2 billion, $3.3 billion and $1.2 billion, respectively, were
issued. In 2004 we formed our REIT subsidiary to hold our investment in securitized assets.

Derivative Policies

See ITEM 7. Managements Discussion and Analysis of Financial Condition and Results of Operations.

General Description of REITs Assets; Investment Policy

Retained Interests

Each retained interest owned by us represents ownership of the related securitization trust and the
right to receive excess cash flow generated by the trust. This excess cash flow is derived from two sources: excess interest and return of over-collateralization.



19



---

##### Table of Contents

Each retained interest is subordinate in right of payment to the related securitization noteholders. Each
retained interest is in a first loss position, and the related securitization trust does not contain a source of funds to protect us against losses on the related mortgage loans.

Excess interest

Excess interest, if
any, consists of interest collections on the related mortgage loans each month after (i) payment of related administrative fees, reimbursements and expenses, including servicing fees, backup servicing fees, trustee fees and expenses and insurer
premium, and reimbursements and indemnification of the trustee and the insurer and (ii) payment of required distributions to holders of the related underlying notes.

Excess interest is generally required, among other things, to be used to distribute principal with respect to the related notes until the related notes reach the required over-collateralization amount (as described
below).

Principal

Principal collections on the related mortgage loans will generally be distributed to the securitization noteholders in order to maintain the required level of over-collateralization for that securitization trust. To the extent that the
over-collateralization amount has been permitted to step down (as described below), principal collections may instead be distributed to the related retained interest until the new required over-collateralization amount has been achieved.

Over-Collateralization

Over-collateralization for each securitization is the excess, if any, of the outstanding principal balance of the mortgage loans in the related mortgage pool over the principal balance of the related notes.
Over-collateralization in each securitization trust is generally achieved by applying available excess interest in the initial years of operation of the securitization trust to make additional payments of principal on the related notes as necessary
to maintain the over-collateralization amount at its required level. In some transactions the required over-collateralization amount was fully funded on the securitizations closing date. If the level of over-collateralization applicable to a
securitization trust in future periods falls below the applicable required over-collateralization amount, cash flows derived from excess interest thereafter will be applied to pay principal and interest on the related notes (and not be available to
make distributions with respect to the related retained interests) unless and until once again the applicable required over-collateralization amount is reached.

The required over-collateralization amount for each mortgage pool may increase if delinquencies or losses on the related mortgage pool were to exceed certain specified levels. The required over-collateralization
amount may decrease based upon the satisfaction of certain tests. No distributions will be made from the proceeds of the related mortgage loans to the related retained interest until the then-applicable required over-collateralization amount has
been established and maintained.

Generally, to the extent that the cash flows which would otherwise be paid to a retained interest are
being directed to the related notes to achieve or maintain the applicable required over-collateralization amount, the related retained interest will not receive any distribution from the related securitization trust. In addition, because the
application of the cash flows to each retained interest are dependent upon the performance of the related mortgage loans, there may be material variations in the amount, if any, of the cash flow distributed on each retained interest from period to
period, and there may be extended periods when no cash flow is received with respect to each retained interest. Any such variations in the rate or timing of receipt of distributions on each retained interest may adversely affect our ability to make
dividend payments on the Series A Preferred Shares.

As described below under The Mortgage Pools, prepayments of principal and
realized losses on the related mortgage loans will reduce the aggregate outstanding principal balance of such mortgage loans and



20



---

##### Table of Contents

therefore will reduce the aggregate amount of excess interest that could be generated by the mortgage loans. The aggregate amount of excess interest
generated by the mortgage loans in a mortgage pool will decrease more significantly as a result of principal payments and realized losses on those mortgage loans with relatively high interest rates. If prepayments or liquidations occur with more
frequency on mortgage loans in a mortgage pool having relatively higher interest rates than on mortgage loans in a mortgage pool having relatively lower interest rates, and the foregoing results in any of the related notes having their interest rate
limited by any applicable available funds cap rate, then no excess interest will be generated by the portion of the aggregate principal balance of such mortgage loans equal to the principal balance of such class of notes. Reductions of the amount of
excess interest generated by the mortgage loans in a mortgage pool will in turn reduce the aggregate amount of distributions on the related retained interests. In addition, the notes may be entitled to recover the amount of interest not paid on such
classes because of the application of the applicable available funds cap rate, which may result in a reduction of the amount of excess interest that could be included among the amounts that may remain available for distribution to the holders of the
retained interests.

Distributions on the retained interests in respect of principal collections on the mortgage loans are also sensitive
to the rate and timing of principal payments and realized losses on the mortgage loans in the related mortgage pool. A rapid rate of principal payments on the mortgage loans in a mortgage pool could have the effect of accelerating distributions in
respect of principal collections on the related retained interests, and a slow rate of payment could have the effect of decelerating distributions in respect of principal collections on the related retained interests. Generally, the retained
interests will not be entitled to receive any distributions until the required over-collateralization amount has been met. Realized losses on the mortgage loans in the related mortgage pool will have the effect of reducing the
over-collateralization, and therefore reducing the amount ultimately payable on the related retained interests.

Mortgage Loan Servicing

Once we originate or purchase a mortgage loan, our servicing department begins the administrative process of servicing the loan, seeking to ensure that
the loan is repaid in accordance with its terms. We start this process for every loan, whether we will service the loan for a matter of weeks before it is sold servicing-released or for its life in a servicing-retained transaction. Our servicing
department is divided into loan administration, customer service and asset management units. In addition, the investor reporting unit of our finance and accounting department performs the servicing-related functions of reporting on all other
servicing activities, and in the case of loans serviced for others, accounting for and remitting all funds collected through servicing activities.

Administration and Servicing

Our loan administration unit is responsible for boarding each loan into our servicing
operations and technology systems. For loans on which the monthly payments include amounts to be escrowed for the future payment of real estate taxes and insurance premiums, our escrow administration unit ensures the proper accounting for such funds
and the timely payment of the taxes and premiums. For loans which do not have tax and insurance escrows, the loan administration unit ensures that the properties securing the loans are properly insured at all times and that real estate taxes are
paid to avoid foreclosures by taxing authorities. This unit is also responsible for the various administrative tasks involved in the transfer of servicing when loans are sold servicing-released, including notifying borrowers, insurers and taxing
authorities.

Our payment processing unit is responsible for the physical receipt of and initial accounting for all loan payments from
borrowers. We encourage our borrowers to establish automatic payment from their bank accounts, which we arrange at no cost to the borrower. Our customer service unit is responsible for processing payoff requests, re-conveyances, handling all inbound
calls and other communications from borrowers. For loans with adjustable interest rates, the customer service unit ensures that the adjustments are properly made and timely identified to the related borrowers.



21



---

##### Table of Contents

Collection and Enforcement

Our asset management unit is responsible for all phases of the collection and enforcement of delinquent and defaulted loans. The inherent risk of
delinquency and loss associated with non-prime loans requires hands-on active communication with our borrowers from origination through liquidation. Borrower contact is initiated through outbound telephone campaigns, monthly billing statements, and
direct mail, which are tailored to reflect the borrowers payment habit, the loans risk profile and the loans status. Our collection approach is designed to educate our borrowers on managing their debts to maximize the likelihood of
continued timely performance. We establish clear expectations with our borrowers with respect to maintaining contact and working together to resolve any financial problems that may occur. We consider this early intervention a key element of our
servicing strategy.

Our front-end loan counselors begin calling borrowers whose accounts are past due between the 1stand 15thday depending upon their payment history. Once contact is established, we verify pertinent information and determine the reason for the delay in payment. For borrowers who are able to make their payments, we offer the ability to pay
by phone or through electronic funds transfer. Pay by phone allows the borrower to remit the funds immediately or at an agreed later time in the month and avoids delays using the U.S. postal service. If a borrower indicates a problem that is not
temporary or is of a serious nature, the call is promptly referred to a supervisor who will then evaluate the situation and initiate appropriate loss mitigation actions.

When an account becomes thirty-one or forty-five days delinquent (depending upon the investor), the borrower receives a notice of intent to foreclose allowing thirty days, or more if required by applicable state law,
to cure the default before the account may be referred for foreclosure. The 30-59 day collection personnel continue active collection campaigns and may offer the borrower relief through a forbearance plan designed to resolve the delinquency in
ninety days or less and up to 6 months with supervisor approval. These collectors are seasoned and trained to effectively identify and resolve problems with borrowers before the past due problems escalate.

Accounts moving to sixty or more days delinquent are transferred to the loss mitigation and foreclosure sub-units simultaneously. Our loss mitigation
personnel choose a collection strategy that is designed to minimize the loss on a defaulted loan. We may procure updated property value information, the borrowers current credit profile, and review foreclosure and real estate marketing
timelines to determine the best alternative to foreclosure. Our loss mitigation personnel continue to actively attempt to resolve the delinquency while our foreclosure personnel begin the foreclosure process. Our loss mitigation tools include
payment plans, short sales, and deeds in lieu of foreclosure, stipulated forbearance plans, deferments, reinstatements and modifications.

Delinquent accounts not resolved through collection and loss mitigation activities are foreclosed in accordance with state and local laws. Foreclosure timelines are managed through a timeline report built into the loan servicing system. The
report schedules key milestones throughout the foreclosure process, enhancing our ability to monitor and manage the process. Properties acquired through foreclosure are transferred to the real estate owned, or REO, sub-unit to manage eviction and
marketing of the properties. Once a property is vacant, it is listed with a local real estate agent who develops a marketing strategy designed to maximize the net recovery upon liquidation. Second opinions on the value of the property are obtained
to validate recommendations given by the primary listing agent. Property listings and monthly status reports are reviewed monthly to ensure the properties are properly maintained and actively marketed.

Our loan administration unit also handles hazard and mortgage insurance claims, mortgage bankruptcies, condemnations and other special servicing needs.

Servicing Department Infrastructure

We service our loans using a customized version of a configuration of Interlinq Loan Servicing software provided by Harland Financial Services. We also have additional software modules for the management of
bankruptcy, foreclosure and REO processes. Our technology delivers helpful data regarding the loan and the



22



---

##### Table of Contents

borrower to the desktops of our servicing personnel. We also have all of our files electronically imaged so that our servicing personnel have access to each
file without having to retrieve a paper file.

Monthly incentive plans are in place for all collections, loss mitigation and REO personnel
and are tied directly to performance of the servicing portfolio. Both individual and team goals are used to encourage superior results and cooperation between unit members.

Ongoing training for our servicing personnel is provided regularly and covers major relevant topics within the servicing department. In the collection
area, supervisors and managers monitor actual telephone calls by each collector on a monthly basis and follow up with one-on-one training and direction. In addition, scripts tailored to typical borrower circumstances are posted at each workstation
to ensure the employee asks the appropriate questions for the type of delinquency situation the borrower is experiencing. Outside legal counsel conducts on site classes or seminars for the foreclosure and bankruptcy areas approximately on a
quarterly basis. Title company representatives also provide on-site training on title issues from time to time.

All of our servicing
functions are administered from our San Diego and Orlando service centers. The Orlando service center was opened in August of 2004 and currently performs primarily customer service and collection functions. Hours of operation for our servicing
department are staggered to cover the different time zones where our borrowers and collateral properties are located. Collection personnel also work one or two Saturdays each month, depending upon the day of the week on which each month end falls.
Evening and weekend hours are used to facilitate contact with borrowers that are otherwise unavailable during regular business hours.

Our Delinquency and Loss Experience

The following table sets forth information about the delinquency and loss experience of
the mortgage loans we service, which are primarily loans we have originated and have been or may be securitized, for each of the years ended December 31.

In general, the table reflects, for 2005, delinquency percentages that are increasing, loss percentages that have held constant, but delinquency and loss levels in dollars that have increased as our servicing
portfolio has increased in size. We do not expect to be able to maintain our delinquency and loss ratios at the current level as the average age of our portfolio increases, our product mix changes, and if general economic factors become less
favorable.



|                                 |  |                        |           |                          |      |   |        |      |                          |  |     |        |  |                          |           |  |     |  
|-------------------------------- |  | ---------------------- | --------- | ------------------------ | ---- | - | ------ | ---- | ------------------------ |  | --- | ------ |  | ------------------------ | --------- |  | --- | -
|                                 |  | 2005                   |           |                          | 2004 |   |        | 2003 |                         
|                                 |  | Amount                 |           | DelinquencyPercentage(1) |      |   | Amount |      | DelinquencyPercentage(1) |  |     | Amount |  | DelinquencyPercentage(1) |          
|                                 |  | (dollars in thousands) |          
|Total Servicing portfolio        |  | $                      | 9,706,153 |                          |      |   |        | $    | 6,731,581                |  |     |        |  | $                        | 3,695,976 |  |     |  
|                                 |  |                        |           |                          |      |   |        |      |                          |  |     |        |  |                          |           |  |     |  
|Delinquencies:                   |  |                        |           |                          |      |   |        |      |                          |  |     |        |  |                          |           |  |     |  
|30-59 days                       |  | $                      | 75,310    |                          | 0.8  | % |        | $    | 33,134                   |  | 0.5 | %      |  | $                        | 8,954     |  | 0.2 | %
|60-89 days                       |  |                        | 21,395    |                          | 0.2  | % |        |      | 8,295                    |  | 0.1 | %      |  |                          | 3,361     |  | 0.1 | %
|90 or more days                  |  |                        | 34,389    |                          | 0.4  | % |        |      | 21,107                   |  | 0.3 | %      |  |                          | 13,214    |  | 0.4 | %
|Foreclosures                     |  |                        | 79,687    |                          | 0.8  | % |        |      | 40,230                   |  | 0.6 | %      |  |                          | 28,367    |  | 0.8 | %
|                                 |  |                        |           |                          |      |   |        |      |                          |  |     |        |  |                          |           |  |     |  
|Subtotal                         |  |                        | 210,781   |                          | 2.2  | % |        |      | 102,766                  |  | 1.5 | %      |  |                          | 53,896    |  | 1.5 | %
|Real estate owned(2)             |  |                        | 28,928    |                          | 0.3  | % |        |      | 14,357                   |  | 0.2 | %      |  |                          | 10,699    |  | 0.3 | %
|                                 |  |                        |           |                          |      |   |        |      |                          |  |     |        |  |                          |           |  |     |  
|Total                            |  | $                      | 239,709   |                          | 2.5  | % |        | $    | 117,123                  |  | 1.7 | %      |  | $                        | 64,595    |  | 1.8 | %
|                                 |  |                        |           |                          |      |   |        |      |                          |  |     |        |  |                          |           |  |     |  
|Losses on servicing portfolio(3) |  | $                      | 22,193    |                          | 0.3  | % |        | $    | 17,505                   |  | 0.3 | %      |  | $                        | 17,678    |  | 0.6 | %

---

|(1) | Percentage of servicing portfolio at year-end.
|--- | ----------------------------------------------



23



---

##### Table of Contents

|(2) | Based on the aggregate principal balance of the mortgage loans secured by mortgaged properties the title to which has been acquired through foreclosure, deed in lieu of foreclosure
or similar process.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Percentages based upon average monthly servicing portfolio.
|--- | -----------------------------------------------------------

We review our delinquency and loss rates when setting loss reserves for mortgage loans and valuing our mortgage-related securities (see discussion of mortgage-related securities in the Notes to Consolidated Financial Statements). Increases
in actual delinquency and loss rates could affect the loss assumptions used in setting loss reserves and valuing our mortgage-related securities. If the loss assumptions used to set loss reserves or to value our mortgage-related securities are
increased, it could adversely affect our operating results.

Competition

We face intense competition in the businesses of originating and selling mortgage loans.

Our competitors in mortgage origination include mortgage banking companies, consumer finance companies, diversified financial institutions, commercial
banks, credit unions, savings and loans, credit card issuers and insurance finance companies. Many traditional mortgage lenders also offer products similar to those we offer to our borrowers. Fannie Mae and Freddie Mac are also adapting their
programs to include non-conforming products and have begun to expand their operations into the non-prime market. We are experiencing increased competition over the Internet. Many of these competitors, including large financial corporations taking
advantage of consolidation opportunities in the industry, are substantially larger and have more capital, or have greater access to capital at lower costs than our cost of capital under our warehouse credit facilities, and may have greater technical
and marketing resources than we have. Efficiencies in the asset-backed securities market have generally created a desire for increasingly larger transactions, giving companies with greater volumes of originations a competitive advantage.

Competition in the industry can take many forms, including interest rate and cost of a loan, convenience in obtaining a loan, the underwriting
requirements for a loan, customer service, amount and type of loan, and marketing and distribution channels. Additional competition has and may continue to lower the rates we can charge borrowers relative to our borrowing costs and potentially lower
gains from cash-based whole loan trades and our net interest margin from securitizations. We believe we compete primarily based upon the quality of the service we provide to mortgage brokers, particularly those with whom we cultivate key account
relationships. We guarantee turn-around times, offer coherent, presentable approvals, personal contact and a comprehensive menu of products for our customers. We endeavor to make it easier to do business with us than with our competitors. In
exchange, we minimize yield spread premium to mortgage brokers, avoid unwarranted credit exceptions, and charge for the risk we take. Accordingly, our competitors may offer better financial terms to potential borrowers and we may be unable or
unwilling to originate loans with comparable terms.

We believe that our competitive strengths are:



| |  |  | Growth Using Conservative Management Principles. We focus on originating high-quality loans and generating predominately cash earnings rather than non-cash gain on sale
earnings. We have increased our loan originations and revenue every year since inception using our conservative management principles.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Profit-Based Business Model and Supporting Tools. We have created a culture that provides economic incentives to our employees to assess the risk in our loans correctly,
report the risk accurately, and price the risk so as to assure both fairness to the borrower and profits to our company. We believe that our profit-oriented philosophy and technology tools give us a competitive advantage by directly rewarding our
employees for contributing to our fundamental business goal of sustained profitability.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Experience. We have over 50 managers and executives with over 20 years of experience in consumer finance and non-prime mortgage lending. Each of our 14 wholesale and two
retail divisions is run by a seasoned executive who is evaluated and compensated based upon the profitability, including a full allocation of corporate costs and loan losses, of the executives division.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

| |  |  | Diversification. We have diversified our loan origination, financing and disposition channels. Our top ten brokers in 2005 represented in the aggregate approximately 6% of
our total loan origination volume. As of December 31, 2005, we had nine separate warehouse facilities in addition to a $1.0 billion asset backed commercial paper facility. In 2005, we sold to an aggregate of 32 whole loan purchasers, and during
2005, 2004 and 2003, we successfully completed a total of eleven independent securitizations.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We believe these strengths
enable us to originate better-performing, non-prime loans, and grow a more profitable, more conservatively managed company than many of our competitors.

Our competitive position may be affected by fluctuations in interest rates and general economic conditions. During periods of rising interest rates, competitors that have locked in low borrowing costs may
have a competitive advantage. During periods of declining interest rates, competitors may solicit our borrowers to refinance their loans. During economic slowdowns or recessions, our borrowers may face new financial difficulties and may be receptive
to refinancing offers by our competitors.

Regulation

The mortgage lending industry is highly regulated. Our business is regulated by the federal, state, provincial (Alberta, British Columbia, Manitoba and Ontario) and local government authorities and is subject to
federal, state and local laws, rules and regulations, as well as judicial and administrative decisions that impose requirements and restrictions on our business. At the federal level, these laws and regulations include, but are not limited to:



| |  |  | the Equal Credit Opportunity Act;
| | - |  | ---------------------------------



| |  |  | the Federal Truth in Lending Act;
| | - |  | ---------------------------------



| |  |  | the Home Ownership and Equity Protection Act;
| | - |  | ---------------------------------------------



| |  |  | the Real Estate Settlement Procedures Act;
| | - |  | ------------------------------------------



| |  |  | the Fair Credit Reporting Act;
| | - |  | ------------------------------



| |  |  | the Fair Debt Collection Practices Act;
| | - |  | ---------------------------------------



| |  |  | the Home Mortgage Disclosure Act;
| | - |  | ---------------------------------



| |  |  | the Fair Housing Act;
| | - |  | ---------------------



| |  |  | the Sarbanes-Oxley Act;
| | - |  | -----------------------



| |  |  | the Gramm-Leach-Bliley Act;
| | - |  | ---------------------------



| |  |  | the Soldiers and Sailors Civil Relief Act; and
| | - |  | ----------------------------------------------



| |  |  | the Telemarketing and Consumer Fraud and Abuse Prevention Act.
| | - |  | --------------------------------------------------------------

These laws, rules and regulations, among other things:



| |  |  | impose licensing obligations and financial requirements on us;
| | - |  | --------------------------------------------------------------



| |  |  | limit the interest rates, finance charges, and other fees that we may charge;
| | - |  | -----------------------------------------------------------------------------



| |  |  | prohibit discrimination;
| | - |  | ------------------------



| |  |  | impose underwriting requirements;
| | - |  | ---------------------------------



| |  |  | mandate disclosures and notices to consumers;
| | - |  | ---------------------------------------------



| |  |  | in some cases, impose assignee liability on the entities that purchase our mortgage loans or on us for loans we purchase;
| | - |  | -------------------------------------------------------------------------------------------------------------------------



25



---

##### Table of Contents

| |  |  | mandate internal controls and financial disclosures;
| | - |  | ----------------------------------------------------



| |  |  | restrict sharing of personal, non-public information; and
| | - |  | ---------------------------------------------------------



| |  |  | prohibit certain patterns of unsolicited phone calls, establish time of day restriction on such calls, and require certain disclosures in sales calls.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

Our failure to comply with these laws can lead to:



| |  |  | civil and criminal liability;
| | - |  | -----------------------------



| |  |  | loss of approved status;
| | - |  | ------------------------



| |  |  | demands for indemnification or loan repurchases from buyers of our loans;
| | - |  | -------------------------------------------------------------------------



| |  |  | class action lawsuits; and
| | - |  | --------------------------



| |  |  | administrative enforcement actions.
| | - |  | -----------------------------------

We actively analyze
and monitor the laws, rules and regulations that apply to our business, as well as the changes to such laws, rules and regulations. We seek to maximize the extent to which we can program the laws, rules and regulations into our technology tools,
thereby substantially reducing human error as a source of non-compliance. In addition, user-friendly summaries of relevant laws, rules and regulations are directly distributed to all appropriate personnel, and losses attributable to non-compliance
are factored into many of our incentive compensation calculations, thereby encouraging responsibility for compliance throughout our organization, including our loan origination operations. Our compliance with laws, rules and regulations is reviewed,
not only by our own quality control department, but also by the warehouse lenders who finance our loans, the institutions that purchase our loans, the investment bankers, rating agencies and insurers that are involved in the securitization of our
loans, and the regulating governmental agencies. Because of the national scope of our operations, we are continuously in one stage or another of an audit by one or more governmental agencies, and we do not believe that such audits have ever resulted
in findings of material violations or the imposition of significant penalties.

New Areas of Regulation

Regulatory and legal requirements are subject to change, making our compliance more difficult and/or expensive, or otherwise restricting our ability to
conduct our business as it is now conducted. In particular, federal, state and local governments have become more active in the consumer protection area in recent years. For example, the federal Gram-Leach-Bliley financial reform legislation imposes
additional privacy obligations on us with respect to our applicants and borrowers. Several states are also considering adopting privacy legislation. In addition, several federal, state and local laws, rules and regulations have been adopted, or are
under consideration, that are intended to eliminate so-called predatory lending practices.

The federal Home Ownership and
Equity Protection Act (HOEPA) identifies a category of mortgage loans and subjects such loans to restrictions not applicable to other mortgage loans. Loans subject to HOEPA consist of loans on which certain points and fees or the annual
percentage rate (APR) exceed specified levels. Liability for violations of applicable law with regard to loans subject to HOEPA would extend not only to us, but to the purchasers of our loans as well. We generally do not make loans that
are subject to HOEPA because the purchasers of our loans and/or the lenders that provide financing for our loan origination operations do not want to purchase or finance such loans. On October 1, 2002, the APR and points and fees
thresholds for determining loans subject to HOEPA were lowered, thereby expanding the scope of loans subject to HOEPA. We anticipate that we will continue to avoid making loans subject to HOEPA, and the lowering of the thresholds beyond which loans
become subject to HOEPA may prevent us from making certain loans and may cause us to reduce the APR or the points and fees on loans that we do make. If we decide to relax our restrictions on loans subject to HOEPA because the purchasers of our loans
and/or the lenders that provide financing for our loan origination operations



26



---

##### Table of Contents

relax their restrictions, we will be subject to greater risks for actual or perceived non-compliance with HOEPA and other applicable laws, including demands
for indemnification or loan repurchases from our lenders and loan purchasers, class action lawsuits and administrative enforcement actions.

Laws, rules and regulations have been adopted, or are under consideration, at the state and local levels that are similar to HOEPA in that they impose certain restrictions on loans on which certain points and fees or the APR exceeds
specified thresholds, so-called high cost loans. The restrictions include prohibitions on steering borrowers into loans with high interest rates and away from more affordable products, selling unnecessary insurance to
borrowers, flipping or repeatedly refinancing loans and making loans without a reasonable expectation that the borrowers will be able to repay the loans. Compliance with some of these restrictions requires lenders to make subjective
judgments, such as whether a loan will provide a net tangible benefit to the borrower. These restrictions expose a lender to risks of litigation and regulatory sanction no matter how carefully a loan is underwritten. In addition, an
increasing number of these laws, rules and regulations seek to impose liability for violations on purchasers of loans, regardless of whether a purchaser knew of or participated in the violation.

In general, it is against our policy to engage in the practices prohibited by these laws, and we could originate high cost loans that comply
with all the requirements of these laws. However, we have generally avoided originating high cost loans because the rating agencies generally will not rate securities backed by such loans and the companies that buy our loans and/or
provide financing for our loan origination operations generally do not want to buy or finance such loans. The continued enactment of these laws, rules and regulations may prevent us from making certain loans that we might otherwise make, may cause
us to cease operations in certain jurisdictions altogether, and may cause us to reduce the APR or the points and fees on loans that we do make. In addition, the difficulty of managing the risks presented by these laws, rules and regulations may
decrease the availability of warehouse financing and the overall demand for non-prime loans, making it difficult to fund, sell or securitize any of our loans. If we decide to relax our restrictions on loans subject to these laws, rules and
regulations, we will be subject to greater risks for actual or perceived non-compliance with such laws, rules and regulations, including demands for indemnification or loan repurchases from our lenders and loan purchasers, class action lawsuits,
increased defenses to foreclosure of individual loans in default, individual claims for significant monetary damages, and administrative enforcement actions. If nothing else, the growing number of these laws, rules and regulations will increase our
cost of doing business, as we are required to develop systems and procedures to ensure that we do not violate any aspect of these new requirements.

Yield Spread Premiums

A substantial portion of our mortgage loans are originated through independent mortgage brokers.
Mortgage brokers provide valuable services in the loan origination process and are compensated for their services by receiving fees on loans. Brokers may be paid by the borrower, the lender or both. If a borrower cannot or does not want to pay the
mortgage brokers fees directly, the loan can be structured so that the mortgage brokers fees are paid from the proceeds of the loan, or the loan can provide for a higher interest rate or higher fees to the lender. The increased value of
a loan with a higher interest rate enables the lender to pay all or a portion of the brokers compensation. This form of compensation is often referred to as a yield spread premium. Regardless of its label or method of calculation,
the payment is intended to compensate the broker for the services actually performed and the facilities actually provided. Competitive forces currently demand that we pay mortgage brokers yield spread premiums on many of the loans we originate.

The federal Real Estate Settlement Procedures Act (RESPA) prohibits the payment of fees for the mere referral of real estate
settlement service business. This law does permit the payment of reasonable value for services actually performed and facilities actually provided unrelated to the referral. On September 18, 2002, the Eleventh Circuit Court of Appeals issued a
decision in Heimmermann v. First Union Mortgage Corp.that reversed the courts earlier decision inCulpepper v. Irwin Mortgage Corp., in which the court found the yield spread premium payments received by a mortgage broker to be
unlawful per se under RESPA. The Department



27



---

##### Table of Contents

of Housing and Urban Development (HUD) had responded to the Culpepper decision by issuing a policy statement (2001-1) taking the position
that lender payments to mortgage brokers, including yield spread premiums, are not per se illegal. The Heimmermann decision eliminated a conflict that had arisen between the Eleventh Circuit and the Eighth and Ninth Circuit Courts of Appeals,
with the result that all federal circuit courts, which have considered the issue have aligned with the HUD policy statement and found that yield spread premiums are not prohibited per se. If other circuit courts that have not yet reviewed this issue
disagree with the Heimmermanndecision, there could be a substantial increase in litigation regarding lender payments to brokers and in the potential costs of defending these types of claims and in paying any judgments that might result.

Licensing

We are
licensed or registered (or exempt from licensing or registration requirements) by the relevant governmental agencies in all 50 states and in the District of Columbia to originate first and junior priority mortgages.

In the future, we may consider procuring a federal depository institution charter or acquiring an institution with such a charter in order to reduce the
volume of state and local laws and regulations with which we must comply. If we proceed with this strategy, however, we will also be subject to a variety of other regulations with which we do not currently have to comply.

Environmental

In the ordinary course of our
business, from time to time we foreclose on properties securing loans that are in default. There is a risk that hazardous or toxic waste could be found on these properties and we may be held liable to a governmental entity or to third parties for
property damage, personal injury, and investigation and cleanup costs incurred in connection with the contamination. To date, we have been required to perform investigation or clean up activities in only one instance, and we have not been subject to
any other environmental claims. This clean up activity has been completed and had no material effect on our business. We cannot assure you, however, that this will remain the case in the future.

Employees

We employed 2,762 full-time employees as
of December 31, 2005. None of our employees are represented by a union or covered by a collective bargaining agreement. We believe our relations with our employees are good. We have a policy of conducting a comprehensive employee opinion survey
approximately every 24 months. We have conducted five such surveys so far and have won four Peter Barron Stark Awards for Workplace Excellence in 2000, 2001, 2003 and 2005.

Executive Officers

Our executive officers and their ages as of December 31, 2005 are as
follows:

James A. Konrath, 59, co-founded our company and has served as our Chairman of the Board and Chief Executive Officer since
its formation in 1990. In addition, Mr. Konrath served as our President from 1990 to 1998. Prior to founding our company, Mr. Konrath was the President and Chief Executive Officer of Security Pacific Financial Services, Inc., where he
managed over 1,900 people in more than 300 consumer finance offices, from 1986 to 1989. From 1983 to 1986, Mr. Konrath was the President and Chief Executive Officer of Security Pacific Housing Services, where he founded a new subsidiary
focused on manufactured housing loans. Mr. Konrath earned his Bachelor of Arts degree in Accounting with a minor in Economics from the University of WisconsinWhitewater in 1969.

Joseph J. Lydon, 47, has served as our President and Chief Operating Officer since May 1998 and as a director since July 2004. From
February 1997 until that time, Mr. Lydon was our Director of Sales and Marketing. From 1993 to 1997, Mr. Lydon was the Executive Vice President for the western division of Ford



28



---

##### Table of Contents

Consumer Finance, a division of The Associates First Capital Corporation. From 1977 to 1993, Mr. Lydon worked at Security Pacific Financial Services,
Inc. where he ultimately became a Senior Vice President with full profit and loss responsibilities and oversight of six divisions. Mr. Lydon earned his Bachelor of Science degree in Management from Pepperdine University in 1991.

Stuart D. Marvin, 46, has served as our Executive Vice President since April 2005. Mr. Marvin oversees finance, capital markets and corporate
communications. He has over 22 years of experience in the financial services and non-prime mortgage industry. Prior to joining Accredited, he was President, Corporate Operations and Chief Financial Officer for Aegis Mortgage Corporation and a
partner at PriceWaterhouse Coopers, LLP focusing on mortgage banking and financial institutions. Mr. Marvin is a Certified Public Accountant and earned a Bachelor of Science degree with honors in accounting from Jacksonville (FL) University in
1982.

John S. Buchanan, 50, has served as our Chief Financial Officer since April 2001. Prior to joining us, Mr. Buchanan was
Controller of GreenPoint Credit, a non-prime consumer finance entity, from 1998 to 2001. There, Mr. Buchanan was responsible for accounting, planning, financial analysis, cash management and facilities. From 1992 to 1998, Mr. Buchanan was
Senior Vice President and Chief Financial Officer of GreenPoint Credits predecessor, BankAmerica Housing Services. From 1981 to 1990, Mr. Buchanan worked for Security Pacific Financial Services, Inc. where he ultimately became Vice
President of Financial Planning and Analysis. Mr. Buchanan earned his Bachelor of Science degree in Business in 1978 from San Diego State University.

Jeffrey W. Crawford, 51, has served as our Director of Operations since January 1999. Mr. Crawford oversees the corporate underwriting, loan closing, post-closing and asset management/servicing
departments. From 1994 to 1999, Mr. Crawford held various positions with Ford Consumer Finance, the most recent of which was Senior Vice President-Division Manager. From 1983 to 1994, Mr. Crawford was the Branch Manager, Director of Credit
Scoring Systems, Assistant Vice President Administration and Vice President of Consumer Administration for Security Pacific Financial Services, Inc. Mr. Crawford earned his Bachelor of Science degree in Business from Iowa State University in
1977.

David E. Hertzel, 51, has served as our General Counsel since December 1995. Mr. Hertzel is responsible for
regulatory compliance, licensing and qualification, corporate record-keeping, litigation, contract negotiation and all other legal matters. Prior to joining us, Mr. Hertzel was Vice President and Senior Counsel of American Residential Mortgage
Corporation, from 1991 to 1994. From 1988 to 1991, he was Vice President and Senior Counsel of Imperial Savings Association. Mr. Hertzel earned his Juris Doctor degree from the University of Utah College of Law in 1980 and is a member of the
State Bar of California.

Executive Offices

Our principal executive offices are located at 15090 Avenue of Science, San Diego, California 92128 (telephone number (858) 676-2100).

Access to SEC Filings

The public may read and copy any materials we file with the SEC at the SECs Public Reference
Room at 100 F Street, N.E., Washington, D.C. 20549. The public may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330.

Our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of
1934 will be accessible at no cost on our website, http://www.accredhome.com, as soon as reasonably practicable after those reports have been electronically filed or submitted to the SEC. These filings will also be accessible on the SECs
website, http://www.sec.gov.



29



---

##### Table of Contents

ITEM 1A. Risk Factors

You should carefully consider the following risks, together with other
matters described in this Form 10-K in evaluating our business and prospects. If any of the events referred to below actually occur, our business, financial condition, liquidity and results of operations could suffer. In that case, the trading price
of our common stock could decline. The risks described below are not the only ones we face. Additional risks not presently known to us or that we currently deem immaterial may also impair our business operations. Certain statements in this Form 10-K
(including certain of the following risk factors) constitute forward-looking statements. Please refer to the section entitled Forward-Looking Statements on page 6 of this Form 10-K.

Risks Related to Our Business

We face intense
competition that could adversely impact our market share and our revenues.

We face intense competition from finance and mortgage
banking companies, Internet-based lending companies where entry barriers are relatively low, and from traditional bank and thrift lenders that have entered the non-prime mortgage industry. As we seek to expand our business further, we will face a
significant number of additional competitors, many of whom will be well established in the markets we seek to penetrate. Some of our competitors are much larger, have better name recognition, and have far greater financial and other resources than
us.

The government-sponsored entities Fannie Mae and Freddie Mac are also expanding their participation in the non-prime mortgage
industry. These government-sponsored entities have a size and cost-of-funds advantage that allows them to purchase loans with lower rates or fees than we are willing to offer. While the government- sponsored entities presently do not have the legal
authority to originate mortgage loans, including non-prime loans, they do have the authority to buy loans. A material expansion of their involvement in the market to purchase non-prime loans could change the dynamics of the industry by virtue of
their sheer size, pricing power and the inherent advantages of a government charter. In addition, if as a result of their purchasing practices, these government-sponsored entities experience significantly higher-than-expected losses, such experience
could adversely affect the overall investor perception of the non-prime mortgage industry.

The intense competition in the non-prime
mortgage industry has also led to rapid technological developments, evolving industry standards and frequent releases of new products and enhancements. As mortgage products are offered more widely through alternative distribution channels, such as
the Internet, we may be required to make significant changes to our current retail and wholesale structure and information and technology systems to compete effectively. Our inability to continue enhancing our current Internet capabilities, or to
adapt to other technological changes in the industry, could significantly harm our business, financial condition, liquidity and results of operations. In addition, we rely on software and other technology-based programs to gather and analyze
competitive and other data from the marketplace. Problems with our technology or inability to implement technological changes may, therefore, result in delayed detection of market trends and conditions.

Competition in the industry can take many forms, including interest rates and costs of a loan, less stringent underwriting standards, offering of loan
products which we do not offer, convenience in obtaining a loan, customer service, amount and term of a loan and marketing and distribution channels. The need to maintain mortgage loan volume in this competitive environment creates a risk of price
competition in the non-prime mortgage industry. Price competition could prevent us from raising rates in response to a rising cost of funds or cause us to lower the interest rates that we charge borrowers, which could adversely impact our
profitability and lower the value of our loans. If our competitors adopt less stringent underwriting standards, we will be pressured to do so as well, which would result in greater loan risk without compensating pricing. If we do not relax
underwriting standards in response to our competitors, we may lose market share. Any increase in these pricing and underwriting pressures could reduce the volume of our loan originations and sales and significantly harm our business, financial
condition, liquidity and results of operations.



30



---

##### Table of Contents

Any substantial economic slowdown could increase delinquencies, defaults and foreclosures and reduce our ability to
originate loans.

Periods of economic slowdown or recession may be accompanied by decreased demand for consumer credit, decreased real
estate values, and increased rates of delinquencies, defaults and foreclosures. Any material decline in real estate values would increase the loan-to-value ratios (LTVs) on loans that we hold pending sale and loans in which we have a
residual or retained interest, weaken our collateral coverage and increase the possibility and severity of a loss if a borrower defaults. We originate loans to borrowers who make little or no down payment, resulting in higher LTVs. A lack of equity
in the home may reduce the incentive a borrower has to meet his payment obligations during periods of financial hardship, which might result in higher delinquencies, defaults and foreclosures. These factors would reduce our ability to originate
loans and increase our losses on loans in which we have a residual or retained interest. In addition, loans we originate during an economic slowdown may not be as valuable to us because potential purchasers of our loans might reduce the premiums
they pay for the loans to compensate for any increased risks arising during such periods. Any sustained increase in delinquencies, defaults or foreclosures is likely to significantly harm the pricing of our future loan sales and securitizations and
also our ability to finance our loan originations.

We finance borrowers with lower credit ratings. The non-prime loans we originate generally have
higher delinquency and default rates than prime mortgage loans, which could result in losses on loans that we hold or that we are required to repurchase, the loss of our servicing rights and damage to our reputation as a loan servicer.

We are in the business of originating, selling, securitizing and servicing non-prime mortgage loans. Non-prime mortgage loans generally
have higher delinquency and default rates than prime mortgage loans. Delinquency interrupts the flow of projected interest income from a mortgage loan and default can ultimately lead to a loss if the net realizable value of the real property
securing the mortgage loan is insufficient to cover the principal and interest due on the loan. Also, our cost of financing and servicing a delinquent or defaulted loan is generally higher than for a performing loan. We bear the risk of delinquency
and default on loans beginning when we originate them until we sell them and we continue to bear the risk of delinquency and default after we securitize loans or sell loans with a retained interest. Loans that become delinquent prior to sale or
securitization may become unsaleable or saleable only at a discount, and the longer we hold loans prior to sale or securitization, the greater the chance we will bear the costs associated with the loans delinquency. Factors that may increase
the time held prior to sale or securitization include the time required to accumulate loans for securitizations or sales of large pools of loans, the amount and timing of third-party due diligence in connection with sales or securitizations, and
defects in the loans.

We also reacquire the risks of delinquency and default for loans that we are obligated to repurchase. Repurchase
obligations are typically triggered in loan sale transactions if an early payment default occurs on the loan after sale or in any sale or securitization if the loan materially violates our representations or warranties. During the year ended
December 31, 2005 and 2004 loans repurchased totaled $72.3 million and $41.9 million, respectively, pursuant to these obligations. If we experience higher-than-expected levels of delinquency or default in pools of loans that we service, we may
lose our servicing rights, which would result in a loss of future servicing income and may damage our reputation as a loan servicer.

We
attempt to manage these risks with risk-based mortgage loan pricing and appropriate underwriting policies and loan collection methods. However, if such policies and methods are insufficient to control our delinquency and default risks and do not
result in appropriate loan pricing, our business, financial condition, liquidity and results of operations could be significantly harmed. Our total delinquency rate (30 or more days past due, including loans in foreclosure and converted into real
estate owned) for our servicing portfolio was 2.5% at December 31, 2005. Historically, our delinquency rate has increased, and may increase in the future, as the mortgage loans in our portfolio age.



31



---

##### Table of Contents

An increase in interest rates could result in a reduction in our loan origination volumes, an increase in delinquency,
default and foreclosure rates and a reduction in the value of, and income from, our loans.

The following are some of the risks we face
related to an increase in interest rates:



| |  |  | A substantial and sustained increase in interest rates could harm our ability to originate loans because refinancing an existing loan would be less attractive and qualifying for a
purchase loan may be more difficult.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Existing borrowers with adjustable-rate mortgages or higher risk loan products may incur higher monthly payments as the interest rate increases, or experience higher delinquency and
default rates.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | If prevailing interest rates increase after we fund a loan, the value that we receive upon the sale or securitization of the loan decreases.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The cost of financing our mortgage loans prior to sale or securitization is based primarily upon the London Inter-Bank Offered Rate (LIBOR). The interest rates we charge
on our mortgage loans are based, in part, upon prevailing interest rates at the time of origination, and the interest rates on all of our mortgage loans are fixed for at least the first six months, or two, three or five years. If LIBOR increases
after the time of loan origination, our net interest incomewhich represents the difference between the interest rates we receive on our mortgage loans pending sale or securitization and our LIBOR-based cost of financing such loanswill be
reduced. The weighted average cost of financing our mortgage loans, prior to sale or securitization, was 4.56% during the year ended December 31, 2005.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | When we securitize loans or sell loans with retained interests, the value of and the income we receive from the loans held for investment subject to portfolio-based accounting and
the mortgage-related securities we retain are also based on LIBOR to the extent the underlying loans have an adjustable interest rate. This is because the income we receive from these mortgage loans and mortgage-related securities is based on the
difference between the fixed rates payable on the loans for the first two or three years, and an adjustable LIBOR-based yield payable to the senior security holders or loan purchasers. We also have interest rate risk when the loans become adjustable
after their two or three year fixed rate period. This is due to the loan rates resetting every six months, subject to various caps and floors, versus the monthly reset on the rate passed through to the investors in the mortgage-related securities
and holders of the securitization bonds.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Accordingly, our business, financial condition, liquidity and results of operations
may be significantly harmed as a result of increased interest rates.

Our business may be significantly harmed by a slowdown in the economy or a natural
disaster in the states of California or Florida, where we conduct a significant amount of business.

A significant portion of the
mortgage loans we have originated, purchased or serviced has been secured by properties in California and Florida. During the year ended December 31, 2005, 19% and 11% of the principal balance of the loans we originated were collateralized by
properties located in California and Florida, respectively. At December 31, 2005, 20% and 10% of the unpaid principal balance of loans we serviced were collateralized by properties located in California and Florida, respectively. An overall
decline in the economy or the residential real estate market, or the occurrence of a natural disaster that is not covered by standard homeowners insurance policies, such as an earthquake, hurricane or wildfire, could decrease the value of
mortgaged properties in these states. This, in turn, would increase the risk of delinquency, default or foreclosure on mortgage loans in our portfolio or that we have sold to others. This could restrict our ability to originate, sell, or securitize
mortgage loans, and significantly harm our business, financial condition, liquidity and results of operations.

Our hedging strategies may not be
successful in mitigating our risks associated with interest rates.

We use various derivative financial instruments to provide a level
of protection against interest rate risks, but no hedging strategy can protect us completely. When rates change, we expect to record a gain or loss on



32



---

##### Table of Contents

derivatives which would be offset by an inverse change in the value of loans held for sale and mortgage-related securities, as reflected in the Interest Rate
Simulation Sensitivity Analysis in the section entitled Market Risk in ITEM 7. Managements Discussion and Analysis of Financial Condition and Results of Operations. We cannot assure you, however, that our use of derivatives will
offset the risks related to changes in interest rates. There have been periods, and it is likely that there will be periods in the future, during which we will not have offsetting gains or losses in loan values after accounting for our derivative
financial instruments. The derivative financial instruments we select may not have the effect of reducing our interest rate risk. In addition, the nature and timing of hedging transactions may influence the effectiveness of these strategies. Poorly
designed strategies, improperly executed and recorded transactions or inaccurate assumptions could actually increase our risk and losses. In addition, hedging strategies involve transaction and other costs. We cannot assure you that our hedging
strategy and the derivatives that we use will adequately offset the risk of interest rate volatility or that our hedging transactions will not result in losses. See discussion under Market Risk in ITEM 7. Managements Discussion and
Analysis of Financial Condition and Results of Operations.

Our business requires a significant amount of cash and if it is not available our
business will be significantly harmed.

Our primary sources of cash are our warehouse credit facilities, our commercial paper program
and the proceeds from the sales and securitizations of our loans. We require substantial cash to fund our loan originations, to pay our loan origination expenses and to hold our loans pending sale or securitization. Also, as a servicer of loans, we
are required to advance delinquent principal and interest payments, unpaid property taxes, hazard insurance premiums, and foreclosure and foreclosure-related costs. Our warehouse and commercial paper program credit facilities also require us to
observe certain financial covenants, including the maintenance of certain levels of cash and general liquidity in our company.

As of
December 31, 2005, we financed substantially all of our loans through nine separate warehouse lenders and our commercial paper program. Each of these facilities is cancelable by the lender for cause at any time and at least one is cancelable at
any time without cause. These facilities generally have a renewable, one-year term. Because these are short-term commitments of capital, the lenders may respond to market conditions, which may favor an alternative investment strategy for them,
making it more difficult for us to secure continued financing. If we are not able to renew any of these warehouse credit facilities or arrange for new financing on terms acceptable to us, or if we default on our covenants or are otherwise unable to
access funds under any of these facilities, or if the lenders do not honor their commitments for any reason, we will have to curtail our loan origination activities. This would result in decreased revenues and profits from loan sales.

The timing of our loan dispositions (which are periodic) is not always matched to the timing of our expenses (which are continuous). This requires us to
maintain significant levels of cash to maintain acceptable levels of liquidity. When we securitize our loans or sell our loans with a retained interest, we may not receive any amounts in excess of the principal amount of the loan for up to 12 months
or longer. Further, any decrease in demand in the whole loan market such that we are unable to timely and profitably sell our loans could inhibit our ability to meet our liquidity demands.

Our credit facilities contain covenants that restrict our operations and may inhibit our ability to grow our business and increase revenues.

Our credit facilities contain extensive restrictions and covenants that, among other things, require us to satisfy specified financial, asset quality and
loan performance tests and may prohibit inter-company dividends in certain circumstances. If we fail to meet or satisfy any of these covenants, we would be in default under these agreements and our lenders could elect to declare all amounts
outstanding under the agreements to be immediately due and payable, enforce their interests against collateral pledged under such agreements and restrict our ability to make additional borrowings. These agreements also contain cross-default
provisions, so that if a default occurs under any one agreement, the lenders under our other agreements could also declare a default.



33



---

##### Table of Contents

The covenants and restrictions in our credit facilities may restrict our ability to, among other things:



| |  |  | incur additional debt;
| | - |  | ----------------------



| |  |  | make certain investments or acquisitions;
| | - |  | -----------------------------------------



| |  |  | repurchase or redeem capital stock;
| | - |  | -----------------------------------



| |  |  | engage in mergers or consolidations;
| | - |  | ------------------------------------



| |  |  | finance loans with certain attributes;
| | - |  | --------------------------------------



| |  |  | reduce liquidity below certain levels; and
| | - |  | ------------------------------------------



| |  |  | hold loans for longer than established time periods.
| | - |  | ----------------------------------------------------

These restrictions may interfere with our ability to obtain financing or to engage in other business activities, which may significantly harm our business, financial condition, liquidity and results of operations.

Our rights to cash flow from our loans held for investment subject to portfolio-based accounting are subordinate to senior interests and may fail to generate any cash
flow for us if the mortgage loan payment stream only generates enough cash flow to pay the senior interest holders.

As part of the
credit enhancement for our securitizations, the net cash flow that we receive from the loans held for investment generally represents the excess of amounts, if any, generated by the underlying mortgage loans over the amounts required to be paid to
the senior security holders or loan purchasers. This excess amount is also calculated after deduction of servicing fees and any other specified expenses related to the sale or securitization. These excess amounts are derived from, and are affected
by, the interplay of several factors, including:



| |  |  | the extent to which the interest rates of the mortgage loans exceed the interest rates payable to the senior security holders or loan purchasers;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the level of losses and delinquencies experienced on the underlying loans; and
| | - |  | ------------------------------------------------------------------------------



| |  |  | the extent to which the underlying loans are prepaid by borrowers in advance of scheduled maturities.
| | - |  | -----------------------------------------------------------------------------------------------------

Any combination of the factors listed above may reduce the income we receive from and the value of our loans held for investment.

If we do not manage our growth effectively, our financial performance could be harmed.

In recent years, we have experienced rapid growth that has placed, and will continue to place, certain pressures on our management, administrative,
operational and financial infrastructure. As of December 31, 2002, we had 1,294 employees and by December 31, 2005, we had 2,762 employees. Many of these employees have very limited experience with us and a limited understanding of our
systems and controls. The increase in the size of our operations may make it more difficult for us to ensure that we originate quality loans and that we service them effectively. We will need to attract and hire additional sales, servicing and
management personnel in an intensely competitive hiring environment in order to preserve and increase our market share. At the same time, we will need to continue to upgrade and expand our financial, operational and managerial systems and controls.
We also intend to continue to grow our business in the future, which could require capital, systems development and human resources beyond what we currently have. We cannot assure you that we will be able to:



| |  |  | meet our capital needs;
| | - |  | -----------------------



| |  |  | expand our systems effectively;
| | - |  | -------------------------------



| |  |  | allocate our human resources optimally;
| | - |  | ---------------------------------------



34



---

##### Table of Contents

| |  |  | identify and hire qualified employees;
| | - |  | --------------------------------------



| |  |  | satisfactorily perform our servicing obligations; or
| | - |  | ----------------------------------------------------



| |  |  | effectively integrate the components of any businesses that we may acquire in our effort to achieve growth.
| | - |  | -----------------------------------------------------------------------------------------------------------

The failure to manage growth effectively would significantly harm our business, financial condition, liquidity and results of operations.

Our inability to attract and retain qualified employees could significantly harm our business.

We depend upon our wholesale account executives and retail loan officers to attract borrowers by, among other things, developing relationships with
financial institutions, other mortgage companies and brokers, real estate agents, borrowers and others. We believe that these relationships lead to repeat and referral business. The market for skilled executive officers, account executives and loan
officers is highly competitive and historically has experienced a high rate of turnover. Because of the difficulty in retaining qualified management personnel, we currently recruit college graduates to participate in our management trainee program.
If we are unable to retain those trainees for a sufficient period following their training, we may be unable to recapture our costs of training and recruitment. In addition, if a manager leaves our company there is an increased likelihood that other
members of his or her team will follow. Competition for qualified account executives and loan officers may lead to increased hiring and retention costs. If we are unable to attract or retain a sufficient number of skilled account executives at
manageable costs, we will be unable to continue to originate quality mortgage loans that we are able to sell for a profit, which will reduce our revenues.

We may not be able to continue to sell and securitize our mortgage loans on terms and conditions that are profitable to us.

A substantial portion of our revenues comes from the gains on sale generated by sales of pools of our mortgage loans as whole loans. We make whole loan sales to a limited number of institutional purchasers, some of which may be frequent,
repeat purchasers, and others of which may make only one or a few purchases from us. We cannot assure you that we will continue to have purchasers for our loans on terms and conditions that will be profitable to us. Also, even though our mortgage
loans are generally marketable to multiple purchasers, certain loans may be marketable to only one or a few purchasers, thereby increasing the risk that we may be unable to sell such loans at a profit.

We also rely on our ability to securitize our mortgage loans to realize a greater percentage of the full economic value of the loans. We cannot assure
you, however, that we will continue to be successful in securitizing mortgage loans. Our ability to complete securitizations of our loans will depend upon a number of factors, many of which are beyond our control, including conditions in the credit
and securities markets generally, conditions in the asset-backed securities market specifically, the availability of credit enhancements such as financial guarantee insurance, a senior subordinated structure or other means, and the performance of
our loans previously held for investment.

An interruption in, or breach of, our information systems may result in lost business.

We rely heavily upon communications and information systems to conduct our business. As we implement our growth strategy and increase our volume of loan
production, that reliance will increase. Any failure, interruption or breach in the security of our information systems or the third-party information systems on which we rely could cause underwriting or other delays and could result in fewer loan
applications being received, slower processing of applications and reduced efficiency in loan servicing. We cannot assure you that such failures or interruptions will not occur, or if they do occur that they will be adequately addressed by us or the
third parties on which we rely. The occurrence of any failures or interruptions could significantly harm our business.



35



---

##### Table of Contents

The success and growth of our business will depend upon our ability to adapt to and implement technological changes.

Our mortgage loan origination business is currently dependent upon our ability to effectively interface with our brokers, borrowers and
other third parties and to efficiently process loan applications and closings. The origination process is becoming more dependent upon technological advancement, such as the ability to process applications over the Internet, accept electronic
signatures, provide status updates instantly and other customer-expected conveniences that are cost-efficient to our business. In addition, competition and increasing regulation may increase our reliance on technology as a means to improve
efficiency. Implementing this new technology and becoming proficient with it may also require significant capital expenditures. As these requirements increase in the future, we will have to fully develop these technological capabilities to remain
competitive or our business will be significantly harmed.

If we are unable to maintain and expand our network of independent brokers, our loan
origination business will decrease.

A significant majority of our originations of mortgage loans comes from independent brokers. During
2005, 90% of our loan originations were originated through our broker network. Our brokers are not contractually obligated to do business with us. Further, our competitors also have relationships with our brokers and actively compete with us in our
efforts to expand our broker networks. Accordingly, we cannot assure you that we will be successful in maintaining our existing relationships or expanding our broker networks, the failure of which could significantly harm our business, financial
condition, liquidity and results of operations.

Our financial results fluctuate as a result of seasonality and other timing factors, which makes it
difficult to predict our future performance and may affect the price of our common stock.

Our business is generally subject to seasonal
trends. These trends reflect the general pattern of housing sales, which typically peak during the spring and summer seasons. Our quarterly operating results have fluctuated in the past and are expected to fluctuate in the future, reflecting the
seasonality of the industry. Further, if the closing of a sale of loans is postponed, the recognition of gain from the sale is also postponed. If such a delay causes us to recognize income in the next quarter, our results of operations for the
previous quarter could be significantly depressed.

We are subject to losses due to fraudulent and negligent acts on the part of loan applicants,
mortgage brokers, other vendors and our employees.

When we originate mortgage loans, we rely heavily upon information supplied by third
parties including the information contained in the loan application, property appraisal, title information and employment and income documentation. If any of this information is intentionally or negligently misrepresented and such misrepresentation
is not detected prior to loan funding, the value of the loan may be significantly lower than expected. Whether a misrepresentation is made by the loan applicant, the mortgage broker, another third party or one of our own employees, we generally bear
the risk of loss associated with the misrepresentation. A loan subject to a material misrepresentation is typically unsaleable or subject to repurchase if it is sold prior to detection of the misrepresentation. Even though we may have rights against
persons and entities who made or knew about the misrepresentation, such persons and entities are often difficult to locate and it is often difficult to collect any monetary losses that we have suffered as a result of their actions.

We have controls and processes designed to help us identify misrepresented information in our loan origination operations. We cannot assure you, however,
that we have detected or will detect all misrepresented information in our loan originations.

We are subject to losses due to fraudulent
and negligent acts in other parts of our operations. If we experience a significant number of such fraudulent or negligent acts, our business, financial condition, liquidity and results of operations would be significantly harmed.



36



---

##### Table of Contents

Defective loans may harm our business.

In connection with the sale and securitization of our loans, we are required to make a variety of customary representations and warranties regarding our
company and the loans. We are subject to these representations and warranties for the life of the loan and they relate to, among other things:



| |  |  | compliance with laws;
| | - |  | ---------------------



| |  |  | regulations and underwriting standards;
| | - |  | ---------------------------------------



| |  |  | the accuracy of information in the loan documents and loan file; and
| | - |  | --------------------------------------------------------------------



| |  |  | the characteristics and enforceability of the loan.
| | - |  | ---------------------------------------------------

A
loan that does not comply with these representations and warranties may take longer to sell, impact our ability to obtain third party financing, and be unsaleable or saleable only at a discount. If such a loan is sold before we detect a
non-compliance, we may be obligated to repurchase the loan and bear any associated loss directly, or we may be obligated to indemnify the purchaser against any such losses, either of which could reduce our cash available for operations and
liquidity. We believe that we have qualified personnel at all levels and have established controls to ensure that all loans are originated to the markets requirements, but we cannot assure you that we will not make mistakes, or that certain
employees will not deliberately violate our lending policies. We seek to minimize losses from defective loans by correcting flaws if possible and selling or re-selling such loans. We also create allowances to provide for defective loans in our
financial statements. We cannot assure you; however, that losses associated with defective loans will not harm our results of operations or financial condition.

If the prepayment rates for our mortgage loans are different than expected, our results of operations may be significantly harmed.

When a borrower pays off a mortgage loan prior to the loans scheduled maturity, the impact on us depends upon when such payoff or prepayment occurs. Our prepayment losses generally occur after we sell or securitize our
loans and the extent of our losses depends on when the prepayment occurs. If the prepayment occurs:



| |  |  | within 12 to 18 months following a whole loan sale, we may have to reimburse the purchaser for all or a portion of the premium paid by the purchaser for the loan, again resulting in
a loss of our profit on the loan; or
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | after we have securitized the loan or sold the loan in a sale, we lose the future income from that loan.
| | - |  | --------------------------------------------------------------------------------------------------------

Prepayment rates on mortgage loans vary from time to time and tend to increase during periods of declining interest rates. Of the securitized loans we
serviced during the year ended December 31, 2005, 30.0% were prepaid. We seek to minimize our prepayment risk through a variety of means, including originating a significant portion of loans with prepayment penalties with terms of two to five
years. No strategy, however, can completely insulate us from prepayment risks, whether arising from the effects of interest rate changes or otherwise. See Statutory and Regulatory Risks below for a discussion of statutes related to
prepayment penalties.

We are exposed to environmental liabilities, with respect to properties that we take title to upon foreclosure, that could
increase our costs of doing business and harm our results of operations.

In the course of our servicing activities, we may foreclose
and take title to residential properties and become subject to environmental liabilities with respect to those properties. We may be held liable to a governmental entity or to third parties for property damage, personal injury, investigation and
clean-up costs incurred by these parties in connection with environmental contamination, or may be required to investigate or clean up hazardous or toxic substances or chemical releases at a property. The costs associated with investigation or
remediation activities could be substantial. Moreover, as the owner or former owner of a contaminated site, we may be



37



---

##### Table of Contents

subject to common law claims by third parties based upon damages and costs resulting from environmental contamination emanating from the property. If we ever
become subject to significant environmental liabilities, our business, financial condition, liquidity and results of operations would be significantly harmed.

Statutory and Regulatory Risks

The scope of our operations exposes us to risks of noncompliance with an
increasing and inconsistent body of complex laws and regulations at the federal, state and local levels.

Because we originate mortgage
loans in all 50 states, in the District of Columbia and Canada, we must comply with the laws and regulations, as well as judicial and administrative decisions, of all of these jurisdictions, as well as an extensive body of federal and international
laws and regulations. The volume of new or modified laws and regulations has increased in recent years, and, in addition, individual cities and counties have begun to enact laws that restrict non-prime loan origination activities in those cities and
counties. The laws and regulations of each of these jurisdictions are different, complex and, in some cases, in direct conflict with each other. As our operations continue to grow, it may be more difficult to comprehensively identify, to accurately
interpret and to properly program our technology systems and effectively train our personnel with respect to all of these laws and regulations, thereby potentially increasing our exposure to the risks of noncompliance with these laws and
regulations.

For example, certain provisions of Illinois law, known as the Illinois Interest Act, limit the charging of certain fees on
mortgage loans with interest rates that exceed a specified threshold. On March 31, 2004, an Illinois appellate court held, in U.S. Bank, National Association, et al., v. Clark, et al., that the Illinois Interest Act was not preempted by federal
law. Before this decision, prior case law and published positions of the Illinois Attorney General and the Illinois Office of Banks and Real Estate supported federal preemption of the Illinois Interest Act with respect to first priority mortgage
loans. In reliance on that prior authority, some of the first priority mortgage loans we made in Illinois prior to the Clark decision had fees which may have exceeded the limit of the Illinois Interest Act. Damages for violation of the Illinois
Interest Act include actual economic damage and an amount equal to twice the total of all interest, discount and charges determined by the loan contract or paid by the obligor, whichever is greater. The Clark decision is currently on appeal to the
Supreme Court of Illinois. If the Clark decision is not reversed on appeal, or if legislation overriding the holding of the Clark decision is not enacted, we could be materially and adversely affected by the potential liability from mortgage loans
we made prior to the Clark decision which may be found to have been in violation of the Illinois Interest Act.

In addition, recently
enacted and changed laws, regulations and standards relating to corporate governance and public disclosure, including the Sarbanes-Oxley Act of 2002, new Securities and Exchange Commission regulations and stock exchange rules, are creating
uncertainties for companies like ours. These new or changed laws, regulations and standards are subject to varying interpretations due, in many cases, to their lack of specificity. As their applications evolve over time and new guidance is provided
by regulatory and governing bodies, we may incur higher costs of compliance resulting from ongoing revisions to our disclosure and governance practices.

Our failure to comply with these laws can lead to:



| |  |  | civil and criminal liability;
| | - |  | -----------------------------



| |  |  | loss of approved status;
| | - |  | ------------------------



| |  |  | demands for indemnification or loan repurchases from purchasers of our loans;
| | - |  | -----------------------------------------------------------------------------



| |  |  | class action lawsuits; and administrative enforcement actions.
| | - |  | --------------------------------------------------------------



38



---

##### Table of Contents

Stockholder refusal to comply with regulatory requirements may interfere with our ability to do business in certain
states.

Some states in which we operate may impose regulatory requirements on our officers and directors and persons holding certain
amounts, usually 10% or more, of our common stock. If any person holding such an amount of our stock fails to meet or refuses to comply with a states applicable regulatory requirements for mortgage lending, we could lose our authority to
conduct business in that state.

We may be subject to fines or other penalties based upon the conduct of our independent brokers.

The mortgage brokers from whom we obtain loans are subject to legal obligations which are parallel to, but separate from, the legal obligations that we
are subject to as a lender. While these laws may not explicitly hold the originating lenders responsible for the legal violations of mortgage brokers, federal and state agencies have increasingly sought to impose such assignee liability.

For example, the United States Federal Trade Commission (FTC) entered into a settlement agreement with a mortgage lender in which the FTC
characterized a broker that had placed all of its loan production with a single lender as the agent of the lender. The FTC imposed a fine on the lender in part because, as principal, the lender was legally responsible for the
mortgage brokers unfair and deceptive acts and practices. Also, the United States Justice Department in the past has sought to hold a non-prime mortgage lender responsible for the pricing practices of its mortgage brokers, alleging that the
mortgage lender was directly responsible for the total fees and charges paid by the borrower under the Fair Housing Act even if the lender neither dictated what the mortgage broker could charge nor kept the money for its own account. Accordingly, we
may be subject to fines or other penalties based upon the conduct of our independent mortgage brokers.

We are no longer able to rely on the Alternative
Mortgage Transactions Parity Act to preempt certain state law restrictions on prepayment penalties, and we may be unable to compete effectively with financial institutions that are exempt from such restrictions.

The value of a mortgage loan depends, in part, upon the expected period of time that the mortgage loan will be outstanding. If a borrower pays off a
mortgage loan in advance of this expected period, the holder of the mortgage loan does not realize the full value expected to be received from the loan. However, a prepayment penalty payable by a borrower who repays a loan earlier than expected
helps offset the reduction in value resulting from the early payoff. Consequently, the value of a mortgage loan is enhanced to the extent the loan includes a prepayment penalty, and a mortgage lender can offer a lower interest rate and/or lower loan
fees on a loan which has a prepayment penalty. Prepayment penalties are an important feature to obtain value on the loans we originate.

Certain state laws restrict or prohibit prepayment penalties on mortgage loans, and we have relied on the federal Alternative Mortgage Transactions Parity Act (the Parity Act) and related rules issued in the past by the Office
of Thrift Supervision (the OTS) to preempt state limitations on prepayment penalties. The Parity Act was enacted to extend to financial institutions, other than federally chartered depository institutions, the federal preemption which
federally chartered depository institutions enjoy. However, on September 25, 2002, the OTS released a new rule that reduced the scope of the Parity Act preemption as of July 1, 2003, preventing us from relying on the Parity Act to preempt
state restrictions on prepayment penalties. The elimination of this federal preemption requires us to comply with state restrictions on prepayment penalties. This may place us at a competitive disadvantage relative to financial institutions that
will continue to enjoy federal preemption of such state restrictions because such institutions will be able to charge prepayment penalties without regard to state restrictions and thereby may be able to offer loans with interest rate and loan fee
structures that are more attractive than we are able to offer.



39



---

##### Table of Contents

The increasing number of federal, state and local anti-predatory lending laws may restrict our ability to
originate, or increase our risk of liability with respect to, certain mortgage loans and could increase our cost of doing business.

In
recent years, several federal, state and local laws, rules and regulations have been adopted, or are under consideration, that are intended to eliminate so-called predatory lending practices. These laws, rules and regulations impose
certain restrictions on loans on which certain points and fees or the annual percentage rate (APR) exceeds specified thresholds, commonly referred to as high cost loans. Some of these restrictions expose a lender to risks of
litigation and regulatory sanction no matter how carefully a loan is underwritten. In addition, an increasing number of these laws, rules and regulations seek to impose liability for violations on purchasers of loans, regardless of whether a
purchaser knew of or participated in the violation.

We have generally avoided and will continue to avoid originating high cost
loans because the rating agencies generally will not rate securities backed by such loans, and the companies that buy our loans and/or provide financing for our loan origination operations generally do not want to buy or finance such loans. The
continued enactment or adoption of these laws, rules and regulations may prevent us from making certain loans that we would otherwise make, may cause us to cease operations in certain jurisdictions altogether and may cause us to reduce the APR or
the points and fees on loans that we do make. In addition, the difficulty of managing the risks presented by these laws, rules and regulations may decrease the availability of warehouse financing and the overall demand for non-prime loans, making it
difficult to fund, sell or securitize any of our loans. If we decide to relax our restrictions on loans subject to these laws, rules and regulations, we will be subject to greater risks for actual or perceived non-compliance with such laws, rules
and regulations, including demands for indemnification or loan repurchases from our lenders and loan purchasers, class action lawsuits, increased defenses to foreclosure of individual loans in default, individual claims for significant monetary
damages, and administrative enforcement actions. If nothing else, the growing number of these laws, rules and regulations will increase our cost of doing business, as we are required to develop systems and procedures to ensure that we do not violate
any aspect of these new requirements. Any of the foregoing could significantly harm our business, financial condition, liquidity and results of operations.

Risks Related to Our Capital Structure

Our guarantee of the Series A preferred shares of the REIT is senior to
claims of our common stockholders.

Our guarantee of dividend and principal payments on the Series A preferred shares of the REIT is
subordinate to all of our existing and future indebtedness but is senior to our common stock. As a result, upon any distribution to our creditors in a bankruptcy, liquidation or reorganization or similar proceeding, the holders of the Series A
preferred shares will be entitled to be paid in full under the guarantee before any payment may be made to holders of our common stock.

We
are a holding company and our assets consist primarily of investments in our subsidiaries. Substantially all of our consolidated liabilities have been incurred by our subsidiaries. Therefore, our right to participate in the distribution of assets of
any subsidiary upon the latters liquidation or reorganization will be subject to prior claims of the subsidiarys creditors, including trade creditors, except to the extent that we may be a creditor with recognized claims against the
subsidiary, in which case our claims would still be subject to the prior claims of any secured creditor of such subsidiary and of any holder of indebtedness of such subsidiary that is senior to that held by us.

If the REIT fails to maintain its status as a real estate investment trust, the REIT will be subject to federal and state income tax on taxable income at regular
corporate rates, and the value of our common stock may be adversely impacted as a result.

The REIT was organized to qualify for
taxation as a real estate investment trust under the Internal Revenue Code of 1986, as amended (the Code). The REIT has conducted, and intends to continue to conduct, its



40



---

##### Table of Contents

operations so as to qualify as a real estate investment trust. Qualification as a real estate investment trust involves the satisfaction of numerous
requirements, some on an annual and some on a quarterly basis, established under highly technical and complex provisions of the Code for which there are only limited judicial and administrative interpretations and involves the determination of
various factual matters and circumstances not entirely within the REITs control. For instance, in order to qualify as a real estate investment trust, no more than 50% of the value of the outstanding shares of beneficial interest of the REIT
may be beneficially owned, directly or indirectly, by five or fewer individuals (as defined in the Code to include certain entities) (the Ownership Test). Furthermore, each year the REIT must distribute to its shareholders at least 90%
of the REITs taxable income (the Annual Distribution Requirements). We cannot assure you that the REIT will at all times satisfy these rules and tests.

If the REIT were to fail to timely meet the Annual Distribution Requirements, satisfy the Ownership Test or otherwise qualify as a real estate investment trust in any taxable year, the REIT would be subject to federal
and state income tax, including any applicable alternative minimum tax, on its taxable income at regular corporate rates. Moreover, unless entitled to relief under certain statutory provisions, the REIT would also be disqualified from treatment as a
real estate investment trust for the four taxable years following the year during which the qualification is lost. This treatment would reduce the REITs net earnings and cash flow available for distribution to shareholders, including to us as
holder of the REITs common shares, because of its additional tax liability for the years involved. Additionally, distributions to shareholders would no longer be required to be made by the REIT. Accordingly, the REITs failure to qualify
as a real estate investment trust could have a material adverse impact on our financial results and the value of the common stock held by our stockholders.

Moreover, in order to satisfy the Ownership Test, the REITs Declaration of Trust establishes certain ownership restrictions on its shares of beneficial interest. For example, no individual (as described above)
may beneficially own more than 9.8% of the value of the REIT. Even with this restriction, depending on the concentration of ownership of our stock and the relative value in the REITs common and preferred shares, it is possible that our
ownership of the REITs common shares would cause the REIT to fail to satisfy the Ownership Test. In such a situation, the Declaration of Trust would require that the number of the REIT common shares held by us which causes the REIT to fail to
satisfy the Ownership Test be transferred to a charitable trust at a price no greater than the fair market value of the REIT common shares as of such date, and we would have no future beneficial interest in such REIT common shares (including the
right to vote or receive dividends on such REIT common shares).

The market price of our common stock could be volatile.

The market price for our common stock may fluctuate substantially due to a number of factors, including:



| |  |  | the issuance of new equity securities pursuant to a future offering;
| | - |  | --------------------------------------------------------------------



| |  |  | changes in interest rates;
| | - |  | --------------------------



| |  |  | competitive developments, including announcements by us or our competitors of new products or services or significant contracts, acquisitions, strategic partnerships, joint ventures
or capital commitments;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | variations in quarterly operating results;
| | - |  | ------------------------------------------



| |  |  | changes in financial estimates and forecasts published by securities analysts;
| | - |  | ------------------------------------------------------------------------------



| |  |  | the depth and liquidity of the market for our common stock;
| | - |  | -----------------------------------------------------------



| |  |  | investor perceptions of our company and the mortgage industry generally (including the non-prime and nonconforming mortgage industry); and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | general economic and other national conditions.
| | - |  | -----------------------------------------------



41



---

##### Table of Contents

Some provisions of our certificate of incorporation and bylaws may deter takeover attempts, which may limit the
opportunity of our stockholders to sell their shares at a favorable price.

Some of the provisions of our certificate of incorporation
and bylaws could make it more difficult for a third party to acquire us, even if doing so might be beneficial to our stockholders by providing them with the opportunity to sell their shares possibly at a premium over the then market price.

For example, our board of directors is divided into three classes. At each annual meeting of stockholders, the terms of approximately
one-third of the directors will expire, and new directors will be elected to serve for three years. The term of the first class expires at the 2007 annual meeting of stockholders, the term of the second class expires in 2008, and the term of the
third class expires in 2006. Thus, it will take at least two annual meetings to effect a change in control of our board of directors because a majority of the directors cannot be elected at a single meeting, which may delay, discourage, prevent or
make it more difficult or costly to acquire or effect a change in control, even if such a change in control would be favorable to our stockholders.

In addition, our certificate of incorporation authorizes the board of directors to issue up to 5,000,000 shares of preferred stock. The preferred stock may be issued in one or more series, the terms of which may be determined at the time of
issuance by our board of directors without further action by the stockholders. These terms may include voting rights including the right to vote as a series on particular matters, preferences as to dividends and liquidation, conversion rights,
redemption rights and sinking fund provisions. No shares of preferred stock are presently outstanding. The issuance of any preferred stock in the future could diminish the rights of holders of our common stock, and therefore could reduce the value
of our common stock. In addition, specific rights granted to future holders of preferred stock could be used to restrict our ability to merge with, or sell assets to, a third party. The ability of our board of directors to issue preferred stock
could delay, discourage, prevent or make it more difficult or costly to acquire or effect a change in control, even if such a change in control would be favorable to our stockholders.

Our bylaws contain provisions that require stockholders to act only at a duly-called meeting and make it difficult for any person other than management
to introduce business at a duly-called meeting by requiring such other person to follow certain notice procedures.

Finally, we are also
subject to Section 203 of the Delaware General Corporation Law which, subject to certain exceptions, prohibits a Delaware corporation from engaging in any business combination with any interested stockholder for a period of three years
following the date that the stockholder became an interested stockholder. The preceding provisions of our certificate of incorporation and bylaws, as well as Section 203 of the Delaware General Corporation Law, could discourage potential
acquisition proposals, or delay or prevent a change of control and prevent changes in our management, even if such things would be in the best interests of our stockholders.

ITEM 1B. Unresolved Staff Comments

None

ITEM 2. Properties

Our national headquarters is located in San Diego, CA and includes approximately
275,000 square feet in four buildings located in the same general area. The leases for these premises expire on various dates from December 31, 2006 to May 31, 2016. As of December 31, 2005, we leased an additional 57
properties in 23 states and two locations in Canada. These properties range in size from approximately 500 to 30,900 square feet with original lease terms varying from month-to-month to 8 years. We do not consider any specific leased
location to be material to our operations. We believe that equally suitable alternative locations are available in all areas where we currently do business.



42



---

##### Table of Contents

ITEM 3. Legal Proceedings

In December 2002, we were served with a complaint and motion for class
certification in a class action lawsuit,Wratchford et al. v. Accredited Home Lenders, Inc., brought in Madison County, Illinois under the Illinois Consumer Fraud and Deceptive Business Practices Act, the consumer protection statutes of the
other states in which we do business and the common law of unjust enrichment. The complaint alleges that we have a practice of misrepresenting and inflating the amount of fees we pay to third parties in connection with the residential mortgage loans
that we fund. The plaintiffs claim to represent a nationwide class consisting of others similarly situated, that is, those who paid us to pay, or reimburse our payments of, third-party fees in connection with residential mortgage loans and never
received a refund for the difference between what they paid and what was actually paid to the third party. The plaintiffs are seeking to recover damages on behalf of themselves and the class, in addition to pre-judgment interest, post-judgment
interest, and any other relief the court may grant. On January 28, 2005, the court issued an order conditionally certifying (1) a class of Illinois residents with respect to the alleged violation of the Illinois Consumer Fraud and
Deceptive Business Practices Act who, since November 19, 1997, paid money to us for third-party fees in connection with residential mortgage loans and never received a refund of the difference between the amount they paid us and the amount we
paid the third party and (2) a nationwide class of claimants with respect to an unjust enrichment cause of action included in the original complaint who, since November 19, 1997 paid money to us for third-party fees in connection with
residential mortgage loans and never received a refund of the difference between the amount they paid us and the amount we paid the third party. The court conditioned its order limiting the statutory consumer fraud act claims to claimants in the
State of Illinois on the outcome of a case pending before the Illinois Supreme Court in which one of the issues is the propriety of certifying a nationwide class based on the Illinois Consumer Fraud and Deceptive Business Practices Act. That case
has now been decided in a manner favorable to our position, and, in light of this ruling, we intend to petition the Illinois Supreme Court for a supervisory order reversing the lower courts class certification decision, the lower court having
denied our motion for reconsideration of (a) the courts order granting class certification and (b) the courts denial of our request for leave to take an interlocutory appeal of such order. There has not yet been a ruling on
that petition or the merits of either the plaintiffs individual claims or the claims of the class, and the ultimate outcome of this matter and the amount of liability, if any, which may result, is not presently determinable. We intend to
continue to vigorously defend this matter and we do not believe it will have a material adverse effect on our business.

In January 2004,
we were served with a complaint,Yturralde v. Accredited Home Lenders, Inc., brought in Sacramento County, California. The named plaintiff is a former commissioned loan officer of ours, and the complaint alleges that we violated California
and federal law by misclassifying the plaintiff and other non-exempt employees as exempt employees, failing to pay the plaintiff on an hourly basis and for overtime worked, and failing to properly and accurately record and maintain payroll
information. The plaintiff seeks to recover, on behalf of himself and all of our other similarly situated current and former employees, lost wages and benefits, general damages, multiple statutory penalties and interest, attorneys fees and
costs of suit, and also seeks to enjoin further violations of wage and overtime laws and retaliation against employees who complain about such violations. We have been served with eleven substantially similar complaints on behalf of certain other
former and current employees, which have been consolidated with theYturralde action. We have appealed the courts denial of our motion to compel arbitration of the consolidated cases, and a resolution of that appeal is not expected
before mid-2006. In the meantime, discussions are ongoing between the parties regarding potential settlement or mediation of the claims, and we have pursued and effected settlements directly with many current and former employees covered by the
allegations of the complaints. A motion to certify a class has not yet been filed, and there has been no ruling on the merits of either the plaintiffs individual claims or the claims of the putative class. We do not believe these matters will
have a material adverse effect on our business, but, at the present time, the ultimate outcome of the litigation and the total amount of liability is not determinable.

In June 2005, we were served with a complaint,Williams et al. v. Accredited Home Lenders, Inc., brought in United States District Court for the Northern District of Georgia. The two named plaintiffs are former
commissioned loan officers of ours, and the complaint alleges that we violated federal law by requiring the



43



---

##### Table of Contents

plaintiffs to work overtime without compensation. The plaintiffs seek to recover, on behalf of themselves and other similarly situated employees, the
allegedly unpaid overtime, liquidated damages, attorneys fees and costs of suit. A motion to certify a collective class has been filed, but a hearing date has not yet been set. There has been no ruling on the merits of either the
plaintiffs individual claims or the claims of the putative class, and the ultimate outcome of this matter and the amount of liability, if any, which may result, is not presently determinable. We intend to vigorously defend this matter and do
not believe it will have a material adverse effect on our business.

In September 2005, we were served with a class action complaint,
Phillips v. Accredited Home Lenders Holding Company, et al., brought in the United States District Court, Central District of California. The complaint alleges violations of the Fair Credit Reporting Act in connection with prescreened offers
of credit which we have made. The plaintiff seeks to recover, on behalf of her and similarly situated individuals, damages, pre-judgment interest, declaratory and injunctive relief, attorneys fees, and any other relief the court may grant. On
January 4, 2006, plaintiff re-filed the action in response to the courts December 9, 2005, decision granting our motion to (1) dismiss with prejudice plaintiffs claim that our offer of credit failed to include the clear
and conspicuous disclosures required by FCRA, (2) strike plaintiffs request for declaratory and injunctive relief, and (3) sever plaintiffs claims as to us from those made against other defendants unaffiliated with us.
Plaintiffs remaining claim is that our offer of credit did not meet FCRAs firm offer requirement. A motion to certify a class has not yet been filed, and there has been no ruling on the merits of either the plaintiffs
individual claims or the claims of the putative class. We intend to vigorously defend this matter. If, however, a class were to be certified and were to prevail on the merits, the potential liability could have a material adverse effect on our
business. The ultimate outcome of this matter and the amount of liability, if any, which may result, is not presently determinable.

In
addition, because the nature of our business involves the collection of numerous accounts, the validity of liens and compliance with various state and federal lending laws, we are subject to various legal proceedings in the ordinary course of
business related to foreclosures, bankruptcies, condemnation and quiet title actions, and alleged statutory and regulatory violations. We are also subject to legal proceedings in the ordinary course of business related to employment matters. We do
not believe that the resolution of these lawsuits will have a material adverse effect on our financial position or results of operations.

ITEM 4. Submission of Matters to a Vote of Security Holders

No matters were submitted to a vote of
security holders during the quarter ended December 31, 2005.



44



---

##### Table of Contents

PART II

ITEM 5. Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information and Holders

Our common stock began trading on the NASDAQ National Market® under the symbol LEND on February 14, 2003. The following
table provides the high and low sales prices of our common stock for the period indicated, as reported by NASDAQ.



|                             |  |      |       |     |   |      
|---------------------------- |  | ---- | ----- | --- | - | -----
|                             |  | High |       | Low
|Year ended December 31, 2005 |  |      |       |     |   |      
|Fourth quarter               |  | $    | 51.70 |     | $ | 31.36
|Third quarter                |  | $    | 49.27 |     | $ | 34.31
|Second quarter               |  | $    | 46.00 |     | $ | 34.29
|First quarter                |  | $    | 50.75 |     | $ | 33.60
|Year ended December 31, 2004 |  |      |       |     |   |      
|Fourth quarter               |  | $    | 50.49 |     | $ | 32.92
|Third quarter                |  | $    | 42.02 |     | $ | 25.50
|Second quarter               |  | $    | 39.90 |     | $ | 24.71
|First quarter                |  | $    | 43.25 |     | $ | 29.13

As of March 13, 2006, there were 21,462,309 holders of record of our common stock. On
March 13, 2006, the last sale price reported on the NASDAQ National Market for our common stock was $47.10 per share.

Dividends

We have not declared or paid any cash dividends on our common stock for the three years ended December 31, 2005, 2004 or 2003. Any determination to
pay dividends in the future will be at the discretion of our Board of Directors and will depend upon our results of operations, financial condition, tax laws, and other factors as the Board of Directors, in its discretion, deems relevant.

During 2004, the REIT sold an aggregate of 4,093,678 shares of its 9.75% Series A Perpetual Cumulative Preferred Shares in public
offerings registered under the Securities Act of 1933. The REIT declared and paid third and fourth quarter cash dividends of $0.3317 per share and $0.609375 per share, respectively, on its 9.75% Series A Perpetual Cumulative Preferred Shares during
2004.

During 2005, the REIT declared and paid first, second, third and fourth quarter cash dividends of $0.609375 per share on its 9.75%
Series A Perpetual Cumulative Preferred Shares.

Employee Stock Options

Our stock option plans are part of a broad-based, long-term retention program that is intended to attract and retain talented employees and directors and
align stockholder and employee interests.

Pursuant to our 2002 Plan, we may grant options to selected employees, directors and consultants
to purchase shares of our common stock at a price not less than the fair market value of the stock at the date of grant. The 2002 Plan provides for the grant of both incentive stock options and non-qualified stock options. Generally, options
outstanding vest over periods not exceeding four years and are exercisable for up to ten years from the grant date. The Board of Directors may terminate the 2002 Plan at any time though it must nevertheless honor any stock options previously granted
pursuant to the plan.

Additional information regarding our stock option plans and plan activity for 2005, 2004 and 2003 is provided in our
consolidated financial statements. See Notes to Consolidated Financial Statements, Note 13  Employee Stock and Benefit Plans.



45



---

##### Table of Contents

ITEM 6. Selected Financial Data

The following selected operating and balance sheet data for the years
ended December 31, 2005, 2004 and 2003 and as of December 31, 2005 and 2004 have been derived from our audited consolidated financial statements, included elsewhere in this report. The selected operating and balance sheet data for the
years ended December 31, 2002 and 2001 and as of December 31, 2003, 2002 and 2001 have been derived from our audited consolidated financial statements, not included in this report.

You should read the information below along with other financial information and analysis presented in this report, including the section entitled
ITEM 7. Managements Discussion and Analysis of Financial Condition and Results of Operations, and our consolidated financial statements and the related notes included elsewhere in this report.



|                                                                               |  |                                                  |            |   |      |   |            |      |  |   |           |   |  |      |           |   |  |   |           |  
|------------------------------------------------------------------------------ |  | ------------------------------------------------ | ---------- | - | ---- | - | ---------- | ---- |  | - | --------- | - |  | ---- | --------- | - |  | - | --------- | -
|                                                                               |  | 2005                                             |            |   | 2004 |   |            | 2003 |  |   | 2002      |   |  | 2001 |          
|                                                                               |  | (dollars in thousands, except per share amounts) |           
|Statement of Operations data:                                                  |  |                                                  |            |   |      |   |            |      |  |   |           |   |  |      |           |   |  |   |           |  
|Interest income                                                                |  | $                                                | 610,107    |   |      | $ | 357,081    |      |  | $ | 178,982   |   |  | $    | 67,861    |   |  | $ | 27,714    |  
|Interest expense                                                               |  | $                                                | 309,953    |   |      | $ | 134,211    |      |  | $ | 63,562    |   |  | $    | 27,891    |   |  | $ | 15,761    |  
|Provision for losses(6)                                                        |  | $                                                | 62,892     |   |      | $ | 47,985     |      |  | $ | 17,165    |   |  | $    | 9,488     |   |  | $ | 2,477     |  
|Net interest income after provision(6)                                         |  | $                                                | 237,262    |   |      | $ | 174,885    |      |  | $ | 98,255    |   |  | $    | 30,482    |   |  | $ | 9,476     |  
|Gain on sale of loans(6)                                                       |  | $                                                | 313,105    |   |      | $ | 283,580    |      |  | $ | 225,151   |   |  | $    | 114,696   |   |  | $ | 77,311    |  
|Total net revenues                                                             |  | $                                                | 568,573    |   |      | $ | 469,603    |      |  | $ | 338,531   |   |  | $    | 155,219   |   |  | $ | 96,544    |  
|Total expenses                                                                 |  | $                                                | 301,177    |   |      | $ | 249,880    |      |  | $ | 171,969   |   |  | $    | 107,224   |   |  | $ | 66,562    |  
|Net income                                                                     |  | $                                                | 155,432    |   |      | $ | 130,778    |      |  | $ | 100,015   |   |  | $    | 28,797    |   |  | $ | 17,399    |  
|Basic earnings per share(7)                                                    |  | $                                                | 7.37       |   |      | $ | 6.42       |      |  | $ | 5.61      |   |  | $    | 4.99      |   |  | $ | 3.36      |  
|Diluted earnings per share(7)                                                  |  | $                                                | 7.07       |   |      | $ | 6.07       |      |  | $ | 4.97      |   |  | $    | 1.98      |   |  | $ | 1.32      |  
|Balance Sheet data:                                                            |  |                                                  |            |   |      |   |            |      |  |   |           |   |  |      |           |   |  |   |           |  
|Mortgage loans held for sale, net                                              |  | $                                                | 2,252,252  |   |      | $ | 1,790,134  |      |  | $ | 1,279,590 |   |  | $    | 972,349   |   |  | $ | 531,698   |  
|Loans held for investment, net                                                 |  | $                                                | 7,195,872  |   |      | $ | 4,690,758  |      |  | $ | 2,086,868 |   |  | $    | 738,917   |   |  | $ |          |  
|Total assets                                                                   |  | $                                                | 9,853,246  |   |      | $ | 6,688,377  |      |  | $ | 3,501,417 |   |  | $    | 1,802,605 |   |  | $ | 603,038   |  
|Credit facilities and other short-term borrowings                              |  | $                                                | 2,805,119  |   |      | $ | 2,204,860  |      |  | $ | 1,515,195 |   |  | $    | 962,285   |   |  | $ | 547,063   |  
|Securitization bond financing                                                  |  | $                                                | 6,240,820  |   |      | $ | 3,954,115  |      |  | $ | 1,724,389 |   |  | $    | 732,823   |   |  | $ |          |  
|Convertible debt                                                               |  | $                                                |           |   |      | $ |           |      |  | $ |          |   |  | $    | 3,000     |   |  | $ | 3,000     |  
|Redeemable, convertible preferred stock                                        |  | $                                                |           |   |      | $ |           |      |  | $ |          |   |  | $    | 5,113     |   |  | $ | 5,113     |  
|Minority interest in subsidiary preferred stock                                |  | $                                                | 97,922     |   |      | $ | 97,922     |      |  | $ |          |   |  | $    |          |   |  | $ |          |  
|Total stockholders equity                                                     |  | $                                                | 553,412    |   |      | $ | 362,555    |      |  | $ | 212,223   |   |  | $    | 58,009    |   |  | $ | 28,891    |  
|Other data:                                                                    |  |                                                  |            |   |      |   |            |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total mortgage loan originations                                               |  | $                                                | 16,582,640 |   |      | $ | 12,422,190 |      |  | $ | 7,958,309 |   |  | $    | 4,302,891 |   |  | $ | 2,324,398 |  
|Wholesale originations                                                         |  | $                                                | 14,947,003 |   |      | $ | 11,217,528 |      |  | $ | 7,118,369 |   |  | $    | 3,900,186 |   |  | $ | 2,117,250 |  
|Retail and other originations                                                  |  | $                                                | 1,635,637  |   |      | $ | 1,204,662  |      |  | $ | 839,940   |   |  | $    | 402,705   |   |  | $ | 207,148   |  
|Weighted average coupon rate of mortgage loan originations                     |  |                                                  | 7.77       | % |      |   | 7.31       | %    |  |   | 7.65      | % |  |      | 8.37      | % |  |   | 9.32      | %
|Weighted average credit score(2)                                               |  |                                                  | 639        |   |      |   | 639        |      |  |   | 632       |   |  |      | 630       |   |  |   | 619       |  
|Total loan sales and securitizations                                           |  | $                                                | 15,677,829 |   |      | $ | 11,552,047 |      |  | $ | 7,297,206 |   |  | $    | 3,869,944 |   |  | $ | 1,939,950 |  
|Whole loan sales                                                               |  | $                                                | 11,437,635 |   |      | $ | 8,282,215  |      |  | $ | 6,061,019 |   |  | $    | 3,044,890 |   |  | $ | 1,640,129 |  
|Mortgage loans securitized                                                     |  | $                                                | 4,240,194  |   |      | $ | 3,269,832  |      |  | $ | 1,236,187 |   |  | $    | 749,215   |   |  | $ |          |  
|Loans sold with retained interests                                             |  | $                                                |           |   |      | $ |           |      |  | $ |          |   |  | $    | 75,839    |   |  | $ | 299,821   |  
|Average premium received on whole loan sales(3)                                |  |                                                  | 3.0        | % |      |   | 3.7        | %    |  |   | 4.0       | % |  |      | 4.0       | % |  |   | 4.4       | %
|Net cost to originate(1)                                                       |  |                                                  | 1.6        | % |      |   | 1.9        | %    |  |   | 2.1       | % |  |      | 2.3       | % |  |   | 2.7       | %
|Net interest income after provision as a percentage of net revenues(6)         |  |                                                  | 41.7       | % |      |   | 37.2       | %    |  |   | 29.0      | % |  |      | 19.6      | % |  |   | 9.8       | %
|Total serviced loans at period end                                             |  | $                                                | 9,706,153  |   |      | $ | 6,731,581  |      |  | $ | 3,695,976 |   |  | $    | 2,268,498 |   |  | $ | 1,301,121 |  
|Total number of leased locations at period end                                 |  |                                                  | 61         |   |      |   | 63         |      |  |   | 46        |   |  |      | 31        |   |  |   | 27        |  
|Total number of employees at period end                                        |  |                                                  | 2,762      |   |      |   | 2,694      |      |  |   | 2,056     |   |  |      | 1,294     |   |  |   | 866       |  
|Asset Quality Data:                                                            |  |                                                  |            |   |      |   |            |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total delinquent at period end(4)                                              |  |                                                  | 2.5        | % |      |   | 1.7        | %    |  |   | 1.8       | % |  |      | 2.7       | % |  |   | 5.5       | %
|Annual losses on serviced portfolio as a percentage of average serviced assets |  |                                                  | 0.3        | % |      |   | 0.3        | %    |  |   | 0.6       | % |  |      | 0.9       | % |  |   | 0.9       | %
|Prepayment speed (CPR) on loans held for investment(5)                         |  |                                                  | 30.0       | % |      |   | 27.8       | %    |  |   | 26.5      | % |  |      | 27.6      | % |  |   | 23.5      | %



46



---

##### Table of Contents

---

|(1) | Net cost to originate loans is defined as total operating expenses, less loan servicing related costs, plus yield spread premiums, less points and fees collected, all prior to any
deferrals of origination costs for accounting purposes. Refer to our discussion of expenses in Managements Discussion and Analysis of Financial Condition and Results of Operations for the calculation of this percentage.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Represents borrowers credit score at origination obtained from one or more of the three principal credit bureaus.
|--- | ------------------------------------------------------------------------------------------------------------------

|(3) | The average premium received on whole loan sales is computed based on the cash premiums received on whole loan sales, net of gains and losses on related derivatives. Refer to our
discussion of gain on sale of loans in Managements Discussion and Analysis of Financial Condition and Results of Operations for the calculation of this percentage.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Delinquent is defined as loans that are 30 or more days delinquent, including loans in foreclosure and loans converted into real estate owned (REO).
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | The constant prepayment rate (CPR) represents a constant annualized rate of prepayment relative to the then outstanding principal balance of securitized mortgage loans, both on- and
off-balance sheet.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | We have changed the presentation of our consolidated statement of operations to report provision for losses on repurchases and provision for market reserve on loans held for sale as
reductions to gain on sale of loans. Previously these amounts were included in provision for losses. The results for each of the five years ended December 31, 2005 have been reclassified to conform to this presentation.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | We have never declared or paid cash dividends on our common stock.
|--- | ------------------------------------------------------------------

ITEM 7. Managements Discussion and Analysis of Financial Condition and Results of Operations

The
following discussion should be reviewed in conjunction with our consolidated financial statements and the related notes and other financial information appearing elsewhere in this report. In addition to historical information, the following
discussion and other parts of this document contain forward-looking information that involves risks and uncertainties. Please refer to the section entitled Forward-Looking Statements on page 6 of this Form 10-K. Our actual results could
differ materially from those anticipated by such forward-looking information due to factors discussed under the section entitled ITEM 1A. Risk Factors and elsewhere in this report.

General

Accredited is a mortgage banking company
that originates, finances, securitizes, services and sells non-prime mortgage loans secured by residential real estate throughout the United States, and, to a lesser extent, in Canada. We focus on borrowers who may not meet conforming underwriting
guidelines because of higher loan-to-value ratios, the nature or absence of income documentation, limited credit histories, high levels of consumer debt, or past credit difficulties. We originate our loans primarily through independent mortgage
brokers and, to a lesser extent, through our direct sales force in our retail offices. We primarily sell our loans in whole loan sales or we securitize our loans.

On May 4, 2004, we formed a Maryland real estate investment trust, Accredited Mortgage Loan REIT Trust (the REIT), for the purpose of acquiring, holding and managing real estate assets. All of the
outstanding common shares of the REIT are held by Accredited Home Lenders, Inc., which in turn is a wholly owned subsidiary of Accredited Home Lenders Holding Co. The REIT has elected to be taxed as a real estate investment trust and to comply with
the provisions of the Internal Revenue Code with respect thereto. Accordingly, the REIT will generally not be subject to federal or state income tax to the extent that it timely distributes its taxable income to its shareholders and satisfies the
real estate investment trust requirements and certain asset, income and share ownership tests are met.



47



---

##### Table of Contents

Revenue Model

Our operations generate revenues in three ways:



| |  |  | Interest income. We have two primary components to our interest income. We generate interest income over the life of the loan on the loans we have securitized in structures
that require financing treatment. This interest is partially offset by the interest we pay on the bonds that we issue to fund these loans. We also generate interest income on loans held for sale and for securitization from the time we originate the
loan until the time we sell or securitize the loan. This interest income is partially offset by our borrowing costs under our warehouse credit facilities used to finance these loans.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Gain on sale of loans. We generate gain on sale of loans by selling the loans we originate for a premium.
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | Loan servicing income. Our loan servicing income represents all contractual and ancillary servicing revenue for loans that Accredited services for others, net of servicing
costs and amortization of mortgage servicing rights.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our revenues also include net gain or loss on mortgage-related
securities and derivatives, on our loans held for sale, and some of our loans held for investment, which reflect changes in the value of these instruments based on market conditions.

While we continue to generate the majority of our earnings and cash flows from whole loan sales, securitizations will continue to contribute
significantly to earnings and cash flows. Our securitization transactions will continue to be legally structured as sales, but for accounting purposes will be structured as a financing. Accordingly, the loans remain on our balance sheet, retained
interests are not created, and debt securities issued in the securitization replace the warehouse debt originally associated with the securitized mortgage loans. We record interest income on the mortgage loans and interest expense on the debt
securities, as well as ancillary fees, over the life of the securitization, instead of recognizing a gain or loss upon closing of the securitization. This portfolio-based accounting closely matches the recognition of income with the
actual receipt of cash payments.

We anticipate that our results of operations may fluctuate on a quarterly and annual basis. The timing
and degree of fluctuation will depend upon several factors, including competition, economic slowdowns and increased interest rates in addition to those discussed under Risk Factors That May Affect Future Results. Although we have
experienced growth in recent years, we cannot assure you that we will be able to sustain revenue growth or maintain profitability on a quarterly or annual basis or that our growth will be consistent with predictions or forecasts.

Results Of Operations

Year Ended December 31, 2005
Compared to Year Ended December 31, 2004

Executive Summary



| |  |  | Net income was $155.4 million for the year ended December 31, 2005, or $7.07 per diluted share, an increase of 18.9% from $130.8 million, or $6.07 per diluted share in 2004.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The increase in net income was primarily driven by a 35.7% increase in net interest income after provision and a 10.4% increase in gain on whole loan sales. Whole loan sales of
$11.4 billion during the year ended December 31, 2005, resulted in net gains on sale recorded of $313.1 million, representing an average premium of 3.0% in 2005, versus 3.7% for the same period in 2004.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Mortgage loan origination volume increased 33.5% from $12.4 billion for the year ended December 31, 2004 to $16.6 billion in 2005, and our serviced loans increased 44.2% from
$6.7 billion at December 31, 2004 to $9.7 billion at December 31, 2005. This growth was achieved by penetrating new and further developing existing markets from December 31, 2004 to December 31, 2005.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



48



---

##### Table of Contents

| |  |  | Origination costs net of points and fees declined to 1.6% during the year ended December 31, 2005 from 1.9% during the same period in 2004.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Revenue from net interest income after provision increased from 37.2% of total net revenues for the year ended December 31, 2004 to 41.7% in 2005 reflecting the growth in net
interest income after provision of 35.7% which outpaced our growth in gain on sale of loans of 10.4%.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Net Revenues

Net revenues and key indicators that affect our net revenues are as follows for the years ended December 31:



|                                                                       |  |                        |            |   |      |   |            |                    |  |   |           |   |  |       |  
|---------------------------------------------------------------------- |  | ---------------------- | ---------- | - | ---- | - | ---------- | ------------------ |  | - | --------- | - |  | ----- | -
|                                                                       |  | 2005                   |            |   | 2004 |   |            | Increase(Decrease) |  |   | % Change  |  
|                                                                       |  | (dollars in thousands) |           
|Interest income(1)                                                     |  | $                      | 610,107    |   |      | $ | 357,081    |                    |  | $ | 253,026   |   |  | 70.9  | %
|Interest expense(2)                                                    |  |                        | (309,953   | ) |      |   | (134,211   | )                  |  |   | (175,742  | ) |  | 130.9 | %
|                                                                       |  |                        |            |   |      |   |            |                    |  |   |           |   |  |       |  
|Net interest income                                                    |  |                        | 300,154    |   |      |   | 222,870    |                    |  |   | 77,284    |   |  | 34.7  | %
|Provision for losses(3)                                                |  |                        | (62,892    | ) |      |   | (47,985    | )                  |  |   | (14,907   | ) |  | 31.0  | %
|                                                                       |  |                        |            |   |      |   |            |                    |  |   |           |   |  |       |  
|Net interest income after provision(3)                                 |  |                        | 237,262    |   |      |   | 174,885    |                    |  |   | 62,377    |   |  | 35.7  | %
|Gain on sale of loans(3)                                               |  |                        | 313,105    |   |      |   | 283,580    |                    |  |   | 29,525    |   |  | 10.4  | %
|Loan servicing income                                                  |  |                        | 10,681     |   |      |   | 6,689      |                    |  |   | 3,992     |   |  | 59.7  | %
|Other income                                                           |  |                        | 7,525      |   |      |   | 4,449      |                    |  |   | 3,076     |   |  | 69.1  | %
|                                                                       |  |                        |            |   |      |   |            |                    |  |   |           |   |  |       |  
|Total net revenues                                                     |  | $                      | 568,573    |   |      | $ | 469,603    |                    |  | $ | 98,970    |   |  | 21.1  | %
|                                                                       |  |                        |            |   |      |   |            |                    |  |   |           |   |  |       |  
|Net interest income after provision as percentage of net revenues      |  |                        | 41.7       | % |      |   | 37.2       | %                  |  |   |           |   |  |       |  
|Gain on sale of loans as a percentage of net revenues                  |  |                        | 55.1       | % |      |   | 60.4       | %                  |  |   |           |   |  |       |  
|Mortgage loan originations                                             |  | $                      | 16,582,460 |   |      | $ | 12,422,190 |                    |  | $ | 4,160,271 |   |  | 33.5  | %
|Whole loan sales                                                       |  | $                      | 11,437,635 |   |      | $ | 8,282,215  |                    |  | $ | 3,155,420 |   |  | 38.1  | %
|Mortgage loans securitized                                             |  | $                      | 4,240,194  |   |      | $ | 3,269,832  |                    |  | $ | 970,362   |   |  | 29.7  | %
|Average inventory of mortgage loans                                    |  | $                      | 7,982,176  |   |      | $ | 4,842,375  |                    |  | $ | 3,139,801 |   |  | 64.8  | %
|Interest income as a percentage of average inventory of mortgage loans |  |                        | 7.64       | % |      |   | 7.37       | %                  |  |   |           |   |  |       |  
|Average outstanding borrowings                                         |  | $                      | 7,551,197  |   |      | $ | 4,643,232  |                    |  | $ | 2,907,965 |   |  | 62.6  | %

---

|(1) | Interest income includes prepayment penalty income and gains and losses from hedging activities.
|--- | ------------------------------------------------------------------------------------------------

|(2) | Interest expense includes gains and losses from hedging activities and amortization of debt issuance costs.
|--- | -----------------------------------------------------------------------------------------------------------

|(3) | We have changed the presentation of our consolidated statement of operations to report provision for losses on repurchases and provision for market reserve on loans held for sale as
reductions to gain on sale of loans. Previously these amounts were included in provision for losses. The results for year ended December 31, 2004 have been reclassified to conform to this presentation.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Interest Income.Interest income increased 70.9% during 2005 from 2004 reflecting the 64.8% increase in our average inventory of mortgage loans
during 2005 and an increase in the weighted average interest rates earned on mortgage loans during 2005 when compared to 2004. The increase in our average inventory of mortgage loans is due to higher loan origination volume during 2005 with an
increase in loans retained on our balance sheet through four quarterly securitizations.

We currently expect interest income to continue to
increase in 2006 primarily from growth in our securitization portfolio.



49



---

##### Table of Contents

Interest Expense. The increase in interest expense during 2005 of 130.9% reflects an increase in
our average outstanding borrowings, which increased from $4.6 billion during 2004 to $7.6 billion during 2005, or 62.6% and an increase in our average borrowing rates. The average rate on our warehouse lines increased from 3.08% during 2004 to 4.56%
during 2005. In addition, the average rates on our securitizations increased from 2.75% during 2004 to 3.87% during 2005.

We currently
expect interest expense to increase in 2006 as our borrowings increase to support our expected growth in our loan portfolio.

The
components of our net interest margin are as follows for the years ended December 31:



|                    |  |                         |          |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|------------------- |  | ----------------------- | -------- | - | ------------------------- | - | ----------- |  | ----- | ----------------------- |  | - | ------------------------- | - | ----------- | - | --------- |  | ----- | -
|                    |  | 2005                    |          |   | 2004                      |  
|                    |  | InterestIncome(Expense) |          |   | AverageBalanceOutstanding |   | AverageRate |  |       | InterestIncome(Expense) |  |   | AverageBalanceOutstanding |   | AverageRate |  
|                    |  | (dollars in thousands)  |         
|Warehouse:          |  |                         |          |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Interest income     |  | $                       | 214,809  |   |                           | $ | 2,842,441   |  | 7.56  | %                       |  | $ | 154,043                   |   |             | $ | 2,121,098 |  | 7.26  | %
|Interest expense    |  |                         | (118,282 | ) |                           |   | 2,593,336   |  | (4.56 | )                       |  |   | (61,749                   | ) |             |   | 2,005,828 |  | (3.08 | )
|                    |  |                         |          |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Spread              |  |                         | 96,527   |   |                           |   |             |  | 3.00  | %                       |  |   | 92,294                    |   |             |   |           |  | 4.18  | %
|                    |  |                         |          |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Securitizations:    |  |                         |          |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Interest income     |  |                         | 395,298  |   |                           |   | 5,139,735   |  | 7.69  |                         |  |   | 203,038                   |   |             |   | 2,721,277 |  | 7.46  | %
|Interest expense    |  |                         | (191,671 | ) |                           |   | 4,957,861   |  | (3.87 | )                       |  |   | (72,462                   | ) |             |   | 2,637,404 |  | (2.75 | )
|                    |  |                         |          |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Spread              |  |                         | 203,627  |   |                           |   |             |  | 3.82  | %                       |  |   | 130,576                   |   |             |   |           |  | 4.71  | %
|                    |  |                         |          |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Net interest margin |  | $                       | 300,154  |   |                           | $ | 7,982,176   |  | 3.76  | %                       |  | $ | 222,870                   |   |             | $ | 4,842,375 |  | 4.60  | %
|                    |  |                         |          |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  

The net interest spread for our warehouse loans declined from 4.18% in 2004 to 3.00% for 2005.
This is due to a higher borrowing cost, which is indexed to either One-Month, or overnight LIBOR, which outpaced an increase in the average customer loan rate. This was the result of a flattening yield curve and increased competition from other
lenders.

The net interest spread for our securitized loans declined from 4.71% during the year ended December 31, 2004 to 3.82% for
the comparable period in 2005. The decline reflects higher cost of borrowings due to market interest rates increasing, partially offset by increases in coupon rate.

Provision for Losses. The provision for losses is comprised of the following for the years ended December 31:



|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|----------------------------------------------------------------------------- |  | ---------------------- | --------- | - | ---- | - | --------- | ------------------ |  | -------- | --------- |  | ----- | -
|                                                                              |  | 2005                   |           |   | 2004 |   |           | Increase(Decrease) |  | % Change |          
|                                                                              |  | (dollars in thousands) |          
|Current year provision for:                                                   |  |                        |           |  
|Loans held for investment                                                     |  | $                      | 50,714    |   |      | $ | 44,008    |                    |  | $        | 6,706     |  | 15.2  | %
|Real estate owned                                                             |  |                        | 12,178    |   |      |   | 3,977     |                    |  |          | 8,201     |  | 206.2 | %
|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Total provision for losses                                                    |  | $                      | 62,892    |   |      | $ | 47,985    |                    |  | $        | 14,907    |  | 31.1  | %
|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Reserve balance at year end:                                                  |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Loans held for investment                                                     |  | $                      | 106,017   |   |      | $ | 60,138    |                    |  | $        | 45,879    |  | 76.3  | %
|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Principal balance at year end:                                                |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Loans held for investment                                                     |  | $                      | 7,321,607 |   |      | $ | 4,744,433 |                    |  | $        | 2,577,174 |  | 54.3  | %
|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Reserve balance on loans as a percentage of the principal balance at year end |  |                        | 1.5       | % |      |   | 1.3       | %                  |  |          |           |  |       |  



50



---

##### Table of Contents

The 31.1% increase during 2005 in our total provision for losses results from the 54.3% increase during
2005 in our total mortgage loan principal balance. The increase in the total reserve balance on mortgage loans as a percentage of the principal balance outstanding at year-end from 1.3% at December 31, 2004 to 1.5% at December 31, 2005 is
due primarily to higher default assumption used in determining our expected losses and aging of the portfolio.

We currently expect our
total provision for losses to increase in 2006 commensurate with our average on-balance sheet loan portfolio and the increase in aged receivables.

Accredited monitors net interest income after provision as a percentage of net revenues in order to track its progress toward producing a predictable earnings stream from our securitization portfolio versus gain on sale revenue. The
increase in net interest income after provision as percentage of net revenues from 37.2% in 2004 to 41.7% in 2005 reflects the growth in our securitized loan portfolio.

Gain on Sale of Loans. The components of the gain on sale of loans and the calculation of our average whole loan premium are as follows for the years ended December 31:



|                                           |  |                        |            |   |            |      |   |        |   |           |            |  |      |  
|------------------------------------------ |  | ---------------------- | ---------- | - | ---------- | ---- | - | ------ | - | --------- | ---------- |  | ---- | -
|                                           |  | 2005                   |            |   | 2004       |     
|                                           |  | Amount                 |            |   | Percentage |      |   | Amount |   |           | Percentage | 
|                                           |  | (dollars in thousands) |           
|Gross gain on whole loan sales             |  | $                      | 318,871    |   |            |      |   |        | $ | 308,288   |            |  |      |  
|Net gain (loss) on derivatives             |  |                        | 21,601     |   |            |      |   |        |   | (1,201    | )          |  |      |  
|Loans held for sale valuation allowance(1) |  |                        | (18,472    | ) |            |      |   |        |   | (12,814   | )          |  |      |  
|Net origination points and fees            |  |                        | 38,940     |   |            |      |   |        |   | 32,120    |            |  |      |  
|Direct loan origination expenses           |  |                        | (47,835    | ) |            |      |   |        |   | (42,813   | )          |  |      |  
|                                           |  |                        |            |   |            |      |   |        |   |           |            |  |      |  
|Total net gain on sale of loans            |  | $                      | 313,105    |   |            |      |   |        | $ | 283,580   |            |  |      |  
|                                           |  |                        |            |   |            |      |   |        |   |           |            |  |      |  
|Gross gain on whole loan sales(2)          |  | $                      | 318,871    |   |            | 2.8  | % |        | $ | 308,288   |            |  | 3.7  | %
|Net gain (loss) on derivatives             |  |                        | 21,601     |   |            | 0.2  |   |        |   | (1,201    | )          |  | (0.0 | )
|                                           |  |                        |            |   |            |      |   |        |   |           |            |  |      |  
|Premium received on whole loan sales       |  | $                      | 340,472    |   |            | 3.0  |   |        | $ | 307,087   |            |  | 3.7  |  
|                                           |  |                        |            |   |            |      |   |        |   |           |            |  |      |  
|Less: Net cost to originate(3)             |  |                        |            |   |            | (1.6 | ) |        |   |           |            |  | (1.9 | )
|                                           |  |                        |            |   |            |      |   |        |   |           |            |  |      |  
|Net profit margin on whole loan sales      |  |                        |            |   |            | 1.4  | % |        |   |           |            |  | 1.8  | %
|                                           |  |                        |            |   |            |      |   |        |   |           |            |  |      |  
|Whole loan sales                           |  | $                      | 11,437,635 |   |            |      |   |        | $ | 8,282,215 |            |  |      |  
|                                           |  |                        |            |   |            |      |   |        |   |           |            |  |      |  

---

|(1) | The previously reported amounts that were included in provision for loan losses have been reclassified to gain on sale to conform to 2005 presentation.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Reflects the cash premium that we receive on our whole loan sales. The percentage is determined by dividing the gain by whole loan sales.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------

|(3) | Net cost to originate loans is defined as total operating expenses, less loan servicing related costs, plus yield spread premiums, less points and fees collected, all prior to any
deferrals of origination costs for accounting purposes. Refer to our discussion of expenses below for the calculation of this percentage.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Gain on sale of loans increased 10.4% during 2005 from 2004 due to a higher volume of whole loan sales for cash, enabled by higher loan origination volume during 2005. Our average whole loan premiums, however, net of
hedging gains and losses, decreased from 3.7% in 2004 to 3.0% in 2005 primarily from lower interest rate margins reflecting price competition in the non-prime mortgage origination market as money costs increased throughout the year.

Loan Servicing Income.Loan servicing income increased 59.7% during the year ended December 31, 2005 from the comparable period in 2004 due
primarily to the increase in assets serviced on an interim basis on behalf of our whole loan sales customers and an increase in ancillary fees earned.



51



---

##### Table of Contents

Other Income. Other income increased 179.3% during the year ended December 31, 2005 from the
comparable period in 2004 due primarily to increases in interest income on bank accounts.

Operating Expenses. Operating expenses
for the years ended December 31 are as follows:



|                                        |  |                        |           |      |   |           |  |          |           |  |      |  
|--------------------------------------- |  | ---------------------- | --------- | ---- | - | --------- |  | -------- | --------- |  | ---- | -
|                                        |  | 2005                   |           | 2004 |   | Increase  |  | % Change |          
|                                        |  | (dollars in thousands) |          
|Salaries, wages and benefits            |  | $                      | 189,801   |      | $ | 160,822   |  | $        | 28,979    |  | 18.0 | %
|General and administrative              |  |                        | 55,840    |      |   | 47,505    |  |          | 8,335     |  | 17.5 | %
|Occupancy                               |  |                        | 21,719    |      |   | 18,332    |  |          | 3,387     |  | 18.5 | %
|Advertising and promotion               |  |                        | 18,860    |      |   | 13,090    |  |          | 5,770     |  | 44.1 | %
|Depreciation and amortization           |  |                        | 14,957    |      |   | 10,131    |  |          | 4,826     |  | 47.6 | %
|                                        |  |                        |           |      |   |           |  |          |           |  |      |  
|Total operating expenses                |  | $                      | 301,177   |      | $ | 249,880   |  | $        | 51,297    |  | 20.5 | %
|                                        |  |                        |           |      |   |           |  |          |           |  |      |  
|Total serviced loans at period end      |  | $                      | 9,706,153 |      | $ | 6,731,581 |  | $        | 2,974,572 |  | 44.2 | %
|Total number of employees at period end |  |                        | 2,762     |      |   | 2,694     |  |          | 68        |  | 2.5  | %

Salaries, Wages and Benefits. Salaries, wages and benefits increased 18.0% during 2005 due
to 13% growth in the average number of employees during 2005, combined with increased amortization of deferred compensation expense related to the vesting of restricted stock unit grants made in the current and prior periods.

General and Administrative and Occupancy. General and administrative and occupancy expenses increased 17.8% during 2005 and reflect the 33.5%
increase in loan origination volume, the 44.2% increase in our servicing portfolio and the 13% increase in the average number of employees.

Advertising and Promotion. Advertising and promotion expenses increased 44.1% during 2005 due primarily to increased spending on referrals and leads to support our growth in retail loan originations.

Depreciation and Amortization.Depreciation and amortization increased 47.6% during the year ended December 31, 2005 due to additional
investments in technology and infrastructure to support the increase in our production and the number of employees during 2005.

Net
Cost to Originate. We monitor our net cost to originate mortgage loans, as we believe that it provides a measurement of efficiency in our mortgage loan origination process. The calculation of this net cost to originate is as follows for the
years ended December 31:



|                                                  |  |                        |            |   |      |   |            |          |  |      |  
|------------------------------------------------- |  | ---------------------- | ---------- | - | ---- | - | ---------- | -------- |  | ---- | -
|                                                  |  | 2005                   |            |   | 2004 |   |            | % Change | 
|                                                  |  | (dollars in thousands) |           
|Total operating expenses                          |  | $                      | 301,177    |   |      | $ | 249,880    |          |  |      |  
|Add: deferred direct loan origination expenses(1) |  |                        | 65,234     |   |      |   | 57,113     |          |  |      |  
|Less: servicing cost(2)                           |  |                        | (22,753    | ) |      |   | (15,344    | )        |  |      |  
|                                                  |  |                        |            |   |      |   |            |          |  |      |  
|Loan origination expenses                         |  |                        | 343,658    |   |      |   | 291,649    |          |  |      |  
|Less: deferred net origination points and fees(3) |  |                        | (73,150    | ) |      |   | (52,819    | )        |  |      |  
|                                                  |  |                        |            |   |      |   |            |          |  |      |  
|Net cost to originate                             |  | $                      | 270,508    |   |      | $ | 238,830    |          |  | 13.3 | %
|                                                  |  |                        |            |   |      |   |            |          |  |      |  
|Total mortgage loan originations                  |  | $                      | 16,582,640 |   |      | $ | 12,422,190 |          |  | 33.5 | %
|Net cost to originate as percentage of volume     |  |                        | 1.6        | % |      |   | 1.9        | %        |  |      |  

---

|(1) | Represents the amount of direct expenses incurred and deferred in the period in accordance with Financial Accounting Standard No. 91.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(2) | Servicing cost consists of direct expenses and allocated corporate overhead.
|--- | ----------------------------------------------------------------------------

|(3) | Deferred net origination points and fees represent amounts received from borrowers during the period less amounts paid to brokers on all loans originated during the period.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



52



---

##### Table of Contents

The reduction in our net cost to originate mortgage loans as a percentage of total mortgage loan
origination volume from 1.9% in 2004 to 1.6% in 2005 is a result of the 33.5% increase in mortgage loan origination volume that outpaced our 13.3% increase in net cost to originate.

Income Taxes. The provision for income taxes as a percentage of pre-tax income was 38.1% for 2005 compared with 38.8% for 2004. The decrease in
the effective tax rate is due primarily to the fact that dividends paid by the REIT, which were greater in 2005 than in 2004 due to a full year of operations for the REIT in 2005, to the preferred shareholders of the REIT are not subject to federal
or state tax at the corporate level. This benefit will continue in future years. The two major components of our effective tax rate are the Federal corporate tax rate of 35.0% and the effective state income tax rates. We operate and pay tax in
nearly every state. Changes in the effective state tax rate occur due to changes in our business activities in various states, the various states tax structures and rates, causing a slight benefit in 2005 when compared to 2004.

REIT Operating Results. Net revenues for the REIT were $195.3 million for the year ended December 31, 2005, resulting primarily from net
interest income after provision for losses from securitizations. The REIT incurred expenses of $25.7 million for the same period related to servicing and management fees charged by AHL in accordance with an administration and servicing agreement
between the two parties. Resulting net income for the same period was $169.6 million.

Year Ended December 31, 2004 Compared to Year Ended
December 31, 2003

Executive Summary



| |  |  | Net income was $130.8 million in 2004, or $6.07 per diluted share, an increase of 30.8% from $100.0 million in 2003.
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | This was driven by a 56.1% growth in loan origination volume, from $8.0 billion in 2003 to $12.4 billion in 2004, and an 82.1% growth in our serviced loans from $3.7 billion in 2003
to $6.7 billion in 2004.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Growth was achieved by increasing offices by 17 locations, or 37.0%, during 2004 and penetrating new and existing markets through 638 new employees.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Whole loan sales of $8.3 billion resulted in gains recorded of $283.6 million, representing an average premium of 3.7% in 2004, versus 4.0% in 2003.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Origination costs net of points and fees declined to 1.9% during 2004 from 2.1% during 2003.
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | With our mix of revenue from net interest income after provision increasing from 29.0% of total net revenues in 2003 to 37.2% in 2004, we continued to make progress toward our goal
of establishing a more consistent stream of earnings.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



53



---

##### Table of Contents

Net Revenues

Net revenues and key indicators that affect our net revenues are as follows for the years ended December 31:



|                                                                       |  |                        |            |   |      |   |           |                    |  |   |           |   |  |       |   
|---------------------------------------------------------------------- |  | ---------------------- | ---------- | - | ---- | - | --------- | ------------------ |  | - | --------- | - |  | ----- | --
|                                                                       |  | 2004                   |            |   | 2003 |   |           | Increase(Decrease) |  |   | % Change  |  
|                                                                       |  | (dollars in thousands) |            |   |      |  
|Interest income(1)                                                     |  | $                      | 357,081    |   |      | $ | 178,982   |                    |  | $ | 178,099   |   |  | 99.5  | % 
|Interest expense(2)                                                    |  |                        | (134,211   | ) |      |   | (63,562   | )                  |  |   | (70,649   | ) |  | 111.1 | % 
|                                                                       |  |                        |            |   |      |   |           |                    |  |   |           |   |  |       |   
|Net interest income                                                    |  |                        | 222,870    |   |      |   | 115,420   |                    |  |   | 107,450   |   |  | 93.1  | % 
|Provision for losses(3)                                                |  |                        | (47,985    | ) |      |   | (17,165   | )                  |  |   | (30,820   | ) |  | 179.6 | % 
|                                                                       |  |                        |            |   |      |   |           |                    |  |   |           |   |  |       |   
|Net interest income after provision(3)                                 |  |                        | 174,885    |   |      |   | 98,255    |                    |  |   | 76,630    |   |  | 78.0  | % 
|Gain on sale of loans(3)                                               |  |                        | 283,580    |   |      |   | 225,151   |                    |  |   | 58,429    |   |  | 26.0  | % 
|Loan servicing income                                                  |  |                        | 6,689      |   |      |   | 7,645     |                    |  |   | (956      | ) |  | (12.5 | )%
|Other income                                                           |  |                        | 4,449      |   |      |   | 7,480     |                    |  |   | (3,031    | ) |  | (40.5 | )%
|                                                                       |  |                        |            |   |      |   |           |                    |  |   |           |   |  |       |   
|Total net revenues                                                     |  | $                      | 469,603    |   |      | $ | 338,531   |                    |  | $ | 131,072   |   |  | 38.7  | % 
|                                                                       |  |                        |            |   |      |   |           |                    |  |   |           |   |  |       |   
|Net interest income after provision as percentage of net revenues      |  |                        | 37.2       | % |      |   | 29.0      | %                  |  |   |           |   |  |       |   
|Gain on sale of loans as a percentage of net revenues                  |  |                        | 60.4       | % |      |   | 66.5      | %                  |  |   |           |   |  |       |   
|Mortgage loan originations                                             |  | $                      | 12,422,190 |   |      | $ | 7,958,309 |                    |  | $ | 4,463,881 |   |  | 56.1  | % 
|Whole loan sales                                                       |  | $                      | 8,282,215  |   |      | $ | 6,061,019 |                    |  | $ | 2,221,196 |   |  | 36.6  | % 
|Mortgage loans securitized                                             |  | $                      | 3,269,832  |   |      | $ | 1,236,187 |                    |  | $ | 2,033,645 |   |  | 164.5 | % 
|Average inventory of mortgage loans                                    |  | $                      | 4,842,375  |   |      | $ | 2,338,383 |                    |  | $ | 2,503,992 |   |  | 107.1 | % 
|Interest income as a percentage of average inventory of mortgage loans |  |                        | 7.37       | % |      |   | 7.65      | %                  |  |   |           |   |  |       |   
|Average outstanding borrowings                                         |  | $                      | 4,643,232  |   |      | $ | 2,243,688 |                    |  | $ | 2,399,544 |   |  | 106.9 | % 

---

|(1) | Interest income includes prepayment penalty income and gains and losses from hedging activities.
|--- | ------------------------------------------------------------------------------------------------

|(2) | Interest expense includes gains and losses from hedging activities and amortization of debt issuance costs.
|--- | -----------------------------------------------------------------------------------------------------------

|(3) | We have changed the presentation of our consolidated statement of operations to report provision for losses on repurchases and provision for market reserve on loans held for sale as
reductions to gain on sale of loans. Previously these amounts were included in provision for losses. The results for years ended December 31, 2004 and 2003 have been reclassified to conform to this presentation.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Interest Income. Interest income increased 99.5% during 2004 from 2003 reflecting the 107.1% increase in our average inventory of mortgage loans
during 2004 partially offset by a decrease in weighted average interest rates earned on mortgage loans during 2004 when compared to 2003. The increase in our average inventory of mortgage loans is due to higher loan origination volume during 2004
with an increased percentage of those loans retained on our balance sheet through securitizations as compared to disposition of those loans through whole loan sales. The decrease in our weighted average interest rates reflects a more competitive
environment.

Interest Expense. The increase in interest expense during 2004 of 111.1% reflects an increase in our average
outstanding borrowings, which increased from $2.2 billion during 2003 to $4.6 billion during 2004, or 106.9% and a net increase in our average borrowing rates. The increase in our average rate on our warehouse lines from 2.82% during 2003 to 3.08%
during 2004 was partially offset by lower average rates on our securitizations which decreased from 2.85% during 2003 to 2.75% during 2004.



54



---

##### Table of Contents

The components of our net interest margin are as follows for the years ended December 31:



|                    |  |                         |         |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|------------------- |  | ----------------------- | ------- | - | ------------------------- | - | ----------- |  | ----- | ----------------------- |  | - | ------------------------- | - | ----------- | - | --------- |  | ----- | -
|                    |  | 2004                    |         |   | 2003                      |  
|                    |  | InterestIncome(Expense) |         |   | AverageBalanceOutstanding |   | AverageRate |  |       | InterestIncome(Expense) |  |   | AverageBalanceOutstanding |   | AverageRate |  
|                    |  | (dollars in thousands)  |        
|Warehouse:          |  |                         |         |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Interest income     |  | $                       | 154,043 |   |                           | $ | 2,121,098   |  | 7.26  | %                       |  | $ | 102,610                   |   |             | $ | 1,329,118 |  | 7.72  | %
|Interest expense    |  |                         | (61,749 | ) |                           |   | 2,005,828   |  | (3.08 | )                       |  |   | (35,433                   | ) |             |   | 1,256,156 |  | (2.82 | )
|                    |  |                         |         |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Spread              |  |                         | 92,294  |   |                           |   |             |  | 4.18  | %                       |  |   | 67,177                    |   |             |   |           |  | 4.90  | %
|                    |  |                         |         |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Securitizations:    |  |                         |         |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Interest income     |  |                         | 203,038 |   |                           |   | 2,721,277   |  | 7.46  | %                       |  |   | 76,372                    |   |             |   | 1,009,265 |  | 7.57  | %
|Interest expense    |  |                         | (72,462 | ) |                           |   | 2,637,404   |  | (2.75 | )                       |  |   | (28,129                   | ) |             |   | 987,532   |  | (2.85 | )
|                    |  |                         |         |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Spread              |  |                         | 130,576 |   |                           |   |             |  | 4.71  | %                       |  |   | 48,243                    |   |             |   |           |  | 4.72  | %
|                    |  |                         |         |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  
|Net interest margin |  | $                       | 222,870 |   |                           | $ | 4,842,375   |  | 4.60  | %                       |  | $ | 115,420                   |   |             | $ | 2,338,383 |  | 4.94  | %
|                    |  |                         |         |   |                           |   |             |  |       |                         |  |   |                           |   |             |   |           |  |       |  

The net interest spread for our warehouse loans declined from 4.90% in 2003 to 4.18% for 2004.
This is due to a higher borrowing cost, which is indexed to One-Month LIBOR, and a declining average customer loan rate. This was the result of a flattening yield curve and increased competition from other lenders. This trend may continue if the
yield curve flattens further, as suggested by the current forward rates.

The net interest spread for our loans held for investment
remained relatively constant for 2004 and 2003 as both income and expenses as a percentage of average balances declined only 0.01%. A decline in the average coupon of loans outstanding was mostly offset by higher prepayment penalties, which resulted
in a slight decline in the yield. Cost of borrowings was also slightly lower, even though market interest rates increased, due to a greater mix of variable rate bonds to fixed rate bonds in 2004.

Provision for Losses. The provision for losses is comprised of the following for the years ended December 31:



|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|----------------------------------------------------------------------------- |  | ---------------------- | --------- | - | ---- | - | --------- | ------------------ |  | -------- | --------- |  | ----- | -
|                                                                              |  | 2004                   |           |   | 2003 |   |           | Increase(Decrease) |  | % Change |          
|                                                                              |  | (dollars in thousands) |          
|Current year provision for:                                                   |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Loans held for investment                                                     |  | $                      | 44,008    |   |      | $ | 15,718    |                    |  | $        | 28,290    |  | 180.0 | %
|Real estate owned                                                             |  |                        | 3,977     |   |      |   | 1,447     |                    |  |          | 2,530     |  | 174.8 | %
|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Total provision for losses                                                    |  | $                      | 47,985    |   |      | $ | 17,165    |                    |  | $        | 30,820    |  | 179.6 | %
|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Reserve balance at year end:                                                  |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Loans held for investment                                                     |  | $                      | 60,138    |   |      | $ | 21,761    |                    |  | $        | 38,377    |  | 176.4 | %
|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Principal balance at year end:                                                |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Loans held for investment                                                     |  | $                      | 4,744,433 |   |      | $ | 2,093,900 |                    |  | $        | 2,650,533 |  | 126.6 | %
|                                                                              |  |                        |           |   |      |   |           |                    |  |          |           |  |       |  
|Reserve balance on loans as a percentage of the principal balance at year end |  |                        | 1.3       | % |      |   | 1.0       | %                  |  |          |           |  |       |  

The 179.6% increase during 2004 in our total provision for losses results from the 126.6% increase
during 2004 in our total mortgage loan principal balance. The increase in the total reserve balance on mortgage loans as a percentage of the principal balance outstanding at year end from 1.0% at December 31, 2003 to 1.3% at December 31,
2004 is due primarily to higher default and severity assumptions used in determining our expected losses.



55



---

##### Table of Contents

Accredited monitors net interest income after provision as a percentage of net revenues in order to track
its progress toward producing more stable, predictable earnings from our loan portfolio versus gain on sale revenue. We estimate that this ratio is also representative of the portfolios contribution to profitability. The increase in net
interest income after provision as percentage of net revenues from 29.0% in 2003 to 37.2% in 2004 reflects the growth in our securitized loan portfolio of 126.6%.

Gain on Sale of Loans. The components of the gain on sale of loans and the calculation of our average whole loan premium are as follows for the years ended December 31:



|                                         |  |                        |           |   |            |      |   |        |   |           |            |  |      |  
|---------------------------------------- |  | ---------------------- | --------- | - | ---------- | ---- | - | ------ | - | --------- | ---------- |  | ---- | -
|                                         |  | 2004                   |           |   | 2003       |     
|                                         |  | Amount                 |           |   | Percentage |      |   | Amount |   |           | Percentage | 
|                                         |  | (dollars in thousands) |          
|Gross gain on whole loan sales           |  | $                      | 308,288   |   |            |      |   |        | $ | 253,349   |            |  |      |  
|Net loss on derivatives                  |  |                        | (1,201    | ) |            |      |   |        |   | (8,207    | )          |  |      |  
|Loans held for sale valuation reserve(1) |  |                        | (12,814   | ) |            |      |   |        |   | (18,959   | )          |  |      |  
|Net origination points and fees          |  |                        | 32,120    |   |            |      |   |        |   | 36,230    |            |  |      |  
|Direct loan origination expenses         |  |                        | (42,813   | ) |            |      |   |        |   | (37,262   | )          |  |      |  
|                                         |  |                        |           |   |            |      |   |        |   |           |            |  |      |  
|Total net gain on sale of loans          |  | $                      | 283,580   |   |            |      |   |        | $ | 225,151   |            |  |      |  
|                                         |  |                        |           |   |            |      |   |        |   |           |            |  |      |  
|Gross gain on whole loan sales(2)        |  | $                      | 308,288   |   |            | 3.7  | % |        | $ | 253,349   |            |  | 4.2  | %
|Net loss on derivatives                  |  |                        | (1,201    | ) |            | (0.0 | ) |        |   | (8,207    | )          |  | (0.2 | )
|                                         |  |                        |           |   |            |      |   |        |   |           |            |  |      |  
|Premium received on whole loan sales     |  | $                      | 307,087   |   |            | 3.7  |   |        | $ | 245,142   |            |  | 4.0  |  
|                                         |  |                        |           |   |            |      |   |        |   |           |            |  |      |  
|Less: Net cost to originate(3)           |  |                        |           |   |            | (1.9 | ) |        |   |           |            |  | (2.1 | )
|                                         |  |                        |           |   |            |      |   |        |   |           |            |  |      |  
|Net profit margin on whole loan sales    |  |                        |           |   |            | 1.8  | % |        |   |           |            |  | 1.9  | %
|                                         |  |                        |           |   |            |      |   |        |   |           |            |  |      |  
|Whole loan sales                         |  | $                      | 8,282,215 |   |            |      |   |        | $ | 6,061,019 |            |  |      |  
|                                         |  |                        |           |   |            |      |   |        |   |           |            |  |      |  

---

|(1) | The previously reported amounts that were included in provision for loan losses have been reclassified to gain on sale to conform to 2005 presentation.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Reflects the cash premium that we receive on our whole loan sales. The percentage is determined by dividing the gain by whole loan sales.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------

|(3) | Net cost to originate loans is defined as total operating expenses, less loan servicing related costs, plus yield spread premiums, less points and fees collected, all prior to any
deferrals of origination costs for accounting purposes. Refer to our discussion of expenses below for the calculation of this percentage.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Gain on sale of loans increased 26.0% during 2004 from 2003 due to a higher volume of whole loan sales for cash, enabled by higher loan origination volume during 2004. Our average whole loan premiums, however, net of
hedging gains and losses, decreased from 4.0% in 2003 to 3.7% in 2004 primarily from lower interest rate margins reflecting price competition in the non-prime mortgage origination market as money costs increased throughout the year.

Loan Servicing Income. Loan servicing income decreased 12.5% during 2004 from 2003 due primarily to lower prepayment penalties collected on our
liquidating off-balance sheet portfolio.

Net Gain on Mortgage-Related Securities and Derivatives. Net gain on mortgage-related
securities and derivatives decreased $4.3 million during 2004 when compared to 2003. The portion attributable to the net gain on mortgage-related securities decreased $5.4 million during 2004 when compared to 2003. This gain represents the increase
in fair value of the residual income from these securities due to stronger cash flow received than anticipated, primarily from lower losses. The decrease in the current year is due primarily to lower balances outstanding during 2004 when compared to
2003.

The portion attributable to the net gain (loss) on derivatives went from a net loss of $1.0 million for 2003, to a net gain of $0.1
million in 2004 due to an increase in overall market interest rates and a lower mortgage related



56



---

##### Table of Contents

securities balance during 2004 as compared to 2003. Net gain (loss) on derivatives represents the realized and unrealized gain (loss) on the derivatives
purchased to manage the interest rate risk associated with our mortgage-related securities.

Operating Expenses. Operating expenses
for the years ended December 31 are as follows:



|                                              |  |                        |           |      |   |           |  |          |           |  |       |  
|--------------------------------------------- |  | ---------------------- | --------- | ---- | - | --------- |  | -------- | --------- |  | ----- | -
|                                              |  | 2004                   |           | 2003 |   | Increase  |  | % Change |          
|                                              |  | (dollars in thousands) |          
|Salaries, wages and benefits                  |  | $                      | 160,822   |      | $ | 112,239   |  | $        | 48,583    |  | 43.3  | %
|General and administrative                    |  |                        | 47,505    |      |   | 36,421    |  |          | 11,084    |  | 30.4  | %
|Occupancy                                     |  |                        | 18,332    |      |   | 11,225    |  |          | 7,107     |  | 63.3  | %
|Advertising and promotion                     |  |                        | 13,090    |      |   | 7,230     |  |          | 5,860     |  | 81.1  | %
|Depreciation and amortization                 |  |                        | 10,131    |      |   | 4,854     |  |          | 5,277     |  | 108.7 | %
|                                              |  |                        |           |      |   |           |  |          |           |  |       |  
|Total operating expenses                      |  | $                      | 249,880   |      | $ | 171,969   |  | $        | 77,911    |  | 45.3  | %
|                                              |  |                        |           |      |   |           |  |          |           |  |       |  
|Total serviced loans at period end            |  | $                      | 6,731,581 |      | $ | 3,695,976 |  | $        | 3,035,605 |  | 82.1  | %
|Total number of lease locations at period end |  |                        | 63        |      |   | 46        |  |          | 17        |  | 37.0  | %
|Total number of employees at period end       |  |                        | 2,694     |      |   | 2,056     |  |          | 638       |  | 31.0  | %

Salaries, Wages and Benefits. Salaries, wages and benefits increased 43.3% during 2004 due
to the 31.0% growth in the number of employees during 2004 combined with increased commission and bonus expenses related to higher loan originations and profits.

General and Administrative. General and administrative expenses increased 30.4% during 2004 and reflect the 56.1% increase in loan origination volume, the 82.1% increase in our servicing portfolio, the 37.0%
increase in the number of leased locations and the 31.0% increase in the number of employees as compared to 2003.

Occupancy.
Occupancy expense increased 63.3% during 2004 due to 37.0% more office sites leased during 2004 as we continue to penetrate new geographic markets, as well as an increase in square footage at some existing sites.

Advertising and Promotion. Advertising and promotion expenses increased 81.1% during 2004 due primarily to increased spending on referrals and
leads to support our growth in retail loan originations.

Depreciation and Amortization. Depreciation and amortization increased
108.7% during 2004 due to additional investments in technology and infrastructure to support the increase in the number of employees and offices during 2004.



57



---

##### Table of Contents

Net Cost to Originate. We monitor our net cost to originate mortgage loans as we believe that it
provides a measurement of efficiency in our mortgage loan origination process. The calculation of this net cost to originate is as follows for the years ended December 31:



|                                                  |  |                        |            |   |      |   |           |          |  |      |  
|------------------------------------------------- |  | ---------------------- | ---------- | - | ---- | - | --------- | -------- |  | ---- | -
|                                                  |  | 2004                   |            |   | 2003 |   |           | % Change | 
|                                                  |  | (dollars in thousands) |           
|Total operating expenses                          |  | $                      | 249,880    |   |      | $ | 171,969   |          |  |      |  
|Add: deferred direct loan origination expenses(1) |  |                        | 57,113     |   |      |   | 48,754    |          |  |      |  
|Less: servicing cost(2)                           |  |                        | (15,344    | ) |      |   | (8,660    | )        |  |      |  
|                                                  |  |                        |            |   |      |   |           |          |  |      |  
|Loan origination expenses                         |  |                        | 291,649    |   |      |   | 212,063   |          |  |      |  
|Less: deferred net origination points and fees(3) |  |                        | (52,819    | ) |      |   | (46,428   | )        |  |      |  
|                                                  |  |                        |            |   |      |   |           |          |  |      |  
|Net cost to originate                             |  | $                      | 238,830    |   |      | $ | 165,635   |          |  | 44.2 | %
|                                                  |  |                        |            |   |      |   |           |          |  |      |  
|Total mortgage loan originations                  |  | $                      | 12,422,190 |   |      | $ | 7,958,309 |          |  | 56.1 | %
|Net cost to originate as percentage of volume     |  |                        | 1.9        | % |      |   | 2.1       | %        |  |      |  

---

|(1) | Represents the amount of direct expenses incurred and deferred in the period in accordance with Financial Accounting Standard No. 91.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(2) | Servicing cost consists of direct expenses and allocated corporate overhead.
|--- | ----------------------------------------------------------------------------

|(3) | Deferred net origination points and fees represent amounts received from borrowers during the period less amounts paid to brokers on all loans originated during the period.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The reduction in our net cost to originate mortgage loans as a percentage of total mortgage loan origination volume from
2.1% in 2003 to 1.9% in 2004 is a result of the 56.1% increase in mortgage loan origination volume that outpaced our 44.2% increase in net cost to originate. A reduction in origination expenses per loan was partially offset by less points and fees.

Income Taxes. The provision for income taxes as a percentage of pre-tax income was 38.8% for 2004 compared with 40.0% for 2003. The
decrease in the effective tax rate is due primarily to the fact that dividends paid by the REIT to the preferred shareholders of the REIT are not subject to federal or state tax at the corporate level. This benefit will continue in future years. The
two major components of our effective tax rate are the Federal corporate tax rate of 35.0% and the effective state income tax rates. We operate and pay tax in nearly every state. Changes in the effective state tax rate occur due to changes in our
business activities in various states, the various states tax structures and rates, causing a slight benefit in 2004 when compared to 2003.

REIT Operating Results. Net revenues for the REIT were $56.2 million for the period from inception, May 4, 2004, to December 31, 2004, resulting primarily from net interest income after provision for losses from
securitizations completed during the year or contributed from AHL. The REIT incurred expenses of $7.2 million for the same period related to servicing and management fees charged by AHL in accordance with an administration and servicing agreement
between the two parties. Resulting net income for the same period was $49.1 million.

Liquidity And Capital Resources

As a mortgage banking company, our cash requirements include the funding of mortgage loan originations, interest expense on and repayment of principal on
credit facilities and securitization bond financing, operational expenses, servicing advances, hedging margin requirements, and tax payments. Our cash requirements also included the funding of quarterly dividends on preferred shares issued by our
REIT subsidiary. We fund these cash requirements with cash received from loan sales, borrowings under warehouse credit facilities and asset backed commercial paper and securitization bond financing secured by mortgage loans, cash distributions from
our mortgage-related securities, interest collections on loans held for sale and loans held for investment, servicing fees and other servicing income, and points and fees collected from the origination of loans.



58



---

##### Table of Contents

Our liquidity strategy is to maintain sufficient and diversified warehouse credit facilities to finance
our mortgage loan originations, to maintain strong relationships with a diverse group of whole loan purchasers, and to maintain the ability to execute our own securitizations. This provides us with the ability to finance our growing origination
operations and to maximize our realization of the value of loans we originate. Net cash used in operating activities totaled $4.8 billion, $3.9 billion and $1.8 billion during 2005, 2004 and 2003, respectively. The negative cash flow for these years
reflects primarily our funding of loans held for sale and investment that are either not entirely sold in the same period or financed with proceeds reported in our cash flows from financing activities.

Warehouse Facilities

We use our
various warehouse credit facilities to finance the actual funding of our loan originations. We then sell or securitize our mortgage loans generally within one to four months from origination and pay down the warehouse credit facilities with the
proceeds. At December 31, 2005, we had voluntary and recoverable warehouse line paydowns of $311.7 million that increased our warehouse line availability by a corresponding amount. These voluntary and recoverable warehouse line paydowns plus
cash of $44.7 million brought our total liquidity to $356.4 million at December 31, 2005. All of our current warehouse credit facilities are committed lines, which means that the lender is obligated to fund up to the committed amount subject to
our meeting various financial and other covenants. Although currently all committed, in the future we may choose to maintain a portion of our warehouse lines, on an uncommitted basis, which means that the lender may fund the uncommitted amount at
its discretion. The majority of our current warehouse credit facilities also contain a sub-limit for wet funding, which is the funding of loans for which the collateral custodian has not yet received the related loan documents.

Except as otherwise noted below, all of our warehouse credit facilities accrue interest at a rate based upon One-Month LIBOR plus a
specified spread and as of March 6, 2006 have other material terms and features as follows:



|                                                            |  |                 |       |                   |   |                     |  |                                       |       |                |   |       |  |              
|----------------------------------------------------------- |  | --------------- | ----- | ----------------- | - | ------------------- |  | ------------------------------------- | ----- | -------------- | - | ----- |  | -------------
|Warehouse Lender                                            |  | CommittedAmount |       | UncommittedAmount |   | TotalFacilityAmount |  | MaximumPortionAvailablefor WetFunding |       | ExpirationDate
|                                                            |  | (in millions)  
|Lehman Brothers Bank, FSB                                   |  | $               | 500   |                   | $ |                    |  | $                                     | 500   |                | $ | 110   |  | April 7, 2006
|Residential Funding Corporation                             |  |                 | 300   |                   |   |                    |  |                                       | 300   |                |   | 150   |  | Jan 31, 2007 
|Morgan Stanley Bank and Morgan Stanley Mortgage Capital Inc |  |                 | 650   |                   |   |                    |  |                                       | 650   |                |   | 163   |  | Jul 31, 2007 
|HSBC Mortgage Services Warehouse Lending Inc.               |  |                 | 40    |                   |   |                    |  |                                       | 40    |                |   | 40    |  | Nov 30, 2006 
|IXIS Real Estate Capital Inc. (CDC)                         |  |                 | 600   |                   |   |                    |  |                                       | 600   |                |   | 240   |  | Jul 31, 2006 
|Credit Suisse First Boston Mortgage Capital LLC             |  |                 | 600   |                   |   |                    |  |                                       | 600   |                |   | 240   |  | Dec 29, 2006 
|Goldman Sachs Mortgage Company                              |  |                 | 660   |                   |   |                    |  |                                       | 660   |                |   | 120   |  | Dec 15, 2007 
|Merrill Lynch Canada Capital Inc                            |  |                 | 172   |                   |   |                    |  |                                       | 172   |                |   |      |  | Jun 29, 2006 
|Merrill Lynch Bank USA                                      |  |                 | 650   |                   |   |                    |  |                                       | 650   |                |   | 260   |  | Feb 14, 2007 
|                                                            |  |                 |       |                   |   |                     |  |                                       |       |                |   |       |  |              
|Total                                                       |  | $               | 4,172 |                   | $ |                    |  | $                                     | 4,172 |                | $ | 1,323 |  |              
|                                                            |  |                 |       |                   |   |                     |  |                                       |       |                |   |       |  |              

Certain of our credit facilities include sublimits for aged and delinquent loans, as well as for
real estate owned (properties acquired through foreclosure of defaulted mortgage loans or through deeds in lieu of foreclosure) and subordinated asset-backed bonds.

Our warehouse and other credit facilities contain customary covenants including maximum leverage, minimum liquidity, profitability and net worth requirements, and limitations on other indebtedness. If we fail to



59



---

##### Table of Contents

comply with any of these covenants or otherwise default under a facility, the lender has the right to terminate the facility and require immediate repayment
that may require sale of the collateral at less than optimal terms. In addition, if we default under one facility, it would generally trigger a default under our other facilities. As of December 31, 2005, we were in compliance with all covenant
requirements for each of the facilities.

Asset Backed Commercial Paper Facility

Starting in the second quarter of 2005, Accredited began issuing commercial paper in the form of short-term secured liquidity notes (SLNs)
with initial maturities ranging from one to 180 days and also issued $40.0 million of subordinated notes maturing on May 25, 2010. In order to issue the debt, Accredited established a special purpose, bankruptcy remote Delaware statutory trust.
The trust entered into agreements with third parties who act as back-up liquidity providers. The SLNs bear interest at customary commercial paper market rates, which vary depending on the prevailing market conditions. The capacity of this facility
at December 31, 2005, was $1.0 billion of which $767.5 million was outstanding. During the year ended December 31, 2005, the average borrowings outstanding under this facility since inception were $829.7 million, and the weighted average
interest rate was approximately 3.97%. The facility is collateralized by mortgage loans held for sale or securitization and certain restricted cash balances.

REIT Activity

At December 31, 2005 the REIT had cash of $6.2 million, an increase of $2.1
million from December 31, 2004. During the year ended December 31, 2005, net cash provided by operating activities totaled $151.8 million, net cash provided by investing activities totaled $2.0 billion and net cash used in financing
activities totaled $2.1 billion.

In February, May, August and November 2005, we completed securitizations containing $917.2 million, $1.0
billion, $1.1 billion and $1.2 billion, respectively, of first and second priority residential mortgage loans through the REIT. The securitizations utilized a senior/subordinated structure consisting of senior and subordinated notes with a final
stated maturity date in approximately thirty years. The securitizations are structured as a financing; therefore, both the mortgage loans and the debt represented by the notes will remain on our consolidated balance sheet. We used the proceeds from
these securitizations primarily to repay warehouse financing for the mortgage loans.

In March, June, September and December of 2005, the
REITs board of trustees declared a quarterly cash dividend on the preferred shares at the rate of $0.609375 per share to shareholders of record on March 15, June 15, September 15 and December 15, which aggregated
$10.0 million for the year ended December 31, 2005.

Accredited irrevocably and unconditionally agrees to pay in full to the holders
of each share of the REITs Series A Preferred Shares, as and when due, regardless of any defense, right of set-off or counterclaim which the REIT or Accredited may have or assert: (i) all accrued and unpaid dividends (whether or not
declared) payable on the REITs Series A Preferred Shares, (ii) the redemption price (including all accrued and unpaid dividends) payable with respect to any of the REITs Series A Preferred Shares redeemed by the REIT and
(iii) the liquidation preference, if any, payable with respect to any of the REITs Series A Preferred Shares. Accrediteds guarantee is subordinated in right of payment to Accrediteds indebtedness, on parity with the most
senior class of Accrediteds preferred stock and senior to Accrediteds common stock. At December 31, 2005, the aggregate redemption value of the total preferred shares outstanding was $102.3 million. Based on total preferred shares
outstanding at December 31, 2005, the REITs current annual dividend obligation totals $10.0 million.

Subject to the various
uncertainties described above, and assuming that we will be able to successfully execute our liquidity strategy, we anticipate that our liquidity, credit facilities and capital resources will be sufficient to fund our operations for the foreseeable
future.



60



---

##### Table of Contents

Market Risk

Market risks generally represent the risk of loss that may result from the potential change in the value of a financial instrument due to fluctuations in interest and foreign exchange rates and in equity and commodity prices. Our market
risk relates primarily to interest rate fluctuations. We may be directly affected by the level of and fluctuations in interest rates, which affect the spread between the rate of interest received on our mortgage loans and the related financing rate.
Our profitability could be adversely affected during any period of unexpected or rapid changes in interest rates, by impacting the value of loans held for sale, loans held for investment and loans sold with retained interests. A significant change
in interest rates could also change the level of loan prepayments, thereby adversely affecting our long-term net interest income and servicing income.

The objective of interest rate risk management is to control the effects that interest rate fluctuations have on the value of our assets and liabilities. Our management of interest rate risk is intended to mitigate
the volatility of earnings associated with fluctuations in the unrealized gain (loss) on mortgage-related securities, the market value of loans held for sale and the net interest on loans held for investment due to changes in the current market rate
of interest.

We use several internal reports and risk management strategies to monitor, evaluate, and manage the risk profile of our loan
portfolio in response to changes in the market risk. We cannot assure you, however, that we will adequately offset all risks associated with interest rate fluctuations impacting our loan portfolio.

Derivative Instruments and Hedging Activities

As part of our interest rate management process, we use derivative financial instruments such as Eurodollar futures and options on Eurodollar futures. In connection with our securitizations structured as financings, we entered into interest
rate cap and interest rate swap agreements. It is not our policy to use derivatives to speculate on interest rates. In accordance with SFAS No. 133,Accounting for Derivative Instruments and Hedging Activities, as amended and
interpreted, derivative financial instruments are reported on the consolidated balance sheets at their fair value.

Fair Value Hedges

We designate certain derivative financial instruments as hedge instruments under SFAS No. 133, and, at trade date, these
instruments and their hedging relationship are identified, designated and documented. For derivative financial instruments designated as hedge instruments, we evaluate the effectiveness of these hedges against the mortgage loans being hedged to
ensure that there remains adequate correlation in the hedge relationship. To hedge the adverse effect of interest rate changes on the fair market value of mortgage loans held for sale or securitization, we use derivatives as fair value hedges under
SFAS No. 133. Once the hedge relationship is established, the realized and unrealized changes in fair value of both the hedge instruments and mortgage loans are recognized in the consolidated statement of operations in the period in which the
changes occur. Any change in the fair value of mortgage loans held for sale recognized as a result of hedge accounting is reversed at the time the mortgage loans are sold. The net amount recorded in the consolidated statement of operations is
referred to as hedge ineffectiveness.

Cash Flow Hedges

During the third quarter of 2004, we implemented the use of cash flow hedging on our securitization debt under SFAS No. 133. Pursuant to SFAS
No. 133, hedge instruments have been designated as hedging the exposure to variability of cash flows from our securitization debt attributable to interest rate risk. During the third quarter 2005, Accredited implemented the use of cash flow
hedging on its variable rate debt in Canada under SFAS No. 133. Pursuant to SFAS No. 133, hedge instruments have been designated as hedging the exposure to variability of cash flows from our variable rate debt in Canada attributable to
interest rates. Cash flow hedge accounting requires that the effective portion of the gain or loss in the fair value of a derivative instrument designated as a hedge be reported as a component of other comprehensive income in stockholders
equity, and



61



---

##### Table of Contents

recorded into earnings in the period during which the hedged transaction affects earnings pursuant to SFAS No. 133. The ineffective portion on the
derivative instrument is reported in current earnings as a component of interest expense.

For derivative financial instruments not
designated as hedge instruments, unrealized changes in fair value are recognized in the period in which the changes occur and realized gains and losses are recognized in the period when such instruments are settled.

Interest Rate Simulation Sensitivity Analysis

Changes in market interest rates affect our estimations of the fair value of our mortgage loans held for sale, loans held for investment and the related derivatives. Changes in fair value that are stated below are derived based upon
immediate and equal changes to market interest rates of various maturities. All derivative financial instruments and interest rate sensitive financial assets and liabilities have been included within the sensitivity analysis presented. We model the
change in value of our derivative financial instruments using outside valuation models generally recognized within the industry. Projected changes in the value of our loans as stated below are determined based on the change in net present value
arising from the selected hypothetical changes in market interest rates. We are exposed to interest rate risk from the time the loans are funded to the time the loans are settled because the interest paid on the various warehouse facilities is based
on the spot One-Month LIBOR rate. The interest rate risk associated with the interest expense paid on the various warehouse facilities has been included based on the average holding period from the time of funding to settlement. Changes in the fair
value of our derivative positions with optionality have been included based on an immediate and equal change in market interest rates. The base or current interest rate curve is adjusted by the levels shown below as of December 31, 2005:



|                                                                                                              |  |                |         |   |         |   |         |        |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ------- | - | ------- | ------ |  | - | ------- | - |  | - | ------- | -
|                                                                                                              |  | +50 bp         |         |   | +100 bp |   |         | -50 bp |  |   | -100 bp |  
|                                                                                                              |  | (In thousands) |        
|Change in fair value of:                                                                                      |  |                |         |   |         |   |         |        |  |   |         |   |  |   |         |  
|Mortgage loans committed and held for sale                                                                    |  | $              | (33,157 | ) |         | $ | (65,735 | )      |  | $ | 33,755  |   |  | $ | 68,128  |  
|Derivatives related to mortgage loans committed and held for sale                                             |  |                | 31,075  |   |         |   | 62,150  |        |  |   | (31,075 | ) |  |   | (62,150 | )
|Warehouse debt and asset backed commercial paper                                                              |  |                | (1,698  | ) |         |   | (3,396  | )      |  |   | 1,698   |   |  |   | 3,396   |  
|Securitized debt subject to portfolio-based accounting and mortgage-related securities                        |  |                | (40,516 | ) |         |   | (80,592 | )      |  |   | 41,005  |   |  |   | 82,559  |  
|Derivatives related to securitized debt subject to portfolio-based accounting and mortgage-related securities |  |                | 37,428  |   |         |   | 75,505  |        |  |   | (36,526 | ) |  |   | (71,660 | )
|                                                                                                              |  |                |         |   |         |   |         |        |  |   |         |   |  |   |         |  
|Total                                                                                                         |  | $              | (6,868  | ) |         | $ | (12,068 | )      |  | $ | 8,857   |   |  | $ | 20,273  |  
|                                                                                                              |  |                |         |   |         |   |         |        |  |   |         |   |  |   |         |  

The simulation analysis reflects our efforts to balance the repricing characteristics of our
interest-bearing assets and liabilities.



62



---

##### Table of Contents

Contractual Obligations

Our February 2005, May 2005, August 2005, and November 2005 securitizations significantly increased our securitization bond financing balance from the balance at December 31, 2004. The following table
summarizes our contractual obligations, excluding future interest, at December 31, 2005, and the effect such obligations are expected to have on our liquidity and cash flows in future periods:



|                                 |  |                        |           |                  |   |           |  |           |           |                  |   |         |  |   |        
|-------------------------------- |  | ---------------------- | --------- | ---------------- | - | --------- |  | --------- | --------- | ---------------- | - | ------- |  | - | -------
|                                 |  | Payments Due by Period
|                                 |  | Total                  |           | Less than 1 year |   | 1-3 Years |  | 3-5 Years |           | More than5 Years
|                                 |  | (in thousands)        
|Credit facilities                |  | $                      | 2,805,119 |                  | $ | 2,765,119 |  | $         |          |                  | $ | 40,000  |  | $ |       
|Securitization bond financing(1) |  |                        | 6,240,820 |                  |   | 2,323,851 |  |           | 2,404,466 |                  |   | 794,975 |  |   | 721,060
|Operating lease obligations      |  |                        | 90,643    |                  |   | 14,241    |  |           | 28,421    |                  |   | 19,255  |  |   | 28,726 
|                                 |  |                        |           |                  |   |           |  |           |           |                  |   |         |  |   |        
|Total                            |  | $                      | 9,136,582 |                  | $ | 5,103,211 |  | $         | 2,432,887 |                  | $ | 854,230 |  | $ | 749,786
|                                 |  |                        |           |                  |   |           |  |           |           |                  |   |         |  |   |        

---

|(1) | Amounts represent the expected repayment requirements based on anticipated receipts of principal and interest on underlying mortgage loan collateral using historical prepayment
speeds. The securitization bond financing represents obligations of the respective trusts that issue the notes and the assets sold to these issuers are not available to satisfy claims of Accrediteds creditors. The noteholders recourse is
limited to the pledged collateral.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Off-Balance Sheet Financing Arrangements

In the normal course of business, in order to meet the financing needs of our borrowers, we are a party to various financial instruments with off-balance
sheet risk. These financial instruments primarily represent commitments to individual borrowers to fund their loans. These instruments involve, to varying degrees, elements of interest rate risk and credit risk in excess of the amount recognized in
the consolidated balance sheets. We seek to mitigate the credit risk by evaluating the creditworthiness of potential mortgage loan borrowers on a case-by-case basis. We do not guarantee interest rates to potential borrowers when an application is
received. We quote interest rates to borrowers which are generally subject to change by us. Although we make every effort to honor such quotes, the quotes do not constitute interest rate lock commitments. Interest rates conditionally approved
following the initial underwriting of applications are subject to adjustment if any conditions are not satisfied. We commit to originating loans, in many cases dependent upon the borrowers satisfying various conditions. These commitments to
fund individual borrower loans totaled $604.6 million as of December 31, 2005.

During 2002, 2001 and 2000, Accredited sold to a
third-party investor (and former related party), $75.8 million, $299.8 million and $321.0 million, respectively, of mortgage loans originated or acquired by Accredited. At December 31, 2002, the related party had a beneficial ownership interest
in Accredited related to a convertible debt facility that existed at that date. Subsequently, all ownership and beneficial ownership interest were sold in connection with the Offering in 2003, ceasing the related party relationship. The loans were
sold pursuant to three separate commitments, each for a twelve-month period different from the calendar year. Pursuant to the agreement with the investor, Accredited is entitled to receive payments based upon the amount of excess cash flows
generated by Accrediteds sold loans under each commitment. The excess cash flows consist of the interest paid by the obligors of Accrediteds sold loans, less the sum of a specified yield payable to the investor, servicing fees and credit
losses on Accrediteds sold loans. In general, if credit losses result in a negative excess cash flow, Accredited is obligated to pay the shortfall to the investor; provided, that Accredited is not obligated to reimburse the investor for credit
losses in excess of 10% of the aggregate outstanding principal balance of the mortgage loans purchased by the investor under each commitment. The aggregate outstanding principal balance of the mortgage loans purchased by the investor totaled $90.2
million at December 31, 2005. Accredited is also entitled to all prepayment penalties collected, as long as the rate of prepayments stay below certain thresholds. Should the thresholds be exceeded, then Accredited must share the prepayment
penalties collected with the investor.



63



---

##### Table of Contents

Accredited irrevocably and unconditionally agrees to pay in full to the holders of each share of the
REITs Series A Preferred Shares, as and when due, regardless of any defense, right of set-off or counterclaim which the REIT or Accredited may have or assert: (i) all accrued and unpaid dividends (whether or not declared) payable on the
REITs Series A Preferred Shares, (ii) the redemption price (including all accrued and unpaid dividends) payable with respect to any of the REITs Series A Preferred Shares redeemed by the REIT and (iii) the liquidation
preference, if any, payable with respect to any of the REITs Series A Preferred Shares. Accrediteds guarantee is subordinated in right of payment to Accrediteds indebtedness, on parity with the most senior class of
Accrediteds preferred stock and senior to Accrediteds common stock. At December 31, 2005, the aggregate redemption value of the total preferred shares outstanding was $102.3 million. Based on total preferred shares outstanding at
December 31, 2005, the REITs current annual dividend obligation totals $10.0 million.

Inflation

Inflation affects us most significantly in the area of loan originations by affecting interest rates. Interest rates normally increase during periods of
high inflation (or in periods when the Federal Reserve Bank attempts to prevent inflation) and decrease during periods of low inflation. Inflation did not have a material impact on our operations during 2005, 2004 or 2003.

Critical Accounting Policies

Accounting for Our
Loan Sales

We generally sell our loans in transactions that are accounted for in our financial statements as securitizations structured
as a financing or whole loan sales.

We completed four securitizations during each of the years ended December 31, 2005 and 2004,
which were structured as financings. The transactions were legally structured as sales of mortgage loans, but for accounting purposes were treated as financings under SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilitiesa replacement of FASB Statement No. 125. When we enter into a securitization structured as a financing, the loans remain on our balance sheet, retained interests are not created, and debt securities
issued in the securitization replace the warehouse debt originally associated with the securitized mortgage loans. We record interest income on the mortgage loans and interest expense on the debt securities, as well as ancillary fees, over the life
of the securitization, instead of recognizing a gain or loss upon closing of the transaction.

When we sell our mortgage loans in whole
loan sale transactions, the transaction is structured as a sale of mortgage loans for legal and accounting purposes and we dispose of our entire interest in the loans. Gain on sale revenue is recorded at the time we sell loans, but not when we
securitize loans in transactions structured as financings. Accordingly, our financial results are significantly impacted by the timing of our loan sales and the securitization structure we may elect to implement. If we hold a significant pool of
loans at the end of a reporting period, those loans will remain on our balance sheet, along with the related debt used to fund the loans. The revenue that we generate from those loans will not be recorded until the subsequent reporting period when
we sell the loans. If we elect to complete a securitization structured as a financing rather than a transaction that would generate gain on sale revenue, our gain on sale revenue will be lower and our interest income will be higher than it would
have been otherwise. A number of factors influence the timing of our loan sales, our targeted disposition strategy and the whole loan sale premiums we receive, including the current market demand for our loans, the quality of the loans we originate,
the sufficiency of our loan documentation, liquidity needs, and our strategic objectives. From time to time, management has delayed the sale of loans to a later period, and may do so again in the future.



64



---

##### Table of Contents

Estimates

The preparation of our financial statements requires us to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period. Although we base our estimates and assumptions on historical experience and on various other factors that we believe to be reasonable under the circumstances, our
management exercises significant judgment in the final determination of our estimates. Actual results may differ from these estimates. The following areas require significant judgments by management:



| |  |  | lower of cost or market valuation allowance
| | - |  | -------------------------------------------



| |  |  | provision for losses
| | - |  | --------------------



| |  |  | interest rate risk, derivatives and hedging strategies
| | - |  | ------------------------------------------------------



| |  |  | income taxes
| | - |  | ------------

Loans Held for Sale

Mortgage loans held for sale are carried at the lower of amortized cost or fair value. We estimate fair value by evaluating a variety of market indicators
including recent trades, outstanding commitments or current investor yield requirements. We also accrue for liabilities associated with loans sold, which we may be requested to repurchase due to breaches of representations and warranties and early
payment defaults. As these estimates are influenced by factors outside of our control and as uncertainty is inherent in these estimates, it is reasonably possible that they could change.

Provisions for Losses

We provide
market valuation adjustments on certain nonperforming loans and real estate owned. These adjustments are based upon our estimate of expected losses, calculated using loss severity and loss frequency rate assumptions, and are based upon the value
that we could reasonably expect to obtain from a sale, other than in a forced or liquidation sale. An allowance for losses on mortgage loans held for investment is recorded in an amount sufficient to maintain appropriate coverage for probable losses
on such loans. The provision for losses also includes net losses on real estate owned. We periodically evaluate the estimates used in calculating expected losses, and adjustments are reported in earnings. As these estimates are influenced by factors
outside of our control and as uncertainty is inherent in these estimates, it is reasonably possible that they could change.

Our estimate
of expected losses could increase if our actual loss experience or repurchase activity is different than originally estimated, or if economic factors change the value we could reasonably expect to obtain from a sale. In particular, if actual losses
increase or if values reasonably expected to be obtained from a sale decrease, the provision for losses would increase. Any increase in the provision for losses would adversely affect our results of operations.

Interest Rate Risk, Derivatives and Hedging

We regularly originate, securitize and sell fixed and variable rate loans. We face three primary periods of interest rate risk: during the period from approval of a loan application through loan funding; on our loans held for sale from the
time of funding to the date of sale; and on the loans underlying our mortgage-related securities and on our loans held for investment subject to portfolio-based accounting.

Interest rate risk exists during the period from approval of a loan application through loan funding and from the time of funding to the date of sale
because the premium earned on the sale of these loans is partially contingent upon the then-current market rate of interest for loans as compared to the contractual interest rate of the loans. Our use of derivatives is intended to mitigate the
volatility of earnings associated with fluctuations in the gain on sale of loans due to changes in the current market rate of interest.



65



---

##### Table of Contents

The interest rate risk on the loans underlying our mortgage-related securities and on our loans held for
investment subject to portfolio-based accounting exists because some of these loans have fixed interest rates for a period of two, three or five years while the rate passed through to the investors in the mortgage-related securities and the holders
of the securitization bonds is based upon an adjustable rate. We also have interest rate risk for six month adjustable loans and when the loans become adjustable after their two, three or five year fixed rate period. This is due to the loan rates
resetting every six months, subject to various caps and floors, versus the monthly reset on the rate passed through to the investors in the mortgage-related securities and holders of the securitization bonds. Our use of derivatives is intended to
mitigate the volatility of earnings associated with fluctuations in the unrealized gain (loss) on the mortgage-related securities and changes in the cash flows of our loans held for investment subject to portfolio-based accounting due to changes in
LIBOR rates.

As part of our interest rate management process, we use derivative financial instruments such as interest rate swaps and
caps, Eurodollar futures and options on Eurodollar futures. In connection with the securitizations structured as financings, we have entered into interest rate cap agreements and interest rate swap agreements. We do not use derivatives to speculate
on interest rates. In accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended and interpreted, derivative financial instruments are reported on the consolidated balance sheets at their fair
value.

Fair Value Hedges

We designate certain derivative financial instruments as hedge instruments under SFAS No. 133, and at trade date, these instruments and their hedging relationship are identified, designated and documented. For derivative financial
instruments designated as hedge instruments, we evaluate the effectiveness of these hedges against the mortgage loans being hedged to ensure there remains a highly effective correlation in the hedge relationship. To hedge the effect of interest rate
changes on the fair value of mortgage loans held for sale, we are using derivatives as fair value hedges under SFAS No. 133. Once the hedge relationship is established, the realized and unrealized changes in fair value of both the hedge
instrument and mortgage loans are recognized in the period in which the changes occur. Any change in the fair value of mortgage loans held for sale recognized as a result of hedge accounting is reversed at the time we sell the mortgage loans. This
results in a correspondingly higher or lower gain on sale revenue at such time. The net amount recorded in the consolidated statements of operations is referred to as hedge ineffectiveness.

Cash Flow Hedges

During the third
quarter 2004, we implemented the use of cash flow hedge accounting on our securitization debt under SFAS No. 133. Pursuant to SFAS No. 133, hedge instruments have been designated as hedging the exposure to variability of cash flows from
our securitization debt attributable to interest rate risk. During the third quarter 2005, Accredited implemented the use of cash flow hedging on its variable rate debt in Canada under SFAS No. 133. Pursuant to SFAS No. 133, hedge
instruments have been designated as hedging the exposure to variability of cash flows from our variable rate debt in Canada attributable to interest rates. Cash flow hedge accounting requires that the effective portion of the gain or loss in the
fair value of a derivative instrument designated as a hedge be reported in other comprehensive income, and that the ineffective portion be reported in current earnings.

For derivative financial instruments not designated as hedge instruments, unrealized changes in fair value are recognized in the period in which the changes occur and realized gains and losses are recognized in the
period when such instruments are settled.

Recently Issued Accounting Pronouncements

In December 2004, the Financial Accounting Standards Board issued a revision of SFAS No. 123, Accounting for Stock-Based Compensation, which
also supersedes APB 25, Accounting for Stock Issued to Employees. The revised standard eliminates the alternative to use Opinion 25s intrinsic value method of



66



---

##### Table of Contents

accounting and eliminates the disclosure only provisions of SFAS No. 123. The compliance date for the revised standard was extended by the Securities
and Exchange Commission (the SEC) in April 2005. The revised standard applies to all awards granted after December 31, 2005 and requires the recognition of compensation expense in the financial statements for all share-based payment
transactions subsequent to that date. The revised standard also requires the prospective recognition of compensation expense in the financial statements for all unvested options after January 1, 2006. The adoption of SFAS 123R is not expected
to be materially different from the pro forma expense disclosed. However, future changes to the various assumptions used to determine the fair-value of awards issued or the amount and type of equity awards granted create uncertainty as to the amount
of stock-based compensation expense realized. We will adopt SFAS 123R on January 1, 2006.

ITEM 7A. Quantitative and Qualitative Disclosures About Market Risk

See discussion under Market Risk
in ITEM 7. Managements Discussion and Analysis of Financial Condition and Results of Operations.

ITEM 8. Financial Statements and Supplementary Data

Our consolidated financial statements at
December 31, 2005 and December 31, 2004 and for each of the three years in the period ended December 31, 2005 and the Reports of Independent Registered Public Accounting Firms of Grant Thornton LLP and Deloitte & Touche LLP are
included in this Form 10-K beginning on page F-1. We have fully and unconditionally guaranteed certain payments in respect of approximately $102.3 million in aggregate liquidation preference of 9.75% Series A Perpetual Cumulative Preferred Shares
issued by Accredited Mortgage Loan REIT Trust (the REIT), one of our subsidiaries. In accordance with the rules of the Securities and Exchange Commission, audited financial statements of the REIT as of December 31, 2005 and 2004 and
for the year ended December 31, 2005 and for the period from inception (May 4, 2004) to December 31, 2004, are also included in this Form 10-K beginning on page F-40.

ITEM 9. Changes In and Disagreements With Accountants on Accounting and Financial Disclosure

None.

ITEM 9A. Controls and Procedures

Managements Report on Internal Control over Financial
Reporting

Management is responsible for establishing and maintaining adequate internal control over financial reporting for the
Company. In order to evaluate the effectiveness of internal control over financial reporting, as required by Section 404 of the Sarbanes-Oxley Act, management has conducted an assessment, including testing, using the criteria in Internal
ControlIntegrated Framework,issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Companys system of internal control over financial reporting is designed to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Because of its inherent limitations, internal control over financial
reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance
with the policies or procedures may deteriorate.

Based on its assessment, management has concluded that the Company maintained effective
internal control over financial reporting as of December 31, 2005, based on criteria in Internal Control  Integrated Frameworkissued by the COSO. Managements assessment of the effectiveness of the Companys internal
control over financial reporting as of December 31, 2005, has been audited by Grant Thornton LLP, an independent registered public accounting firm, as stated in their report which is included herein.



67



---

##### Table of Contents

Managements Certifications

The certifications of the Companys Chief Executive Officer and Chief Financial Officer required by the Sarbanes-Oxley Act have been included as
Exhibits 31.1 and 31.2 in the Companys Form 10-K.

No changes in the Companys internal control over financial reporting
identified in connection with the evaluation required by Exchange Act Rule 13a-14(c) have come to managements attention that have materially affected, or are reasonably likely to materially affect, the Companys internal control over
financial reporting.



68



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Shareholders

Accredited Home Lenders Holding Co.

We have audited managements assessment, included in the accompanying Managements Report on Internal Control Over Financial Reporting, that Accredited Home Lenders Holding Co. and subsidiaries (the
Company) maintained effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations
of the Treadway Commission (COSO). Accredited Home Lenders Holding Co. and subsidiaries management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal
control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the Companys internal control over financial reporting based on our audit.

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

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

Because of its inherent limitations, internal control over financial reporting may not
prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies
or procedures may deteriorate.

In our opinion, managements assessment that Accredited Home Lenders Holding Co. and subsidiaries
maintained effective internal control over financial reporting as of December 31, 2005, is fairly stated, in all material respects, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO). Also in our opinion, Accredited Home Lenders Holding Co. and subsidiaries maintained, in all material respects, effective internal control over financial reporting as of December 31,
2005, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).



69



---

##### Table of Contents

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board
(United States), the consolidated balance sheet of Accredited Home Lenders Holding Co. and subsidiaries as of December 31, 2005, and the related consolidated statements of operations, stockholders equity and comprehensive income and cash
flows for the year then ended and our report dated March 10, 2006 expressed an unqualified opinion on those financial statements.

/s/ GRANT THORNTON LLP

Irvine, California

March 10, 2006



70



---

##### Table of Contents

PART III

ITEM 10. Directors and Executive Officers of the Registrant

Except as set forth in the next
sentence, the information required by this item is incorporated by reference from the information under the captions Proposal No. 1: Election of Directors and Section 16(a) Beneficial Ownership Reporting Compliance
contained in Accrediteds Definitive Proxy Statement to be filed with the Securities and Exchange Commission in connection with Accrediteds 2006 Annual Meeting of Stockholders (the Proxy Statement). Information regarding
executive officers is set forth in Item 1 of Part I of this Report under the caption Executive Officers.

ITEM 11. Executive Compensation

The information required by this item is incorporated by reference
from the Proxy Statement under the heading Executive Compensation and Other Matters.

ITEM 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

Equity
Compensation Plan Information

We currently maintain six compensation plans that provide for the issuance of our common stock to
officers and other employees, directors and consultants. These consist of the 1995 Stock Option Plan, the 1995 Executive Stock Option Plan, the 1998 Stock Option Plan, the 2002 Stock Option Plan(1), the 2002 Employee Stock Purchase Plan(2) (the
Purchase Plan) and the Deferred Compensation Plan, all of which have been approved by our stockholders. The following table sets forth information regarding outstanding options and shares reserved for future issuance under
the foregoing plans as of December 31, 2005:



|                                                         |  |                                                                                          |  |                                                                              |       |                                                                                                                                   |           |    
|-------------------------------------------------------- |  | ---------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------- | ----- | --------------------------------------------------------------------------------------------------------------------------------- | --------- | ---
|                                                         |  | Number of shares to beissued upon
exercise ofoutstanding options,warrants and rights (a) |  | Weighted-averageexercise price
ofoutstanding options,warrants and rights (b) |       | Number of sharesremaining available forfuture issuance underequity compensationplans (excluding
sharesreflected in column (a))(c) |          
|Equity compensation plans approved by stockholders(1)(3) |  | 1,398,226                                                                                |  | $                                                                            | 26.29 |                                                                                                                                   | 1,217,725 | (2)
|Equity compensation plans not approved by stockholders   |  |                                                                                         |  |                                                                              |      |                                                                                                                                   |          |    
|                                                         |  |                                                                                          |  |                                                                              |       |                                                                                                                                   |           |    
|Total                                                    |  | 1,398,226                                                                                |  | $                                                                            | 26.29 |                                                                                                                                   | 1,217,725 | (2)
|                                                         |  |                                                                                          |  |                                                                              |       |                                                                                                                                   |           |    

---

|(1) | The shares that are reserved for issuance under the 2002 Stock Option Plan are subject to automatic increase on January 1 and July 1 of each year through July 1, 2013
by a number of shares equal to the lower of (a) 12% of the issued and outstanding shares of the Companys common stock (calculated as of the immediately preceding December 31 and June 30, as applicable) minus (1) shares
subject to options under all of the Companys option plans and (2) shares available for grant under the 2002 Stock Option Plan or (b) such lower amount as determined by the Board.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Shares reserved for issuance under the Deferred Compensation Plan.
|--- | ------------------------------------------------------------------

|(3) | Accrediteds Management agreed to discontinue the Purchase Plan effective January 1, 2006.
|--- | ------------------------------------------------------------------------------------------

The other information required by this item is incorporated by reference from the Proxy Statement under the heading Stock Ownership of Certain
Beneficial Owners and Management and Related Stockholder Matters.



71



---

##### Table of Contents

ITEM 13. Certain Relationships and Related Transactions

The information required by this item is
incorporated by reference to the Proxy Statement under the heading Certain Relationships and Related Transactions.

ITEM 14. Principal Accounting Fees and Services

The information required by this item is incorporated
by reference to the Proxy Statement under the heading Proposal No. 2: Ratification of Appointment of Independent Auditors.



72



---

##### Table of Contents

PART IV

ITEM 15. Exhibits and Financial Statement Schedules

(a) The following documents are filed as part of this Annual
Report on Form 10-K:

1. Financial Statements



|   |  |                                                                                                                                                                       |  |     
|-- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|   |  |                                                                                                                                                                       |  | Page
|A. |  | Financial Statements of Accredited Home Lenders Holding Co.:                                                                                                          |  |     
|   |  | Report of Independent Registered Public Accounting Firm                                                                                                               |  | F-2 
|   |  | Report of Independent Registered Public Accounting Firm                                                                                                               |  | F-3 
|   |  | Consolidated Balance Sheets as of December 31, 2005 and 2004                                                                                                          |  | F-4 
|   |  | Consolidated Statements of Operations for each of the three years in the period ended December 31, 2005                                                               |  | F-5 
|   |  | Consolidated Statements of Stockholders Equity and Comprehensive Income for each of the three years in the period ended December 31, 2005                            |  | F-6 
|   |  | Consolidated Statements of Cash Flows for each of the three years in the period ended December 31, 2005                                                               |  | F-7 
|   |  | Notes to Consolidated Financial Statements                                                                                                                            |  | F-8 
|   |  |                                                                                                                                                                      
|B. |  | Financial statements of Accredited Mortgage Loan REIT Trust (the REIT):                                                                                             |  |     
|   |  | Report of Independent Registered Public Accounting Firms                                                                                                              |  | F-41
|   |  | Balance Sheets as of December 31, 2005 and 2004                                                                                                                       |  | F-43
|   |  | Statements of Operations for the year ended December 31, 2005 and for the period from inception (May 4, 2004) to December 31, 2004                                    |  | F-44
|   |  | Statements of Stockholders Equity and Comprehensive Income for the year ended December 31, 2005 and for the period from inception (May 4, 2004) to December 31, 2004 |  | F-45
|   |  | Statements of Cash Flows for the year ended December 31, 2005 and for the period from inception (May 4, 2004) to December 31, 2004                                    |  | F-46
|   |  | Notes to Financial Statements                                                                                                                                         |  | F-47

2. Financial Statement Schedules

All such schedules have been omitted because the information required to be set forth therein is not applicable or is provided elsewhere.

3. Exhibits

For a list of exhibits filed with this Annual Report on Form 10-K, refer to the Exhibit Index beginning on page 75.

(b) Exhibits

For a list of exhibits filed with this Annual Report on Form 10-K, refer to the Exhibit Index beginning on page 75.

(c) Financial Statement Schedules

All such schedules
have been omitted because the information required to be set forth therein is not applicable or is provided elsewhere.



73



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: March 15, 2006



ACCREDITED HOME LENDERS HOLDING
CO.By:

/s/    JAMES A. KONRATHJames A. Konrath Chairman of the Board and Chief Executive Officer (Principal Executive
Officer)


KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below
constitutes and appoints James A. Konrath as his true and lawful attorney-in-fact and agent, with full power of substitution and resubstitution, for him and in his name, place and stead, in any and all capacities to sign any and all amendments
to this Report on Form 10-K, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full
power and authority to do and perform each and every act and thing requisite and necessary to be done in connection therewith, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said
attorneys-in-fact and agents, or any of them, or their or his substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

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



|                                           |  |                                                                                |  |               
|------------------------------------------ |  | ------------------------------------------------------------------------------ |  | --------------
|Signature                                  |  | Title                                                                          |  | Date          
|                                           |  |                                                                               
|/S/    JAMES A.
KONRATH James A. Konrath   |  | Chairman of the Board and Chief Executive Officer(Principal Executive Officer) |  | March 15, 2006
|                                           |  |                                                                               
|/S/    JOSEPH J.
LYDON Joseph J. Lydon     |  | President, Chief Operating Officer and Director                                |  | March 15, 2006
|                                           |  |                                                                               
|/S/    JOHN S.
BUCHANAN John S. Buchanan   |  | Chief Financial Officer(Principal Financial and Accounting Officer)            |  | March 15, 2006
|                                           |  |                                                                               
|/S/    JAMES H.
BERGLUND James H. Berglund |  | Director                                                                       |  | March 15, 2006
|                                           |  |                                                                               
|/S/    GARY M.
ERICKSON Gary M. Erickson   |  | Director                                                                       |  | March 15, 2006
|                                           |  |                                                                               
|/S/    BOWERS W.
ESPY Bowers W. Espy       |  | Director                                                                       |  | March 15, 2006
|                                           |  |                                                                               
|/S/    JODY A.
GUNDERSON Jody A. Gunderson |  | Director                                                                       |  | March 15, 2006
|                                           |  |                                                                               
|/S/    RICHARD T.
PRATT Richard T. Pratt   |  | Director                                                                       |  | March 15, 2006



74



---

##### Table of Contents

EXHIBIT INDEX



|        |  |                                                                                                                                                                                                                  
|------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.1(1)  |  | Agreement and Plan of Merger                                                                                                                                                                                     
|        | 
|3.1(2)  |  | Amended and Restated Certificate of Incorporation of the Registrant.                                                                                                                                             
|        | 
|3.2(2)  |  | Bylaws of the Registrant.                                                                                                                                                                                        
|        | 
|4.1(2)  |  | Specimen Common Stock Certificate.                                                                                                                                                                               
|        | 
|4.2(3)  |  | Second Amended and Restated Investors Rights Agreement.                                                                                                                                                         
|        | 
|4.3(21) |  | Articles Supplementary to Declaration of Trust of Accredited Mortgage Loan REIT Trust dated August 11, 2004, relating to preferred shares of
Accredited Mortgage Loan REIT Trust.                                
|        | 
|4.4(22) |  | Articles Supplementary to Declaration of Trust of Accredited Mortgage Loan REIT Trust dated October 4, 2004, relating to preferred shares of
Accredited Mortgage Loan REIT Trust.                                
|        | 
|4.5(20) |  | Declaration of Trust of Accredited Mortgage Loan REIT Trust.                                                                                                                                                     
|        | 
|4.6(21) |  | Specimen certificate for Accredited Mortgage Loan REIT Trusts preferred shares of beneficial interest.                                                                                                          
|        | 
|4.7(4)  |  | Guarantee Agreement of Accredited Home Lenders Holding Co., dated as of August 12, 2004 relating to preferred shares of Accredited Mortgage
Loan REIT Trust.                                                     
|        | 
|4.8(5)  |  | Guarantee Agreement of Accredited Home Lenders Holding Co., dated as of October 6, 2004 relating to preferred shares of Accredited Mortgage
Loan REIT Trust.                                                     
|        | 
|4.9     |  | Base Indenture by and between Carmel Mountain Funding Trust and Deutsche Bank Trust Company Americas, dated May 10, 2005                                                                                         
|        | 
|4.10    |  | Series 2005-A Supplement to Base Indenture by and between Carmel Mountain Funding Trust and Deutsche Bank Trust Company Americas, dated May
10, 2005                                                             
|        | 
|4.11    |  | Mortgage Loan Purchase and Servicing Agreement by and among Carmel Mountain Funding Trust, Accredited Home Lenders, Inc., and Accredited Home
Lenders Holding Co., dated May 10, 2005                            
|        | 
|4.12    |  | ISDA Master Agreement by and between Calyon New York Branch and Carmel Mountain Funding Trust, dated May 10, 2005                                                                                                
|        | 
|4.13    |  | Schedule to the Master Agreement by and between Calyon New York Branch and Carmel Mountain Funding Trust, dated May 10,
2005                                                                                     
|        | 
|4.14    |  | Confirmation of Swap Transaction by and between Carmel Mountain Funding Trust and Calyon New York Branch, dated May 10,
2005                                                                                     
|        | 
|4.15    |  | Security Agreement by and between Carmel Mountain Funding Trust and Deutsche Bank Trust Company Americas, dated May 10,
2005                                                                                     
|        | 
|4.16    |  | Schedule to the Master Agreement by and between Lehman Brothers Special Financing Inc. and Accredited Home Lenders, Inc., dated May 10,
2005                                                                     
|        | 
|4.17    |  | ISDA Credit Support Annex to the Schedule to the Master Agreement by and between Lehman Brothers Special Financing Inc. and Accredited Home
Lenders, Inc., dated May 10, 2005                                    
|        | 
|4.18    |  | Guarantee of Lehman Brothers Holdings Inc., dated May 10, 2005                                                                                                                                                   
|        | 
|4.19    |  | ISDA Credit Support Annex to the Schedule to the Master Agreement between Calyon New York Branch and Accredited Home Lenders, Inc., dated May
10, 2005                                                           
|        | 
|4.20    |  | Schedule to the Master Agreement between Calyon New York Branch and Accredited Home Lenders, Inc., dated May 10, 2005                                                                                            
|        | 
|4.21    |  | Collateral Agency and Intercreditor Agreement, dated May 10, 2005                                                                                                                                                
|        | 
|4.22(6) |  | Indenture, dated as of August 1, 2004, between Accredited Mortgage Loan Trust 2004-3, a Delaware statutory trust acting through its owner
trustee and Deutsche Bank National Trust Company, as indenture trustee.



75



---

##### Table of Contents

|        |  |                                                                                                                                                                                                                                                                       
|------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|        | 
|4.23(6) |  | Amended and Restated Trust Agreement, dated as of August 26, 2004, among the Sponsor, the Seller and U.S. Bank Trust National Association, as
Owner Trustee.                                                                                                          
|        | 
|4.24(6) |  | Sale and Servicing Agreement, dated as of August 1, 2004, among Accredited Home Lenders, Inc., as Sponsor and as Master Servicer, Accredited
Mortgage Loan Trust 2004-3, as Issuer, Countrywide Home Loans Servicing LP, as Backup Servicer and the Indenture Trustee.
|4.25(7) |  | Indenture, dated as of November 1, 2004, between Accredited Mortgage Loan Trust 2004-4, a Delaware statutory trust acting through its owner
trustee and Deutsche Bank National Trust Company, as indenture trustee.                                                   
|        | 
|4.26(7) |  | Amended and Restated Trust Agreement, dated as of November 22, 2004, among the Sponsor, the Seller and U.S. Bank Trust National Association,
as Owner Trustee.                                                                                                        
|        | 
|4.27(7) |  | Sale and Servicing Agreement, dated as of November 1, 2004, among Accredited Home Lenders, Inc., as Sponsor and as Servicer, Accredited
Mortgage Loan Trust 2004-4, as Issuer and the Indenture Trustee.                                                              
|        | 
|4.28(8) |  | Indenture, dated as of February 1, 2005, between Accredited Mortgage Loan Trust 2005-1, a Delaware statutory trust acting through its owner
trustee and Deutsche Bank National Trust Company, as indenture trustee.                                                   
|        | 
|4.29(8) |  | Amended and Restated Trust Agreement, dated as of February 24, 2005, among the Sponsor, the Seller and U.S. Bank Trust National Association,
as Owner Trustee.                                                                                                        
|        | 
|4.30(8) |  | Sale and Servicing Agreement, dated as of February 1, 2005, among Accredited Home Lenders, Inc., as Sponsor and as Servicer, Accredited
Mortgage Loan Trust 2005-1, as Issuer and the Indenture Trustee.                                                              
|        | 
|4.31(8) |  | Master Agreement, dated February 24, 2005 between Accredited Mortgage Loan Trust 2005-1 and Swiss Re Financial Products
Corporation.                                                                                                                                  
|        | 
|4.32(9) |  | Indenture, dated as of May 1, 2005, between Accredited Mortgage Loan Trust 2005-2, a Delaware statutory trust acting through its owner trustee
and Deutsche Bank National Trust Company, as indenture trustee.                                                        
|4.33(9) |  | Amended and Restated Trust Agreement, dated as of May 26, 2005, among the Sponsor, the Seller and U.S. Bank Trust National Association, as
Owner Trustee.                                                                                                             
|        | 
|4.34(9) |  | Sale and Servicing Agreement, dated as of May 1, 2005, among Accredited Home Lenders, Inc., as Sponsor and as Servicer, Accredited Mortgage
Loan Trust 2005-2, as Issuer and the Indenture Trustee.                                                                   
|4.35(9) |  | Master Agreement, dated May 26, 2005 between Accredited Mortgage Loan Trust 2005-2 and Credit Suisse First Boston
International.                                                                                                                                      



76



---

##### Table of Contents

|          |  |                                                                                                                                                                                                                    
|--------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|          | 
|4.36(10)  |  | Indenture, dated as of August 1, 2005, between Accredited Mortgage Loan Trust 2005-3, a Delaware statutory trust acting through its owner
trustee and LaSalle Bank National Association, as Indenture Trustee.     
|          | 
|4.37(10)  |  | Amended and Restated Trust Agreement, dated as of August 25, 2005, among the Sponsor, the Seller and U.S. Bank Trust National Association, as
Owner Trustee.                                                       
|          | 
|4.38(10)  |  | Sale and Servicing Agreement, dated as of August 1, 2005, among Accredited Home Lenders, Inc., as Sponsor and as Servicer, Accredited Mortgage
Loan Trust 2005-3, as Issuer and the Indenture Trustee.             
|          | 
|4.39(10)  |  | Master Agreement, dated August 25, 2005 between Accredited Mortgage Loan Trust 2005-3 and Swiss Re Financial Products
Corporation.                                                                                 
|          | 
|4.40(11)  |  | Indenture, dated as of November 1, 2005, between Accredited Mortgage Loan Trust 2005-4, a Delaware statutory trust acting through its owner
trustee and Deutsche Bank National Trust Company, as Indenture Trustee.
|          | 
|4.41(11)  |  | Amended and Restated Trust Agreement, dated as of November 23, 2005, among the Sponsor, the Seller and U.S. Bank Trust National Association,
as Owner Trustee.                                                     
|          | 
|4.42(11)  |  | Sale and Servicing Agreement, dated as of November 1, 2005, among Accredited Home Lenders, Inc., as Sponsor and as Servicer, Accredited
Mortgage Loan Trust 2005-4, as Issuer and the Indenture Trustee.           
|          | 
|4.43(11)  |  | Master Agreement, dated November 23, 2005 between Accredited Mortgage Loan Trust 2005-4 and Barclays Bank PLC.                                                                                                     
|          | 
|10.1(12)  |  | 1998 Stock Option Plan of AHL and standard forms of agreement.*                                                                                                                                                    
|          | 
|10.2(3)   |  | 1995 Stock Option Plan of AHL and standard forms of agreement.**                                                                                                                                                   
|          | 
|10.3(3)   |  | 1995 Executive Stock Option Plan of AHL and standard forms of agreement.                                                                                                                                           
|          | 
|10.4(13)  |  | 2002 Stock Option Plan of the Registrant.*                                                                                                                                                                         
|          | 
|10.5(2)   |  | 2002 Employee Stock Purchase Plan of the Registrant.*                                                                                                                                                              
|          | 
|10.6(13)  |  | Form of Indemnity Agreement to be entered into between the Registrant and each of its executive officers and directors.*                                                                                           
|          | 
|10.7(2)   |  | Deferred Compensation Plan.*                                                                                                                                                                                       
|          | 
|10.8(2)   |  | Deferred Compensation Plan Trust Agreement.*                                                                                                                                                                       
|          | 
|10.9(14)  |  | Stock Purchase Agreement and Registration Rights Agreement, attached as Exhibit A thereto, by and between the Registrant and FBR Asset
Investment Corporation.                                                     
|          | 
|10.10(15) |  | Senior Management Incentive Plan of AHL, effective for 2004*                                                                                                                                                       
|          | 
|10.11(15) |  | Executive Management Incentive Plan of AHL, effective for 2004*                                                                                                                                                    
|          | 
|10.12(15) |  | Administration and Servicing Agreement, dated as of October 1, 2004, between Accredited Mortgage Loan REIT Trust and Accredited Home Lenders,
Inc.                                                                 



77



---

##### Table of Contents

|          |  |                                                                                                                       
|--------- |  | ----------------------------------------------------------------------------------------------------------------------
|          | 
|10.13(16) |  | Office Lease, dated June 9, 2005, by and between Accredited Home Lenders, Inc. and Kilroy Realty, L.P.                
|          | 
|10.14(17) |  | Restricted Stock Agreement with Stuart D. Marvin, dated April 15, 2005.                                               
|          | 
|10.15(17) |  | Restricted Stock Agreement with Stuart D. Marvin, dated April 15, 2005.                                               
|          | 
|10.16(18) |  | Executive Employment Agreement between Accredited Home Lenders, Inc. and Stuart Marvin effective as of April 11, 2005.
|          | 
|10.17(19) |  | Accredited Home Lenders, Inc. Management Incentive Plan for the year 2005*                                            
|          | 
|12.1      |  | Ratio of Earnings to Fixed Charges.                                                                                   
|          | 
|21.1      |  | Subsidiaries of the Registrant.                                                                                       
|          | 
|23.1      |  | Consent of Deloitte & Touche LLP with respect to Accredited Home Lenders Holding Co.                                  
|          | 
|23.2      |  | Consent of Grant Thornton LLP with respect to Accredited Home Lenders Holding Co.                                     
|          | 
|24.1      |  | Power of Attorney (See page 74).                                                                                      
|          | 
|31.1      |  | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                              



78



---

##### Table of Contents

|     |  |                                                                                                 
|---- |  | ------------------------------------------------------------------------------------------------
|     | 
|31.2 |  | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                        
|     | 
|32.1 |  | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)
|     | 
|32.2 |  | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)

---

|* | Represents management contract or compensatory plan or arrangement.
|- | -------------------------------------------------------------------

|(1) | Incorporated by Reference to the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2002.
|--- | ------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by Reference to the Companys Amendment No. 3 to Registration Statement on Form S-1 (File No. 333-91644) dated November 12, 2002.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by Reference to the Companys Amendment No. 1 to Registration Statement on Form S-1 (File No. 333-91644) dated August 20, 2002.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 000-50179) dated August 9, 2004.
|--- | ----------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 001-32275) dated October 4, 2004.
|--- | -----------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 333-109964-04) dated September 8, 2004.
|--- | -----------------------------------------------------------------------------------------------------------------------

|(7) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 333-109964-05) dated December 7, 2004.
|--- | ----------------------------------------------------------------------------------------------------------------------

|(8) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 333-109964-06) dated March 8, 2005.
|--- | -------------------------------------------------------------------------------------------------------------------

|(9) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 333-109964-07) dated June 8, 2005.
|--- | ------------------------------------------------------------------------------------------------------------------

|(10) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 333-124435-02) dated September 9, 2005.
|---- | -----------------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 333-124435-03) dated December 2, 2005.
|---- | ----------------------------------------------------------------------------------------------------------------------

|(12) | Incorporated by Reference to the Companys Amendment No. 4 to Registration Statement on Form S-1 (File No. 333-91644) dated November 26, 2002.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------

|(13) | Incorporated by Reference to the Companys Registration Statement on Form S-1 (File No. 333-91644) dated July 1, 2002.
|---- | ----------------------------------------------------------------------------------------------------------------------

|(14) | Incorporated by Reference to the Companys Amendment No. 6 to Registration Statement on Form S-1 (File No. 333-91644) dated January 21, 2003.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(15) | Incorporated by Reference to the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2004.
|---- | ------------------------------------------------------------------------------------------------------------------

|(16) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 000-50179) dated June 14, 2005.
|---- | ---------------------------------------------------------------------------------------------------------------

|(17) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 001-32275) dated April 15, 2005.
|---- | ----------------------------------------------------------------------------------------------------------------

|(18) | Incorporated by Reference to the Companys Quarterly Report on Form 10-Q (File No. 001-32275) for the quarter ended September 30, 2005.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------

|(19) | Incorporated by Reference to the Companys Current Report on Form 8-K (File No. 000-50179) dated January 28, 2005.
|---- | ------------------------------------------------------------------------------------------------------------------

|(20) | Filed with amendment number 2 to the Companys Registration Statement on Form S-3 (File No. 333-117484-01) dated August 5, 2004.
|---- | --------------------------------------------------------------------------------------------------------------------------------

|(21) | Filed with the Companys Current Report on Form 8-K (File No. 000-50179) dated August 9, 2004.
|---- | ----------------------------------------------------------------------------------------------

|(22) | Filed with the Companys Current Report on Form 8-K (File No. 001-32275) dated October 1, 2004.
|---- | -----------------------------------------------------------------------------------------------



79



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                                                           |  |     
|------------------------------------------------------------------------------------------------------------------------------------------ |  | ----
|                                                                                                                                           |  | Page
|Reports of Independent Registered Public Accounting Firms                                                                                  |  | F-2 
|                                                                                                                                           | 
|Consolidated Balance Sheets as of December 31, 2005 and 2004                                                                               |  | F-4 
|                                                                                                                                           | 
|Consolidated Statements of Operations for each of the three years in the period ended December 31, 2005                                    |  | F-5 
|                                                                                                                                           | 
|Consolidated Statements of Stockholders Equity and Comprehensive Income for each of the three years in the period ended December 31, 2005 |  | F-6 
|                                                                                                                                           | 
|Consolidated Statements of Cash Flows for each of the three years in the period ended December 31, 2005                                    |  | F-7 
|                                                                                                                                           | 
|Notes to Consolidated Financial Statements                                                                                                 |  | F-8 



F-1



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Stockholders of

Accredited Home Lenders Holding Co.

We have audited the accompanying consolidated balance sheet of Accredited Home Lenders Holding Co. and subsidiaries (the Company) as of
December 31, 2005 and the related consolidated statements of operations, stockholders equity and comprehensive income, and cash flows for the year then ended. These financial statements are the responsibility of the Companys
management. Our responsibility is to express an opinion on these financial statements based on our audit.

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

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Accredited Home Lenders Holding Co. and subsidiaries as of December 31, 2005 and the
results of their operations and their cash flows for the year ended December 31, 2005, in conformity with accounting principles generally accepted in the United States of America.

We also have audited in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the
Companys internal control over financial reporting as of December 31, 2005, based on the criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO) and our report dated March 10, 2006 expressed an unqualified opinion on managements assessment of the effectiveness of the Companys internal control over financial reporting and an unqualified opinion on the
effectiveness of the Companys internal control over financial reporting.

GRANT THORNTON LLP

March 10, 2006

Irvine, California



F-2



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Stockholders of

Accredited Home Lenders Holding Co.

We have audited the accompanying consolidated balance sheet of Accredited Home Lenders Holding Co. and subsidiaries (the Company) as of
December 31, 2004, and the related consolidated statements of operations, stockholders equity, and cash flows for each of the two years in the period ended December 31, 2004. These financial statements are the responsibility of the
Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.

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

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Accredited Home Lenders Holding Co. and subsidiaries as of December 31, 2004, and the
results of their operations and their cash flows for each of the two years in the period ended December 31, 2004, in conformity with accounting principles generally accepted in the United States of America.

DELOITTE & TOUCHE LLP

March 30, 2005

San Diego, California



F-3



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except par value)



|                                                                                                                                          |  |                  |           |   |                   |   |           |  
|----------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                                                                          |  | December 31,2005 |           |   | December 31, 2004 |  
|ASSETS                                                                                                                                    |  |                  |           |   |                   |   |           |  
|Cash and cash equivalents                                                                                                                 |  | $                | 44,714    |   |                   | $ | 35,155    |  
|Restricted cash                                                                                                                           |  |                  | 46,207    |   |                   |   | 4,589     |  
|Accrued interest receivable                                                                                                               |  |                  | 42,878    |   |                   |   | 28,852    |  
|Mortgage loans held for sale, net                                                                                                         |  |                  | 2,252,252 |   |                   |   | 1,790,134 |  
|Mortgage loans held for investment, net of reserve of $106,017 and $60,138, respectively                                                  |  |                  | 7,195,872 |   |                   |   | 4,690,758 |  
|Derivative assets, including margin account                                                                                               |  |                  | 89,409    |   |                   |   | 18,629    |  
|Deferred income tax asset, net                                                                                                            |  |                  | 68,024    |   |                   |   | 34,250    |  
|Prepaid expenses and other assets                                                                                                         |  |                  | 78,043    |   |                   |   | 51,247    |  
|Furniture, fixtures and equipment, net                                                                                                    |  |                  | 35,847    |   |                   |   | 34,763    |  
|                                                                                                                                          |  |                  |           |   |                   |   |           |  
|Total assets                                                                                                                              |  | $                | 9,853,246 |   |                   | $ | 6,688,377 |  
|                                                                                                                                          |  |                  |           |   |                   |   |           |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                      |  |                  |           |   |                   |   |           |  
|LIABILITIES:                                                                                                                              |  |                  |           |   |                   |   |           |  
|Credit facilities                                                                                                                         |  | $                | 2,805,119 |   |                   | $ | 2,204,860 |  
|Securitization bond financing                                                                                                             |  |                  | 6,240,820 |   |                   |   | 3,954,115 |  
|Income taxes payable, current                                                                                                             |  |                  | 82,479    |   |                   |   | 22,310    |  
|Accounts payable and accrued liabilities                                                                                                  |  |                  | 73,494    |   |                   |   | 46,615    |  
|                                                                                                                                          |  |                  |           |   |                   |   |           |  
|Total liabilities                                                                                                                         |  |                  | 9,201,912 |   |                   |   | 6,227,900 |  
|                                                                                                                                          |  |                  |           |   |                   |   |           |  
|COMMITMENTS AND CONTINGENCIES (Note 15)                                                                                                   |  |                  |           |   |                   |   |           |  
|                                                                                                                                          |  |                 
|MINORITY INTEREST IN SUBSIDIARY                                                                                                           |  |                  | 97,922    |   |                   |   | 97,922    |  
|STOCKHOLDERS EQUITY:                                                                                                                     |  |                  |           |   |                   |   |           |  
|Preferred stock, $.001 par value; authorized 5,000,000 shares; no shares issued or outstanding                                            |  |                  |          |   |                   |   |          |  
|Common stock, $.001 par value; authorized 40,000,000 shares; issued and outstanding 21,312,367 shares and 20,794,145 shares,
respectively |  |                  | 22        |   |                   |   | 21        |  
|Additional paid-in capital                                                                                                                |  |                  | 106,403   |   |                   |   | 84,281    |  
|Unearned compensation                                                                                                                     |  |                  | (16,135   | ) |                   |   | (12,058   | )
|Accumulated other comprehensive income                                                                                                    |  |                  | 19,421    |   |                   |   | 2,042     |  
|Retained earnings                                                                                                                         |  |                  | 443,701   |   |                   |   | 288,269   |  
|                                                                                                                                          |  |                  |           |   |                   |   |           |  
|Total stockholders equity                                                                                                                |  |                  | 553,412   |   |                   |   | 362,555   |  
|                                                                                                                                          |  |                  |           |   |                   |   |           |  
|Total liabilities and stockholders equity                                                                                                |  | $                | 9,853,246 |   |                   | $ | 6,688,377 |  
|                                                                                                                                          |  |                  |           |   |                   |   |           |  

The accompanying notes are an integral part of these consolidated financial statements.



F-4



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)



|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|------------------------------------------------------------ |  | ----------------------- | -------- | - | ---- | - | -------- | ---- |  | - | ------- | -
|                                                             |  | Year Ended December 31, |         
|                                                             |  | 2005                    |          |   | 2004 |   |          | 2003 | 
|REVENUES:                                                    |  |                         |          |   |      |   |          |      |  |   |         |  
|Interest income                                              |  | $                       | 610,107  |   |      | $ | 357,081  |      |  | $ | 178,982 |  
|Interest expense                                             |  |                         | (309,953 | ) |      |   | (134,211 | )    |  |   | (63,562 | )
|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|Net interest income                                          |  |                         | 300,154  |   |      |   | 222,870  |      |  |   | 115,420 |  
|Provision for losses on loans held for investment            |  |                         | (62,892  | ) |      |   | (47,985  | )    |  |   | (17,165 | )
|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|Net interest income after provision                          |  |                         | 237,262  |   |      |   | 174,885  |      |  |   | 98,255  |  
|Gain on sale of loans, net                                   |  |                         | 313,105  |   |      |   | 283,580  |      |  |   | 225,151 |  
|Loan servicing income                                        |  |                         | 10,681   |   |      |   | 6,689    |      |  |   | 7,645   |  
|Other income                                                 |  |                         | 7,525    |   |      |   | 4,449    |      |  |   | 7,480   |  
|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|Total net revenues                                           |  |                         | 568,573  |   |      |   | 469,603  |      |  |   | 338,531 |  
|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|OPERATING EXPENSES:                                          |  |                         |          |   |      |   |          |      |  |   |         |  
|Salaries, wages and benefits                                 |  |                         | 189,801  |   |      |   | 160,822  |      |  |   | 112,239 |  
|General and administrative expenses                          |  |                         | 55,840   |   |      |   | 47,505   |      |  |   | 36,421  |  
|Occupancy                                                    |  |                         | 21,719   |   |      |   | 18,332   |      |  |   | 11,225  |  
|Advertising and promotion                                    |  |                         | 18,860   |   |      |   | 13,090   |      |  |   | 7,230   |  
|Depreciation and amortization                                |  |                         | 14,957   |   |      |   | 10,131   |      |  |   | 4,854   |  
|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|Total operating expenses                                     |  |                         | 301,177  |   |      |   | 249,880  |      |  |   | 171,969 |  
|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|Income before income taxes and minority interest             |  |                         | 267,396  |   |      |   | 219,723  |      |  |   | 166,562 |  
|Income tax provision                                         |  |                         | 101,986  |   |      |   | 85,289   |      |  |   | 66,547  |  
|Minority interestdividends on preferred stock of subsidiary |  |                         | 9,978    |   |      |   | 3,656    |      |  |   |        |  
|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|Net income                                                   |  | $                       | 155,432  |   |      | $ | 130,778  |      |  | $ | 100,015 |  
|                                                             |  |                         |          |   |      |   |          |      |  |   |         |  
|Earnings per common share:                                   |  |                         |          |   |      |   |          |      |  |   |         |  
|Basic                                                        |  | $                       | 7.37     |   |      | $ | 6.42     |      |  | $ | 5.61    |  
|Diluted                                                      |  | $                       | 7.07     |   |      | $ | 6.07     |      |  | $ | 4.97    |  
|Weighted average shares outstanding:                         |  |                         |          |   |      |   |          |      |  |   |         |  
|Basic                                                        |  |                         | 21,097   |   |      |   | 20,374   |      |  |   | 17,825  |  
|Diluted                                                      |  |                         | 21,990   |   |      |   | 21,546   |      |  |   | 20,108  |  

The accompanying notes are an integral part of these consolidated financial statements.



F-5



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
AND COMPREHENSIVE INCOME



|                                                                                                       |  |                |  |                          |    |  |                              |         |   |                      |   |        |                             |  |                  |         |                          |  |                       |        |  |   |         |  |   |         |  |   |        
|------------------------------------------------------------------------------------------------------ |  | -------------- |  | ------------------------ | -- |  | ---------------------------- | ------- | - | -------------------- | - | ------ | --------------------------- |  | ---------------- | ------- | ------------------------ |  | --------------------- | ------ |  | - | ------- |  | - | ------- |  | - | -------
|                                                                                                       |  | Common Stock   |  | AdditionalPaid-inCapital |    |  | NoteReceivableforCommonStock |         |   | UnearnedCompensation |   |        | Other Compre- hensiveIncome |  | RetainedEarnings |         | TotalStockholdersEquity |  | Compre- hensiveIncome
|                                                                                                       |  | Shares         |  | Amount                   |    |  |                              |         |   |                      |  
|                                                                                                       |  | (in thousands)
|Balance, January 1, 2003                                                                               |  | 5,834          |  | $                        | 6  |  | $                            | 2,351   |   |                      | $ | (1,250 | )                           |  | $                | (574    | )                        |  | $                     |       |  | $ | 57,476  |  | $ | 58,009  |  | $ | 28,797 
|                                                                                                       |  |                |  |                          |    |  |                              |         |   |                      |   |        |                             |  |                  |         |                          |  |                       |        |  |   |         |  |   |         |  |   |        
|Common stock issued in initial public offering and concurrent private placement, net of offering costs |  | 5,654          |  |                          | 6  |  |                              | 38,288  |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 38,294  |  |   |        
|Common stock issued upon conversion of preferred stock, convertible debt and warrants                  |  | 7,631          |  |                          | 7  |  |                              | 8,106   |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 8,113   |  |   |        
|Common stock issued under employee stock plans                                                         |  | 922            |  |                          | 1  |  |                              | 4,909   |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 4,910   |  |   |        
|Stock-based compensation                                                                               |  |               |  |                          |   |  |                              | 434     |   |                      |   |       |                             |  |                  | (434    | )                        |  |                       |       |  |   |        |  |   |        |  |   |        
|Restricted stock issued under deferred compensation plan, net of forfeited shares                      |  |               |  |                          |   |  |                              | 5,415   |   |                      |   |       |                             |  |                  | (5,415  | )                        |  |                       |       |  |   |        |  |   |        |  |   |        
|Amortization of stock-based compensation                                                               |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  | 800     |                          |  |                       |       |  |   |        |  |   | 800     |  |   |        
|Tax benefit on disqualifying stock dispositions                                                        |  |               |  |                          |   |  |                              | 2,082   |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 2,082   |  |   |        
|Net income                                                                                             |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   | 100,015 |  |   | 100,015 |  | $ | 100,015
|                                                                                                       |  |                |  |                          |    |  |                              |         |   |                      |   |        |                             |  |                  |         |                          |  |                       |        |  |   |         |  |   |         |  |   |        
|Balance, December 31, 2003                                                                             |  | 20,041         |  |                          | 20 |  |                              | 61,585  |   |                      |   | (1,250 | )                           |  |                  | (5,623  | )                        |  |                       |       |  |   | 157,491 |  |   | 212,223 |  | $ | 100,015
|                                                                                                       |  |                |  |                          |    |  |                              |         |   |                      |   |        |                             |  |                  |         |                          |  |                       |        |  |   |         |  |   |         |  |   |        
|Common stock issued under employee stock plans                                                         |  | 753            |  |                          | 1  |  |                              | 5,887   |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 5,888   |  |   |        
|Stock-based compensation                                                                               |  |               |  |                          |   |  |                              | 152     |   |                      |   |       |                             |  |                  | (152    | )                        |  |                       |       |  |   |        |  |   |        |  |   |        
|Restricted stock issued under deferred compensation plan, net of forfeited shares                      |  |               |  |                          |   |  |                              | 9,612   |   |                      |   |       |                             |  |                  | (9,612  | )                        |  |                       |       |  |   |        |  |   |        |  |   |        
|Amortization of stock-based compensation                                                               |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  | 3,329   |                          |  |                       |       |  |   |        |  |   | 3,329   |  |   |        
|Tax benefit on disqualifying stock dispositions                                                        |  |               |  |                          |   |  |                              | 7,045   |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 7,045   |  |   |        
|Payment received on note                                                                               |  |               |  |                          |   |  |                              |        |   |                      |   | 1,250  |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 1,250   |  |   |        
|Unrealized gain on derivatives, net of taxes of $1,325                                                 |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  |        |                          |  |                       | 2,024  |  |   |        |  |   | 2,024   |  | $ | 2,024  
|Foreign currency translation adjustment                                                                |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  |        |                          |  |                       | 18     |  |   |        |  |   | 18      |  |   | 18     
|Net income                                                                                             |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   | 130,778 |  |   | 130,778 |  |   | 130,778
|                                                                                                       |  |                |  |                          |    |  |                              |         |   |                      |   |        |                             |  |                  |         |                          |  |                       |        |  |   |         |  |   |         |  |   |        
|Balance, December 31, 2004                                                                             |  | 20,794         |  |                          | 21 |  |                              | 84,281  |   |                      |   |       |                             |  |                  | (12,058 | )                        |  |                       | 2,042  |  |   | 288,269 |  |   | 362,555 |  | $ | 132,820
|                                                                                                       |  |                |  |                          |    |  |                              |         |   |                      |   |        |                             |  |                  |         |                          |  |                       |        |  |   |         |  |   |         |  |   |        
|Common stock issued under employee stock plans                                                         |  | 518            |  |                          | 1  |  |                              | 7,198   |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 7,199   |  |   |        
|Stock-based compensation fair value adjustment                                                         |  |               |  |                          |   |  |                              | (301    | ) |                      |   |       |                             |  |                  | 301     |                          |  |                       |       |  |   |        |  |   |        |  |   |        
|Restricted stock issued under deferred compensation plan, net of forfeited shares                      |  |               |  |                          |   |  |                              | 10,392  |   |                      |   |       |                             |  |                  | (10,392 | )                        |  |                       |       |  |   |        |  |   |        |  |   |        
|Amortization of stock-based compensation                                                               |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  | 6,014   |                          |  |                       |       |  |   |        |  |   | 6,014   |  |   |        
|Tax benefit on disqualifying stock dispositions                                                        |  |               |  |                          |   |  |                              | 4,833   |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   |        |  |   | 4,833   |  |   |        
|Unrealized gain on derivatives, net of taxes of $8,204                                                 |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  |        |                          |  |                       | 14,907 |  |   |        |  |   | 14,907  |  | $ | 14,907 
|Foreign currency translation adjustment                                                                |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  |        |                          |  |                       | 2,472  |  |   |        |  |   | 2,472   |  |   | 2,472  
|Net income                                                                                             |  |               |  |                          |   |  |                              |        |   |                      |   |       |                             |  |                  |        |                          |  |                       |       |  |   | 155,432 |  |   | 155,432 |  |   | 155,432
|                                                                                                       |  |                |  |                          |    |  |                              |         |   |                      |   |        |                             |  |                  |         |                          |  |                       |        |  |   |         |  |   |         |  |   |        
|Balance, December 31, 2005                                                                             |  | 21,312         |  | $                        | 22 |  | $                            | 106,403 |   |                      | $ |       |                             |  | $                | (16,135 | )                        |  | $                     | 19,421 |  | $ | 443,701 |  | $ | 553,412 |  | $ | 172,811
|                                                                                                       |  |                |  |                          |    |  |                              |         |   |                      |   |        |                             |  |                  |         |                          |  |                       |        |  |   |         |  |   |         |  |   |        

The accompanying notes are an integral part of these consolidated financial statements.



F-6



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)



|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  
|--------------------------------------------------------------------------------------------- |  | ----------------------- | ----------- | - | ---- | - | ----------- | ---- |  | - | ---------- | -
|                                                                                              |  | Year Ended December 31, |            
|                                                                                              |  | 2005                    |             |   | 2004 |   |             | 2003 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                         |  |                         |             |   |      |   |             |      |  |   |            |  
|Net income                                                                                    |  | $                       | 155,432     |   |      | $ | 130,778     |      |  | $ | 100,015    |  
|Adjustments to reconcile net income to net cash used in operating activities:                 |  |                         |             |   |      |   |             |      |  |   |            |  
|Depreciation and amortization                                                                 |  |                         | 14,957      |   |      |   | 10,131      |      |  |   | 4,854      |  
|Provision for losses on loans held for investment                                             |  |                         | 62,892      |   |      |   | 47,985      |      |  |   | 17,165     |  
|Provision for losses on repurchases and premium recapture                                     |  |                         | 12,438      |   |      |   | 4,679       |      |  |   | 6,098      |  
|Minority interestdividends paid on preferred stock of subsidiary                             |  |                         | 9,978       |   |      |   | 3,656       |      |  |   |           |  
|Deferred income tax provision (benefit)                                                       |  |                         | (41,999     | ) |      |   | (19,522     | )    |  |   | 1,023      |  
|Unrealized loss (gain) on risk derivatives                                                    |  |                         | 35,625      |   |      |   | (8,774      | )    |  |   | (7,798     | )
|Adjustment into earnings for gain on derivatives from other comprehensive income              |  |                         | (14,707     | ) |      |   |            |      |  |   |           |  
|Amortization of deferred costs                                                                |  |                         | 9,867       |   |      |   | (986        | )    |  |   | (551       | )
|Amortization of deferred stock compensation                                                   |  |                         | 6,014       |   |      |   | 3,329       |      |  |   | 800        |  
|Changes in operating assets and liabilities:                                                  |  |                         |             |   |      |   |             |      |  |   |            |  
|Restricted cash                                                                               |  |                         | (41,610     | ) |      |   | (4,380      | )    |  |   | (209       | )
|Mortgage loans held for sale originated, net of fees                                          |  |                         | (16,573,264 | ) |      |   | (12,428,161 | )    |  |   | (7,991,250 | )
|Cost of loans sold, net of fees                                                               |  |                         | 11,426,834  |   |      |   | 8,253,234   |      |  |   | 6,065,290  |  
|Principal payments received and other changes in loans held for sale                          |  |                         | 122,651     |   |      |   | 77,938      |      |  |   | 43,673     |  
|Accrued interest receivable                                                                   |  |                         | (13,983     | ) |      |   | (14,752     | )    |  |   | (6,952     | )
|Derivative assets, including margin account                                                   |  |                         | (56,382     | ) |      |   | 14,943      |      |  |   | (19,779    | )
|Prepaid expenses and other assets                                                             |  |                         | (19,459     | ) |      |   | 2,092       |      |  |   | 28,588     |  
|Income taxes payable                                                                          |  |                         | 65,002      |   |      |   | 26,406      |      |  |   | (1,392     | )
|Accounts payable and accrued liabilities                                                      |  |                         | 14,415      |   |      |   | (273        | )    |  |   | (797       | )
|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  
|Net cash used in operating activities                                                         |  |                         | (4,825,299  | ) |      |   | (3,901,677  | )    |  |   | (1,761,222 | )
|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                         |  |                         |             |   |      |   |             |      |  |   |            |  
|Principal payments received on loans held for investment                                      |  |                         | 1,973,241   |   |      |   | 924,251     |      |  |   | 212,611    |  
|Capital expenditures                                                                          |  |                         | (16,184     | ) |      |   | (24,261     | )    |  |   | (16,854    | )
|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  
|Net cash provided by investing activities                                                     |  |                         | 1,957,057   |   |      |   | 899,990     |      |  |   | 195,757    |  
|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                         |  |                         |             |   |      |   |             |      |  |   |            |  
|Net proceeds from warehouse credit facilities                                                 |  |                         | (172,013    | ) |      |   | 689,666     |      |  |   | 559,769    |  
|Net proceeds from issuance of asset backed commercial paper                                   |  |                         | 767,537     |   |      |   |            |      |  |   |           |  
|Proceeds from issuance of securitization bond financing, net of fees                          |  |                         | 4,269,559   |   |      |   | 3,178,803   |      |  |   | 1,229,254  |  
|Payments on securitization bond financing                                                     |  |                         | (1,984,093  | ) |      |   | (960,156    | )    |  |   | (243,831   | )
|Proceeds from sale of common stock through employee stock plans                               |  |                         | 7,198       |   |      |   | 5,888       |      |  |   | 4,910      |  
|Proceeds from preferred stock offering of consolidated subsidiary                             |  |                         |            |   |      |   | 97,922      |      |  |   |           |  
|Proceeds from initial public offering and concurrent private placement, net of offering costs |  |                         |            |   |      |   |            |      |  |   | 38,294     |  
|Other                                                                                         |  |                         |            |   |      |   | 1,238       |      |  |   | (7,112     | )
|Payment by consolidated subsidiary of preferred stock dividends                               |  |                         | (9,978      | ) |      |   | (3,656      | )    |  |   |           |  
|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  
|Net cash provided by financing activities                                                     |  |                         | 2,878,210   |   |      |   | 3,009,705   |      |  |   | 1,581,284  |  
|Effect of exchange rate changes on cash                                                       |  |                         | (409        | ) |      |   | 18          |      |  |   |           |  
|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  
|Net (decrease) increase in cash and cash equivalents                                          |  |                         | 9,559       |   |      |   | 8,036       |      |  |   | 15,819     |  
|Beginning balance, cash and cash equivalents                                                  |  |                         | 35,155      |   |      |   | 27,119      |      |  |   | 11,300     |  
|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  
|Ending balance, cash and cash equivalents                                                     |  | $                       | 44,714      |   |      | $ | 35,155      |      |  | $ | 27,119     |  
|                                                                                              |  |                         |             |   |      |   |             |      |  |   |            |  

The accompanying notes are an integral part of these consolidated financial statements.



F-7



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2005, 2004 and 2003

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The consolidated financial statements include the accounts of Accredited Home Lenders Holding Co. (AHLHC), a Delaware corporation, and its
wholly owned subsidiaries Accredited Home Lenders, Inc. (AHL), AHLs wholly owned subsidiary Accredited Mortgage Loan REIT Trust (the REIT) and the recently formed subsidiary Accredited Home Lenders Canada, Inc. (AHLC),
(collectively referred to as Accredited). The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. All intercompany balances and
transactions are eliminated in consolidation.

Accredited engages in the business of originating, financing, securitizing, selling and
servicing non-prime mortgage loans secured by residential real estate. Accredited focuses on borrowers who may not meet conforming underwriting guidelines because of higher loan-to-value ratios, the nature or absence of income documentation, limited
credit histories, high levels of consumer debt, or past credit difficulties. Accredited originates loans primarily based upon the borrowers willingness and ability to repay the loan and the adequacy of the collateral.

Through its REIT subsidiary, Accredited securitizes non-prime mortgage loans originated by AHL. Generally, the REIT acquires mortgage assets and assumes
funding obligations from AHL, which are accounted for at AHLs carrying value, as contributions from AHL.

AHL also provides operating
facilities, administration and loan servicing for the REIT. The REIT is, therefore, economically and operationally dependent on AHL, and, as such, the REITs results of operation or financial condition would not be indicative of the conditions
that would have existed for its results of operations or financial condition if it had operated as an unaffiliated entity.

Use of
Estimates

The preparation of our financial statements requires us to make estimates and assumptions. These estimates and assumptions
affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although we base our estimates and assumptions on historical experience and
on various other factors that we believe to be reasonable under the circumstances, our management exercises significant judgment in the final determination of our estimates. Actual results may differ from these estimates. The following areas require
significant judgments by management:



| |  |  | lower of cost or market valuation allowance
| | - |  | -------------------------------------------



| |  |  | provisions for losses and repurchase
| | - |  | ------------------------------------



| |  |  | interest rate risk, derivatives and hedging strategies
| | - |  | ------------------------------------------------------



| |  |  | income taxes
| | - |  | ------------

Cash and Cash Equivalents

For purposes of financial statement presentation, Accredited considers all liquid investments with an original maturity of three months
or less to be cash equivalents. All liquid assets with an original maturity of three months or less which are not readily available for use, including cash deposits, are classified as restricted cash.



F-8



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Mortgage Banking Activities

Accredited originates, finances, securitizes, services and sells mortgage loans secured by residential real estate. Accredited recognizes interest income
on loans held for sale and investment from the time that it originates the loan until the time the loans are sold. Interest income is also recognized over the life of the loans that Accredited has securitized in structures that require financing
treatment. Gains on sale of loans are recognized upon the sale of loans for a premium to various third-party investors under purchase and sale agreements. Loan sales may be either on a servicing retained or released basis. Loan servicing income
represents fees from interim servicing for whole loan buyers, and ancillary servicing revenue for loans that Accredited securitizes net of external servicing costs, if any. We do not recognize loan servicing income on our mortgage loans held for
investment.

Mortgage Loans Held for Sale

Mortgage loans held for sale are carried at the lower of amortized cost or fair value. We estimate fair value by evaluating a variety of market indicators including recent trades, outstanding commitments or current
investor yield requirements.

Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered.
Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from Accredited, (2) the transferee has the right (free of conditions that constrain it from taking advantage of that right) to pledge or
exchange the transferred assets, and (3) Accredited does not maintain effective control over the transferred assets through either (a) an agreement that entitles and obligates Accredited to repurchase or redeem them before their maturity
or (b) the ability to unilaterally cause the holder to return specific assets.

Gains or losses resulting from loan sales are
recognized at the time of sale, based on the difference between the net sales proceeds and the carrying value of the loans sold. During the years ended December 31, 2005, 2004 and 2003, Accredited sold $11.4 billion, $8.3 billion, and $6.1
billion, respectively, of loans with mortgage servicing rights released.

Certain whole loan sale contracts include provisions requiring
Accredited to repurchase a loan if a borrower fails to make one or more of the first loan payments due on the loan. In addition, an investor may request that Accredited refund a portion of the premium paid on the sale of mortgage loans if a loan is
prepaid in full within a certain amount of time from the date of sale. Accredited records a provision for estimated repurchases and premium recapture on loans sold, which is charged to gain on sale of loans.

Loans Held for Securitization

Accrediteds securitization program calls for the execution of one securitization transaction per calendar quarter. In support of this program, each month the Company identifies loans meeting the applicable investor characteristics and
transfers those loans from Loans Held for Sale to Loans Held for Securitization (held for investment).

After the loans are designated as
held for investment, the Company estimates the losses inherent in the portfolio at the balance sheet date and establishes an allowance for loan losses. The provision for loan losses on loans held for securitization is made in an amount sufficient to
maintain credit loss allowances at a level considered appropriate to cover probable losses in the portfolio. Accredited defines a loan as non-accruing at the time the loan becomes 90 days or more delinquent under its payment terms. Probable losses
are determined based



F-9



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



on segmenting the portfolio relating to their contractual delinquency status and applying Accrediteds historical loss experience. Accredited also uses
other analytical tools to determine the reasonableness of the allowance for loan losses. Loss estimates are reviewed periodically and adjustments are reported in earnings. As these estimates are influenced by factors outside of Accrediteds
control, there is uncertainty inherent in these estimates, making it reasonably possible that they could change. Carrying values are written down to fair value when the loan is foreclosed upon or deemed uncollectible.

Each quarter (typically the second month of each quarter), the Loans Held for Securitization, which are originated by and to this point have been held in
AHL, are contributed at the lower of cost or market (carrying amount), to the REIT. The carrying amount transferred to the REIT consists of the unpaid principal balance, the net deferred origination fees, the basis adjustment for fair
value hedge accounting (from funding to contribution date) and the allowance for loan losses. The loans remain in the Loans Held for Securitization for approximately 10 business days prior to the close of the securitization transaction and are
thereafter designated as Loans Held for Investment.

Loans Held for Investment and Securitization Bond Financing

Mortgage loans held for investment include loans that Accredited has securitized in structures that are accounted for as financings as well as mortgage
loans held for a scheduled securitization. During each year ended December 31, 2005 and 2004, Accredited completed four securitizations of mortgage loans totaling $4.2 billion and $3.3 billion, respectively, that were structured as financings
under SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilitiesa replacement of FASB Statement No. 125.

These securitizations are structured legally as sales, but for accounting purposes are treated as financings under SFAS No. 140. These
securitizations do not meet the qualifying special purpose entity criteria under SFAS No. 140 and related interpretations because after the loans are securitized, the securitization trusts may acquire derivatives relating to beneficial
interests retained by Accredited and, Accredited, as servicer, subject to applicable contractual provisions, has discretion, consistent with prudent mortgage servicing practices, to determine whether to sell or work out any loans securitized through
the securitization trusts that become troubled. Accordingly, the loans remain on the balance sheet as loans held for investment, retained interests are not created, and securitization bond financing replaces the warehouse debt or asset
backed commercial paper originally associated with the loans held for investment. Accredited records interest income on loans held for investment and interest expense on the bonds issued in the securitizations over the life of the securitizations.
Deferred debt issuance costs and discounts related to the bonds are amortized on a level yield basis over the estimated life of the bonds.

Accredited periodically evaluates the need for and the adequacy of the allowance for loan losses on its loans held for investment. Provision for loan losses on loans held for investment is made in an amount sufficient to maintain credit
loss allowances at a level considered appropriate to cover probable losses in the portfolio. Accredited defines a loan as non-accruing at the time the loan becomes 90 days or more delinquent under its payment terms. Probable losses are determined
based on segmenting the portfolio relating to their contractual delinquency status and applying Accrediteds historical loss experience. Accredited also uses other analytical tools to determine the reasonableness of the allowance for loan
losses. Loss estimates are reviewed periodically and adjustments are reported in earnings. As these estimates are influenced by factors outside of Accrediteds control, there is uncertainty inherent in these estimates, making it reasonably
possible that they could change. Carrying values are written down to fair value when the loan is foreclosed upon or deemed uncollectible.



F-10



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Derivative Financial Instruments

As part of Accrediteds interest rate management process, Accredited uses derivative financial instruments such as futures contracts, options
contracts, interest rate swap and interest rate cap agreements. It is not Accrediteds policy to use derivatives to speculate on interest rates. In accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging
Activities, as amended and interpreted, derivative financial instruments are reported on the consolidated balance sheets at their fair value.

Fair Value Hedges

Accredited designates certain derivative financial instruments as hedge instruments under SFAS
No. 133, and, at trade date, these instruments and their hedging relationship are identified, designated and documented. Accredited has implemented fair value hedge accounting on its mortgage loans held for sale, whereby certain derivatives are
designated as a hedge of the fair value of mortgage loans held for sale. This process includes linking derivatives to specific assets or liabilities on the balance sheet. Accredited also assesses, both at the hedges inception and on an ongoing
basis, whether the derivatives used in hedge transactions are highly effective in offsetting changes in fair values of hedged items. Changes in the fair value of such derivative instruments and changes in the fair value of the hedged assets, which
are determined to be effective, are recorded as a component of interest income in the period of change. When it is determined that a derivative is not highly effective as a hedge or that it has ceased to be a highly effective hedge, Accredited
discontinues hedge accounting. If hedge accounting is discontinued because it is determined that the derivative no longer qualifies as an effective hedge, the derivative will continue to be recorded on the balance sheet at its fair value. For
terminated hedges or hedges no longer qualifying as effective, the formerly hedged asset will no longer be adjusted for changes in fair value and any previously recorded adjustment to the hedged asset will be included in the carrying basis. These
amounts will be included in results of operations at the time of disposition of the asset. Should the hedge prove to be perfectly effective, the current period net impact to earnings would be minimal. Accordingly, the net amount recorded in the
statement of operations relating to fair value hedge accounting is referred to as hedge ineffectiveness.

Cash Flow Hedges

Pursuant to SFAS No. 133 hedge instruments have been designated as hedging the exposure to variability of cash flows from our
securitization debt attributable to interest rate risk. Cash flow hedge accounting requires that the effective portion of the gain or loss in the fair value of a derivative instrument designated as a hedge be reported as a component of other
comprehensive income in stockholders equity, and recognized into earnings in the period during which the hedged transaction affects earnings pursuant to SFAS No. 133. At the inception of the hedge and on an ongoing basis, Accredited
assesses whether the derivatives used in hedging transactions are highly effective in offsetting changes in cash flows of the hedged items. When it is determined that a derivative is not highly effective as a hedge, Accredited discontinues cash flow
hedge accounting prospectively. In the instance cash flow hedge accounting is discontinued, the derivative will continue to be recorded on the balance sheet at its fair value. Any change in the fair value of a derivative no longer qualifying as an
effective hedge is recognized in current period earnings. For terminated hedges or hedges that no longer qualify as effective, the effective portion previously recorded remains in other comprehensive income and continues to be amortized or accreted
into earnings with the hedged item. The ineffective portion on the derivative instrument is reported in current earnings as a component of interest expense.

For derivative financial instruments not designated as hedge instruments, unrealized changes in fair value are recognized in the period in which the changes occur and realized gains and losses are recognized in the
period when such instruments are settled.



F-11



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Furniture, Fixtures and Equipment

Furniture, fixtures and equipment are recorded at cost and depreciated on a straight-line basis over the estimated useful life of the asset. Projects in
process represent software development costs capitalized in accordance with Statement of Position 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal Use. These projects are not yet substantially complete or
ready for their intended use and therefore no depreciation has been recorded. These amounts will be reclassified to computer software upon their substantial completion and depreciated over their estimated useful life.

Accredited reviews its long-lived assets for impairment annually or when events or circumstances indicate that the carrying amount of these assets may
not be recoverable. An asset is considered impaired when the expected undiscounted cash flows over the remaining useful life are less than the net book value. When impairment is indicated for an asset, the amount of impairment loss is the excess of
the net book value over its fair value. No such impairments were recognized during 2005, 2004 or 2003.

Furniture, fixtures and equipment
were as follows at December 31:



|                                          |  |                                            |  |                |         |   |      |   |         |  
|----------------------------------------- |  | ------------------------------------------ |  | -------------- | ------- | - | ---- | - | ------- | -
|                                          |  | Estimated Useful Life (in years)           |  | 2005           |         |   | 2004 |  
|                                          |  |                                            |  | (in thousands) |        
|Office equipment                          |  | 3-5                                        |  | $              | 21,068  |   |      | $ | 17,968  |  
|Computer software                         |  | 2-3                                        |  |                | 24,459  |   |      |   | 16,426  |  
|Furniture and equipment                   |  | 5                                          |  |                | 8,039   |   |      |   | 7,227   |  
|Leasehold improvements                    |  | Lesser of 5 years or the life of the lease |  |                | 7,496   |   |      |   | 7,467   |  
|Projects in process                       |  |                                           |  |                | 6,253   |   |      |   | 3,136   |  
|                                          |  |                                            |  |                |         |   |      |   |         |  
|Furniture, fixtures and equipment, gross  |  |                                            |  |                | 67,315  |   |      |   | 52,224  |  
|Accumulated depreciation and amortization |  |                                            |  |                | (31,468 | ) |      |   | (17,461 | )
|                                          |  |                                            |  |                |         |   |      |   |         |  
|Furniture, fixtures and equipment, net    |  |                                            |  | $              | 35,847  |   |      | $ | 34,763  |  
|                                          |  |                                            |  |                |         |   |      |   |         |  

Loan Origination Costs and Fees

Loan origination fees and certain direct origination costs are deferred as an adjustment to the carrying value of the loans. These fees and costs are
recognized upon sale of loans to third-party investors or amortized over the life of the loan on a level yield basis for loans held for investment.

Provision for Losses

Provision for losses on loans held for investment is recorded in an amount sufficient to maintain the
allowance for loan losses at a level considered appropriate to cover probable losses on such loans. Market valuation adjustments have been recorded on real estate owned. These adjustments are based on estimate of probable losses, calculated using
loss frequency and loss severity rate assumptions and are based on the value that could reasonably expect to obtain from a sale, that is, other than in a forced or liquidation sale. Provision for losses also includes net losses on real estate owned.
Accredited periodically evaluates the estimates used in calculating expected losses and adjustments are reported in earnings. As these estimates are influenced by factors outside of Accrediteds control and as uncertainty is inherent in these
estimates, actual amounts charged-off could differ from amounts recorded.



F-12



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Interest Income

Interest income is recorded when earned. Interest income represents the interest earned on mortgage loans held for sale and on mortgage loans held for investment. For loans that are 90 days or more delinquent,
Accredited reverses income previously recognized but not collected, and ceases to accrue income until all past-due amounts are collected. In addition, Accredited calculates an effective yield based on the carrying amount of our residual interest in
off-balance sheet securitizations and Accrediteds then-current estimates of future cash flows and recognizes accretion income, which is included as a component of interest income. Interest income also includes revenue related to our mortgage
loans held for investment (on-balance sheet securitizations), contractually designated as servicing income but classified as interest income for accounting purposes.

Loan Servicing and Other Fees

Fees for servicing sold loans are credited to income when received.
Costs of servicing loans are expensed as incurred. Other loan fees, which represent income from the prepayment of loans, delinquent payment charges and miscellaneous loan services, are recorded as revenue when collected.

Escrow and Fiduciary Funds

Accredited maintains segregated bank accounts in trust for the benefit of investors for payments on securitized loans and mortgage loans serviced for investors. Accredited also maintains bank accounts for the benefit of borrowers
property tax and hazard insurance premium payments that are escrowed by borrowers. These bank accounts totaled $139.4 million and $101.9 million at December 31, 2005 and 2004, respectively, and are excluded from Accrediteds assets and
liabilities.

Income Taxes

Deferred tax assets and liabilities are determined based on temporary differences between financial reporting and tax basis of assets and liabilities and are measured by applying enacted tax rates and laws to taxable years in which such
temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

Real Estate Owned

Real estate
acquired in settlement of loans generally results when property collateralizing a loan is foreclosed upon or otherwise acquired by Accredited in satisfaction of the loan. Real estate acquired through foreclosure is carried at lower of cost or its
fair value less costs to dispose. Fair value is based on the net amount that Accredited could reasonably expect to receive for the asset in a current sale between a willing buyer and a willing seller, that is, other than in a forced or liquidation
sale. Adjustments to the carrying value of real estate owned are made through valuation allowances and charge-offs recognized through a charge to earnings. Legal fees and other direct costs incurred after foreclosure are expensed as incurred. At
December 31, 2005 and 2004, real estate owned amounting to $16.1 million and $6.1 million, net of valuation allowances, respectively, was included in prepaid and other assets.



F-13



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Advertising

Accredited utilizes nondirect response advertising. As such, advertising costs are expensed as incurred.

Stock-Based Compensation

Accredited accounts for stock-based compensation using the intrinsic value method prescribed in
Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock Issued to Employees and related interpretations. Accordingly, compensation cost for stock options is measured as the excess, if any, of the fair value of
Accrediteds stock at the date of grant over the grant price.

SFAS No. 123, Accounting for Stock-Based Compensation,
encourages, but does not require, companies to record compensation cost for stock-based employee compensation plans at fair value.

Accredited has adopted the disclosure only provisions of SFAS No. 123. Had compensation cost for Accrediteds stock-based compensation plans been determined based on the fair value at the grant date for awards consistent with the
provisions of SFAS No. 123, Accrediteds net income would have been reduced to the pro forma amounts in the following table.



|                                                                                                 |  |                                          |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------------ |  | ---------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                 |  | 2005                                     |         |   | 2004 |   |         | 2003 | 
|                                                                                                 |  | (in thousands, except per share amounts) |        
|Net income, as reported                                                                          |  | $                                        | 155,432 |   |      | $ | 130,778 |      |  | $ | 100,015 |  
|Effect of dilutive shares:                                                                       |  |                                          |         |   |      |   |         |      |  |   |         |  
|Add: Stock-based compensation included in reported net income, net of tax                        |  |                                          | 82      |   |      |   | 38      |      |  |   | 113     |  
|Deduct: Stock-based employee compensation expense determined using fair value method, net of tax |  |                                          | (3,488  | ) |      |   | (2,783  | )    |  |   | (1,758  | )
|                                                                                                 |  |                                          |         |   |      |   |         |      |  |   |         |  
|Pro forma net income                                                                             |  | $                                        | 152,026 |   |      | $ | 128,033 |      |  | $ | 98,370  |  
|                                                                                                 |  |                                          |         |   |      |   |         |      |  |   |         |  
|Earnings per share:                                                                              |  |                                          |         |   |      |   |         |      |  |   |         |  
|Basicas reported                                                                                |  | $                                        | 7.37    |   |      | $ | 6.42    |      |  | $ | 5.61    |  
|                                                                                                 |  |                                          |         |   |      |   |         |      |  |   |         |  
|Basicpro forma                                                                                  |  | $                                        | 7.21    |   |      | $ | 6.28    |      |  | $ | 5.52    |  
|                                                                                                 |  |                                          |         |   |      |   |         |      |  |   |         |  
|Dilutedas reported                                                                              |  | $                                        | 7.07    |   |      | $ | 6.07    |      |  | $ | 4.97    |  
|                                                                                                 |  |                                          |         |   |      |   |         |      |  |   |         |  
|Dilutedpro forma                                                                                |  | $                                        | 6.91    |   |      | $ | 5.94    |      |  | $ | 4.89    |  
|                                                                                                 |  |                                          |         |   |      |   |         |      |  |   |         |  



F-14



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



The fair value of each option grant and purchase right is estimated as of the date of the grant using
the Black-Scholes multiple option-pricing model. The underlying assumptions used to estimate the fair values of options granted under the Stock Option Plans and purchase rights granted under the Employee Stock Purchase Plan during the years ended
December 31 are as follows:



|                                                                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                          |  | 2005 |         |   | 2004 |   |         | 2003 | 
|Weighted average risk free rate for options                                                               |  |      | 3.62    | % |      |   | 2.42    | %    |  |   | 1.86    | %
|Weighted average risk free rate for purchase rights                                                       |  |      | 3.04    | % |      |   | 1.35    | %    |  |   | 1.12    | %
|Weighted average expected option life                                                                     |  |      | 2.7 yrs |   |      |   | 2.7 yrs |      |  |   | 2.7 yrs |  
|Expected purchase right life                                                                              |  |      | 0.5 yrs |   |      |   | 0.5 yrs |      |  |   | 0.4 yrs |  
|Expected stock price volatility for options                                                               |  |      | 44      | % |      |   | 54      | %    |  |   | 21      | %
|Expected stock price volatility for purchase rights                                                       |  |      | 41      | % |      |   | 48      | %    |  |   | 58      | %
|Expected dividend yield                                                                                   |  |      |        |   |      |   |        |      |  |   |        |  
|Weighted average fair value of options granted with an exercise price equal to market price on grant date |  | $    | 13.33   |   |      | $ | 12.54   |      |  | $ | 2.98    |  
|Weighted average fair value of purchase rights granted                                                    |  | $    | 12.65   |   |      | $ | 8.37    |      |  | $ | 3.57    |  

In December 2004, the Financial Accounting Standards Board issued a revision of SFAS No. 123,
Accounting for Stock-Based Compensation, which also supersedes APB 25, Accounting for Stock Issued to Employees. The revised standard eliminates the alternative to use Opinion 25s intrinsic value method of accounting and eliminates the
disclosure only provisions of SFAS No. 123. The compliance date for the revised standard was extended by the Securities and Exchange Commission (the SEC) in April 2005. The revised standard applies to all awards granted after
December 31, 2005 and requires the recognition of compensation expense in the financial statements for all share-based payment transactions subsequent to that date. The revised standard also requires the prospective recognition of compensation
expense in the financial statements for all unvested options after January 1, 2006. The adoption of SFAS 123R is not expected to be materially different from the pro forma expense disclosed. However, future changes to the various assumptions
used to determine the fair-value of awards issued or the amount and type of equity awards granted create uncertainty as to the amount of stock-based compensation expense realized. We will adopt SFAS 123R on January 1, 2006.

Other Comprehensive Income

Other
comprehensive net income includes unrealized gains and losses that are excluded from the consolidated Statements of Operations and are reported as a separate component in stockholders equity. The unrealized gains and losses include unrealized
gains and losses on the effective portion of cash flow hedges and foreign currency translation adjustments.



F-15



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Accumulated other comprehensive income was zero at December 31, 2003 and for the year ended
December 31, 2004 and 2005 was determined as follows:



|                                                                                                   |  |                |        |  
|-------------------------------------------------------------------------------------------------- |  | -------------- | ------ | -
|                                                                                                   |  | (In thousands) |       
|Balance at January 1, 2004                                                                         |  | $              |       |  
|Net unrealized gains on cash flow hedges, net of taxes of $1,325                                   |  |                | 2,024  |  
|Foreign currency translation adjustments                                                           |  |                | 18     |  
|                                                                                                   |  |                |        |  
|Balance at December 31, 2004                                                                       |  |                | 2,042  |  
|Net unrealized gains on cash flow hedges, net of taxes of $14,019                                  |  |                | 23,800 |  
|Reclassification adjustment into earnings for realized gain on derivatives, net of taxes of $5,815 |  |                | (8,893 | )
|Foreign currency translation adjustments                                                           |  |                | 2,472  |  
|                                                                                                   |  |                |        |  
|Balance at December 31, 2005                                                                       |  | $              | 19,421 |  
|                                                                                                   |  |                |        |  

Comprehensive income is determined as follows for the years ended December 31:



|                                                                                                                        |  |                |         |   |      |   |         |  
|----------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ---- | - | ------- | -
|                                                                                                                        |  | 2005           |         |   | 2004 |  
|                                                                                                                        |  | (In thousands) |        
|Net income                                                                                                              |  | $              | 155,432 |   |      | $ | 130,778 |  
|Net unrealized gains or losses on cash flow hedges, net of taxes of $14,019 and $1,325 respectively                     |  |                | 23,800  |   |      |   | 2,060   |  
|Reclassification adjustment into earnings for realized gain on derivatives, net of taxes of $5,815 and $0, respectively |  |                | (8,893  | ) |      |   | (36     | )
|Foreign currency translation adjustments                                                                                |  |                | 2,472   |   |      |   | 18      |  
|                                                                                                                        |  |                |         |   |      |   |         |  
|Total comprehensive income                                                                                              |  | $              | 172,811 |   |      | $ | 132,820 |  
|                                                                                                                        |  |                |         |   |      |   |         |  

Segment Reporting

Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief
operating decision maker in deciding how to allocate resources and in assessing performance. These segments should engage in business activities and have discrete financial information available, such as revenue, expenses, and assets. While
Accrediteds management monitors originations and sales gains by wholesale and retail channels, it does not record any of the actual financial results other than direct expenses by these groups. In addition, the retail originations have
generally been less than 10% of total originations over the past five years. Accordingly, Accredited operates in one reportable operating segment.

Reclassifications (in thousands)

Certain items in the prior year consolidated financial statements have been reclassified
to conform to the current year presentation. These reclassifications had no effect on reported net income. We have changed the presentation of our consolidated statements of operations to report provision for losses on repurchases ($736 and $3,102),
and provision for market reserve on loans held for sale ($8,135 and $12,862), as reductions to gain on sale of loans for the years ended December 31, 2004 and 2003, respectively. Previously these amounts were included in provision for losses.



F-16



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



We also reclassified the following items in the 2004 consolidated balance sheet:



| |  |  | $28,852 from other receivables to accrued interest receivable.
| | - |  | --------------------------------------------------------------



| |  |  | $15,457 from other receivables to derivative assets.
| | - |  | ----------------------------------------------------



| |  |  | $13,349 from other receivables to prepaid expenses and other assets.
| | - |  | --------------------------------------------------------------------



| |  |  | $3,900 from mortgage related securities and mortgage servicing rights to prepaid expenses and other assets.
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | $3,172 from other prepaid expenses and other assets to derivative assets.
| | - |  | -------------------------------------------------------------------------

The cash flow statement was revised to agree to the presentation described above.

Recently Issued
Accounting Pronouncements

In December 2004, the Financial Accounting Standards Board issued a revision of SFAS No. 123,
Accounting for Stock-Based Compensation, which also supersedes APB 25, Accounting for Stock Issued to Employees. The revised standard eliminates the alternative to use Opinion 25s intrinsic value method of accounting and eliminates the
disclosure only provisions of SFAS No. 123. The compliance date for the revised standard was extended by the Securities and Exchange Commission (the SEC) in April 2005. The revised standard applies to all awards granted after
December 31, 2005 and requires the recognition of compensation expense in the financial statements for all share-based payment transactions subsequent to that date. The revised standard also requires the prospective recognition of compensation
expense in the financial statements for all unvested options after January 1, 2006. The adoption of SFAS 123R is not expected to be materially different from the pro forma expense disclosed. However, future changes to the various assumptions
used to determine the fair-value of awards issued or the amount and type of equity awards granted create uncertainty as to the amount of stock-based compensation expense realized. We will adopt SFAS 123R on January 1, 2006.

2. RESTRICTED CASH

Restricted cash consisted of the
following deposits at December 31:



|                                           |  |                |        |      |   |      
|------------------------------------------ |  | -------------- | ------ | ---- | - | -----
|                                           |  | 2005           |        | 2004
|                                           |  | (in thousands)
|Errors and omissions liability insurance   |  | $              | 4,200  |      | $ | 4,200
|Canada securitization financing collateral |  |                | 8,157  |      |   |     
|Asset backed commercial paper collateral   |  |                | 30,897 |      |   |     
|Other                                      |  |                | 2,953  |      |   | 389  
|                                           |  |                |        |      |   |      
|Total restricted cash                      |  | $              | 46,207 |      | $ | 4,589
|                                           |  |                |        |      |   |      

3. CONCENTRATIONS OF RISK

Significant Customers

During 2005, Accredited sold $2.7 billion, 1.8 billion, 1.6 billion and $1.3 billion in
loans to four separate investors, which represented 24%, 15%, 14% and 11%, respectively, of total loans sold. During 2004, Accredited sold $2.2 billion and $2.1 billion in loans to two separate investors, which represented 26% and 25%, respectively,
of total loans sold. During 2003, Accredited sold $1.7 billion and $1.1 billion in loans to the same two investors, which represented 28% and 18%, respectively, of total loans sold. No other sales to individual investors accounted for more than 10%
of total loans sold during 2005, 2004 and 2003.



F-17



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Credit Repurchase Risk

Accrediteds sales of mortgage loans are subject to standard mortgage industry representations and warranties, material violations of which may
require Accredited to repurchase one or more mortgage loans. Additionally, certain whole loan sale contracts include provisions requiring Accredited to repurchase a loan if a borrower fails to make one or more of the first loan payments due on the
loan. During the year ended December 31, 2005 and 2004 loans repurchased totaled $72.3 million and $41.9 million, respectively, pursuant to these provisions. The increase in repurchase activity results primarily from a modification to our
typical sales agreement requiring our buyers to notify us promptly of their intent to exercise their repurchase right coupled with a more diligent review of loan payment performance on the part of our buyers. At December 31, 2005 and 2004, the
reserve for potential future repurchase losses totaled $7.4 million and $5.1 million, respectively.

Loan Products

Accredited offers a range of non-prime mortgage and to a lesser degree Alt-A loan programs, including a variety of loan programs
for first and second mortgages and several niche programs for 100% combined loan to value (LTV) and second mortgages. The key distinguishing features of each program are the documentation required, the LTV, the mortgage and consumer
credit payment history, the property type and the credit score necessary to qualify under a particular program. Nevertheless, each program relies upon an analysis of each borrowers ability to repay, the risk that the borrower will not repay,
the fees and rates charged, the value of the collateral, the benefit provided to the borrower, and the loan amounts relative to the risk Accredited is taking.

In general, LTV maximums decrease with credit quality and within each credit classification. Additionally, LTV maximums vary depending on the property type. For example, LTV maximums for loans secured by
owner-occupied properties are higher than for loans secured by properties that are not owner-occupied. LTV maximums for Lite Documentation and Stated Income Programs are generally lower than the LTV maximums for corresponding Full Documentation
programs. Accrediteds maximum debt service-to-income ratios range from 50% to 55% for Full Documentation Programs and from 45% to 55% for Lite Documentation and Stated Income Programs.

Loans originated in the US have payment schedules based upon an interest rate that is (1) constant over the life of the loan, commonly referred to as
fixed-rate mortgages or FRMs, or (2) fixed for the initial six-months, two, three, five or seven years and adjusts after the initial fixed period and every six months thereafter, sometimes referred to as adjustable-rate
loans or ARMs. Generally, the payments on fixed-rate loans are calculated to fully repay the loans in 15 or 30 years. In the case of balloon loans, the payments are based on a 30-year or 40 year repayment schedule, with
the unpaid principal balance due in a balloon payment at the end of 15 years or 30 years. The payments on adjustable-rate loans are calculated to fully repay the loans in 30 years, with payment amount adjustments following interest rate
adjustments. Fixed-rate mortgages or adjustable-rate loans may have initial interest-only periods, typically five years, during which the monthly payments are limited to the amounts required to pay accrued interest due on the loans. At the end of
the interest-only periods, the monthly payments are adjusted to fully repay the loans over their remaining 25-year terms. Accredited does not currently offer, or expect to offer, an interest-only option in conjunction with the 40-year-due-in-30
amortization program.

Geographical Concentration

Properties securing the mortgage loans in Accrediteds servicing portfolio (loans held for sale, loans held for investment and off-balance sheet
securitizations), including loans subserviced, are geographically dispersed



F-18



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



throughout the United States. At December 31, 2005, 20% and 10% of the unpaid principal balance of mortgage loans in Accrediteds servicing
portfolio were secured by properties located in California and Florida, respectively. At December 31, 2004, 29% of the unpaid principal balance of mortgage loans in Accrediteds servicing portfolio was secured by properties located in
California. The remaining properties securing mortgage loans serviced did not exceed 10% in any other state at December 31, 2005 and 2004.

Loan originations are geographically dispersed throughout the United States and, to a much lesser extent, in Canada. During the year ended December 31, 2005, 19% and 11% of loans originated were collateralized by properties located in
California and Florida, respectively. During the years ended December 31, 2004 and 2003, 28% and 33%, respectively, of loans originated were collateralized by properties located in California. The remaining originations did not exceed 10% in
any other state during the years ended December 31, 2005, 2004 and 2003.

An overall decline in the economy or the residential real
estate market, or the occurrence of a natural disaster that is not covered by standard homeowners insurance policies, such as an earthquake, hurricane or wildfire, could decrease the value of mortgaged properties. This, in turn, would increase
the risk of delinquency, default or foreclosure on mortgage loans in our portfolio and restrict our ability to originate, sell, or securitize mortgage loans, which would significantly harm our business, financial condition and liquidity. We do not
expect the losses stemming from the recent hurricanes in the southeastern United States to have a material adverse impact on our business, financial condition, liquidity or results of operations.

4. MORTGAGE LOANS

Mortgage loans held for
saleMortgage loans held for sale were as follows at December 31:



|                                                 |  |                |           |   |      |   |           |  
|------------------------------------------------ |  | -------------- | --------- | - | ---- | - | --------- | -
|                                                 |  | 2005           |           |   | 2004 |  
|                                                 |  | (in thousands) |          
|Mortgage loans held for saleprincipal balance   |  | $              | 2,267,611 |   |      | $ | 1,805,620 |  
|Basis adjustment for fair value hedge accounting |  |                | 5,004     |   |      |   | 5         |  
|Net deferred origination costs                   |  |                | (2,584    | ) |      |   | 1,574     |  
|Market valuation allowance                       |  |                | (17,779   | ) |      |   | (17,065   | )
|                                                 |  |                |           |   |      |   |           |  
|Mortgage loans held for sale, net                |  | $              | 2,252,252 |   |      | $ | 1,790,134 |  
|                                                 |  |                |           |   |      |   |           |  

Mortgage loans held for investmentMortgage loans held for investment were as
follows at December 31:



|                                                 |  |                |           |   |      |   |           |  
|------------------------------------------------ |  | -------------- | --------- | - | ---- | - | --------- | -
|                                                 |  | 2005           |           |   | 2004 |  
|                                                 |  | (in thousands) |          
|Mortgage loans securitizedprincipal balance     |  | $              | 6,421,805 |   |      | $ | 4,101,982 |  
|Mortgage loans held for securitization(1)        |  |                | 899,803   |   |      |   | 642,451   |  
|Basis adjustment for fair value hedge accounting |  |                | (4,766    | ) |      |   | 12,365    |  
|Net deferred origination fees                    |  |                | (14,953   | ) |      |   | (5,902    | )
|Allowance for loan losses                        |  |                | (106,017  | ) |      |   | (60,138   | )
|                                                 |  |                |           |   |      |   |           |  
|Mortgage loans held for investment, net          |  | $              | 7,195,872 |   |      | $ | 4,690,758 |  
|                                                 |  |                |           |   |      |   |           |  

| | 
| | 

| | (1) | Includes $139.3 million in loans held for securitization in Canada at December 31, 2005.
| | --- | ----------------------------------------------------------------------------------------



F-19



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Provision for lossesActivity in the reserves was as follows for the years ended
December 31:



|                                   |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|---------------------------------- |  | -------------------------- | ------ | ------------------ | - | -------------- |  | - | --------- | - |  | -------------------- | ------ | - |  | - | -------
|                                   |  | Balance atBeginningof Year |        | ProvisionforLosses |   | Chargeoffs,net |  |   | Transfers |   |  | Balance atEnd ofYear
|                                   |  | (in thousands)            
|2005:                              |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|Mortgage loans held for investment |  | $                          | 60,138 |                    | $ | 50,714         |  | $ | (4,835    | ) |  | $                    |       |   |  | $ | 106,017
|Real estate owned                  |  |                            | 4,405  |                    |   | 12,178         |  |   | (5,858    | ) |  |                      |       |   |  |   | 10,725 
|                                   |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|Total                              |  | $                          | 64,543 |                    | $ | 62,892         |  | $ | (10,693   | ) |  | $                    |       |   |  | $ | 116,742
|                                   |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|2004:                              |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|Mortgage loans held for investment |  | $                          | 21,761 |                    | $ | 44,008         |  | $ | (1,732    | ) |  | $                    | (3,899 | ) |  | $ | 60,138 
|Real estate owned                  |  |                            | 2,328  |                    |   | 3,977          |  |   | (4,257    | ) |  |                      | 2,357  |   |  |   | 4,405  
|                                   |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|Total                              |  | $                          | 24,089 |                    | $ | 47,985         |  | $ | (5,989    | ) |  | $                    | (1,542 | ) |  | $ | 64,543 
|                                   |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|2003:                              |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|Mortgage loans held for investment |  | $                          | 4,550  |                    | $ | 15,718         |  | $ | (378      | ) |  | $                    | 1,871  |   |  | $ | 21,761 
|Real estate owned                  |  |                            | 2,092  |                    |   | 1,447          |  |   | (5,705    | ) |  |                      | 4,494  |   |  |   | 2,328  
|                                   |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        
|Total                              |  | $                          | 6,642  |                    | $ | 17,165         |  | $ | (6,083    | ) |  | $                    | 6,365  |   |  | $ | 24,089 
|                                   |  |                            |        |                    |   |                |  |   |           |   |  |                      |        |   |  |   |        

The following table summarizes the delinquency amounts for the serviced portfolio, including
mortgage loans and real estate owned, excludes loans serviced on an interim basis (30 days or less):



|                                          |  |                      |           |                                |                      |         |                      |  |                                |           |  |   |       
|----------------------------------------- |  | -------------------- | --------- | ------------------------------ | -------------------- | ------- | -------------------- |  | ------------------------------ | --------- |  | - | ------
|                                          |  | At December 31, 2005 |           |                                | At December 31, 2004
|                                          |  | TotalPrincipalAmount |           | DelinquentPrincipalOver90 Days |                      |         | TotalPrincipalAmount |  | DelinquentPrincipalOver90 Days
|                                          |  | (In thousands)      
|Mortgage loans held for sale(1)           |  | $                    | 2,267,553 |                                | $                    | 20,861  | (3)                  |  | $                              | 1,805,620 |  | $ | 18,556
|Mortgage loans held for investment        |  |                      | 7,321,608 |                                |                      | 71,361  | (3)                  |  |                                | 4,744,433 |  |   | 22,634
|Real estate owned                         |  |                      | 26,811    |                                |                      | 26,811  |                      |  |                                | 10,526    |  |   | 10,526
|                                          |  |                      |           |                                |                      |         |                      |  |                                |           |  |   |       
|On balance sheet portfolio                |  |                      | 9,615,972 |                                |                      | 119,033 |                      |  |                                | 6,560,579 |  |   | 51,716
|Mortgage loans sold servicing retained(2) |  |                      | 90,181    |                                |                      | 10,228  |                      |  |                                | 171,002   |  |   | 16,493
|                                          |  |                      |           |                                |                      |         |                      |  |                                |           |  |   |       
|Total serviced portfolio                  |  | $                    | 9,706,153 |                                | $                    | 129,261 |                      |  | $                              | 6,731,581 |  | $ | 68,209
|                                          |  |                      |           |                                |                      |         |                      |  |                                |           |  |   |       

---

|(1) | Includes loans repurchased.
|--- | ---------------------------

|(2) | Includes real estate owned, off balance sheet.
|--- | ----------------------------------------------

|(3) | For loans 90 days or more delinquent we cease to accrue interest income and reverse all previously accrued but uncollected income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------



F-20



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



5. DERIVATIVE FINANCIAL INSTRUMENTS

Fair Value Hedges

Accredited
uses hedge accounting in accordance with SFAS No. 133 for certain derivative financial instruments used to hedge its mortgage loans held for sale and mortgage loans held for investment. At December 31, 2005 and 2004 fair value hedge basis
adjustments of $5.0 million and $5,000, respectively, are included as an addition to mortgage loans held for sale. Hedge ineffectiveness associated with these fair value hedges of $.3 million and $1.2 million was recorded in earnings during the
years ended December 31, 2005 and 2004, respectively, and is included as an addition to gain on sale of loans in the consolidated statements of operations.

At December 31, 2005 and 2004, fair value hedge basis adjustments of ($4.8 million) and $12.4 million, respectively, are included in loans held for investment.

Cash Flow Hedges

Accredited
utilizes cash flow hedge accounting on the variable rate portion of its securitization debt in accordance with the provisions of SFAS No. 133. Effective unrealized gains, net of effective unrealized losses, associated with cash flow hedges of
$37.8 million, reduced by related tax expense of $14.0 million, were recorded in other comprehensive income during the year ended December 31, 2005, which is reported as a component of stockholders equity. These contracts settle on
various dates ranging from March 2006 to March 2015. A total of $22.7 million in net effective gains before taxes, included in other comprehensive income at December 31, 2005, is expected to be recognized in earnings during the next twelve
months. Hedge ineffectiveness associated with cash flow hedges of $2.0 million was recorded in earnings during the year ended December 31, 2005 and is included as a component of interest expense in the consolidated statements of operations.

During the third quarter 2005, Accredited implemented the use of cash flow hedge accounting on its variable rate debt in Canada under SFAS
No. 133.



F-21



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Futures Contracts, Options Contracts, Interest Rate Swap and Cap Agreements and Margin Accounts

At December 31, 2005 Accredited had outstanding Eurodollar futures contracts, options contracts, interest rate swap agreements
and interest rate cap agreements that were designated as hedge instruments. At December 31, 2005 and 2004, the fair value of the margin account balances required for these derivatives and the futures contracts was $69.9 million and $15.5
million, respectively. At December 31, 2005, the fair value of the options contracts, interest rate swap and cap agreements was $4.7 million, $14.7 million and $53 thousand, respectively. At December 31, 2004, the fair value of the options
contracts, interest rate swap and cap agreements was $1.0 million, $1.8 million and $0.3 million, respectively. The total net liquidation value at December 31, 2005 and 2004 of these derivatives and related margin account balances was
$87.6 million and $18.6 million, respectively. A gain of $1.9 million on derivative instruments not designated for SFAS No. 133 hedge accounting treatment was recorded in interest expense on the statement of operations during the year
ended December 31, 2005 relating to the gain in value of interest rate cap agreements and interest rate swap agreements. The change in the fair value of derivative financial instruments and the related hedged asset recorded in the statements of
operations was as follows:



|                           |  |                |         |   |                 |   |         |             |  |   |             |   |  |       |        |   |  |   |         |  
|-------------------------- |  | -------------- | ------- | - | --------------- | - | ------- | ----------- |  | - | ----------- | - |  | ----- | ------ | - |  | - | ------- | -
|                           |  | InterestIncome |         |   | InterestExpense |   |         | Gain onSale |  |   | OtherIncome |   |  | Total |       
|                           |  | (In thousands) |        
|Year ended December 31,    |  |                |         |   |                 |   |         |             |  |   |             |   |  |       |        |   |  |   |         |  
|2005:                      |  |                |         |  
|Net unrealized gain (loss) |  | $              | (4,384  | ) |                 | $ | (20,178 | )           |  | $ | (11,063     | ) |  | $     |       |   |  | $ | (35,625 | )
|Net realized gain (loss)   |  |                |        |   |                 |   | 38,241  |             |  |   | 32,664      |   |  |       | 46     |   |  |   | 70,951  |  
|                           |  |                |         |   |                 |   |         |             |  |   |             |   |  |       |        |   |  |   |         |  
|Total                      |  | $              | (4,384  | ) |                 | $ | 18,063  |             |  | $ | 21,601      |   |  | $     | 46     |   |  | $ | 35,326  |  
|                           |  |                |         |   |                 |   |         |             |  |   |             |   |  |       |        |   |  |   |         |  
|2004:                      |  |                |         |  
|Net unrealized gain (loss) |  | $              | (6,524  | ) |                 | $ | 4,487   |             |  | $ | 10,016      |   |  | $     | 795    |   |  | $ | 8,774   |  
|Net realized gain (loss)   |  |                | (3,578  | ) |                 |   | (2,225  | )           |  |   | (11,217     | ) |  |       | (689   | ) |  |   | (17,709 | )
|                           |  |                |         |   |                 |   |         |             |  |   |             |   |  |       |        |   |  |   |         |  
|Total                      |  | $              | (10,102 | ) |                 | $ | 2,262   |             |  | $ | (1,201      | ) |  | $     | 106    |   |  | $ | (8,935  | )
|                           |  |                |         |   |                 |   |         |             |  |   |             |   |  |       |        |   |  |   |         |  
|2003:                      |  |                |         |  
|Net unrealized gain (loss) |  | $              | (1,244  | ) |                 | $ |        |             |  | $ | 4,919       |   |  | $     | 4,123  |   |  | $ | 7,798   |  
|Net realized gain (loss)   |  |                | (3,353  | ) |                 |   |        |             |  |   | (13,126     | ) |  |       | (5,083 | ) |  |   | (21,562 | )
|                           |  |                |         |   |                 |   |         |             |  |   |             |   |  |       |        |   |  |   |         |  
|Total                      |  | $              | (4,597  | ) |                 | $ |        |             |  | $ | (8,207      | ) |  | $     | (960   | ) |  | $ | (13,764 | )
|                           |  |                |         |   |                 |   |         |             |  |   |             |   |  |       |        |   |  |   |         |  



F-22



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



6. CREDIT FACILITIES

Credit facilities consisted of the following:



|                                                                |  |                  |           |                   |   |          
|--------------------------------------------------------------- |  | ---------------- | --------- | ----------------- | - | ---------
|                                                                |  | December 31,2005 |           | December 31, 2004
|                                                                |  | (In thousands)  
|A $650 million warehouse credit facility expiring February 2007 |  | $                | 472,457   |                   | $ | 404,816  
|A $500 million warehouse credit facility expiring April 2006    |  |                  | 385,317   |                   |   | 376,290  
|A $650 million warehouse credit facility expiring July 2007     |  |                  | 315,812   |                   |   | 277,280  
|A $600 million warehouse credit facility expiring December 2006 |  |                  | 303,953   |                   |   | 210,979  
|A $660 million warehouse credit facility expiring December 2007 |  |                  | 281,428   |                   |   | 266,436  
|A $600 million warehouse credit facility expiring July 2006     |  |                  | 135,353   |                   |   | 371,213  
|A $171.6 million warehouse credit facility expiring June 2006   |  |                  | 127,826   |                   |   |         
|A $40 million warehouse credit facility expiring November 2006  |  |                  | 9,513     |                   |   | 28,826   
|A $300 million warehouse credit facility expiring January 2007  |  |                  | 5,923     |                   |   | 269,020  
|$1 billion in asset-backed commercial paper                     |  |                  | 767,537   |                   |   |         
|                                                                |  |                  |           |                   |   |          
|Total credit facilities                                         |  | $                | 2,805,119 |                   | $ | 2,204,860
|                                                                |  |                  |           |                   |   |          

Outstanding credit facilities consist of committed warehouse lines and asset-backed commercial
paper. The outstanding warehouse facilities bear interest based on one-month LIBOR (one-month bankers acceptance rate for Canada) plus a spread. The spread over LIBOR varies depending on the mortgage asset class being financed. The interest
rates (One-Month LIBOR plus the spread) ranged from 4.10% to 7.89% as of December 31, 2005.

Starting in the second quarter of 2005,
Accredited began issuing commercial paper in the form of short-term secured liquidity notes (SLNs) with initial maturities ranging from one to 180 days and also issued $40.0 million of subordinated notes maturing on May 25, 2010. In
order to issue the debt, Accredited established a special purpose, bankruptcy remote Delaware statutory trust. The trust entered into agreements with third parties who act as back-up liquidity providers. The SLNs bear interest at customary
commercial paper market rates, which vary depending on the prevailing market conditions. For the year ended December 31, 2005, the average borrowings outstanding under this facility were $829.7 million, the maximum amount outstanding at any
month-end during the year was $988.5 million, and the weighted average interest rate was approximately 3.97%.

The above facilities are
collateralized by substantially all mortgage loans held for sale, certain restricted cash and unsold portions of securitized debt.

At
December 31, 2005, Accredited was in compliance with all covenant requirements for each of the facilities. Accrediteds warehouse and other credit facilities contain customary covenants including minimum liquidity, profitability and net
worth requirements and limitations on other indebtedness. If Accredited fails to comply with any of these covenants or otherwise defaults under a facility, the lender has the right to terminate the facility and require immediate repayment that may
require sale of the collateral at less than optimal terms. In addition, if Accredited defaults under one facility, it would generally trigger a default under Accrediteds other facilities.

Accredited anticipates that its borrowings will be repaid from net proceeds from the sale of loans and other assets, cash flows from operations, or from
refinancing the borrowings.



F-23



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



The following summarizes activity in all warehouse credit facilities during the years ended
December 31:



|                                                            |  |                        |           |   |      |   |           |      |  |   |           |  
|----------------------------------------------------------- |  | ---------------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | -
|                                                            |  | 2005                   |           |   | 2004 |   |           | 2003 | 
|                                                            |  | (dollars in thousands) |          
|Average balance outstanding                                 |  | $                      | 2,028,114 |   |      | $ | 2,005,828 |      |  | $ | 1,256,156 |  
|Maximum amount outstanding at any month-end during the year |  |                        | 2,391,848 |   |      |   | 2,437,836 |      |  |   | 1,548,891 |  
|Weighted average interest rate during the year              |  |                        | 4.31      | % |      |   | 2.74      | %    |  |   | 2.46      | %

7. SECURITIZATION BOND FINANCING

Securitization bond financing consisted of the following:



|                                                                                                                                                                                                                                                                                                |  |                   |           |   |                  |   |           |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                                                                                                                                                                                                                |  | December 31, 2005 |           |   | December 31,2004 |  
|                                                                                                                                                                                                                                                                                                |  | (In thousands)    |          
|Series 2002-1 securitization with a stated maturity date of July 25, 2032 and an interest rate of 4.93% for the fixed portion of the bond
and One-Month LIBOR plus 0.32% for the variable rate portion of the bond                                                                              |  | $                 | 30,595    |   |                  | $ | 64,644    |  
|Series 2002-2 securitization with a stated maturity date range of January 25, 2033 through February 25, 2033 and an interest rate of
4.48% for the fixed portion of the bond and a range of One-Month LIBOR plus 0.49% to One-Month LIBOR plus 0.50% for the variable rate portions of the bond |  |                   | 106,039   |   |                  |   | 221,021   |  
|Series 2003-1 securitization with a stated maturity date of June 25, 2033 and an interest rate of 3.58% for the fixed portion of the bond
and a range of One-Month LIBOR plus 0.35% to One-Month LIBOR plus 0.38% for the variable rate portions of the bond                                    |  |                   | 78,564    |   |                  |   | 147,530   |  
|Series 2003-2 securitization with a stated maturity date of October 25, 2033 and an interest rate of 4.23% for the fixed portion of the
bond and a range of One-Month LIBOR plus 0.35% to One-Month LIBOR plus 0.37% for the variable rate portions of the bond                                 |  |                   | 136,949   |   |                  |   | 251,278   |  
|Series 2003-3 securitization with a stated maturity date of January 25, 2034 and an interest rate of 4.46% for the fixed portion of the
bond and One-Month LIBOR plus 0.38% for the variable rate portions of the bond                                                                          |  |                   | 191,137   |   |                  |   | 342,386   |  
|Series 2004-1 securitization with a stated maturity date of April 25, 2034 and an interest rate of One-Month LIBOR plus
0.30%                                                                                                                                                                   |  |                   | 221,562   |   |                  |   | 384,857   |  
|Series 2004-2 securitization with a stated maturity date of July 25, 2034 and an interest rate range of One-Month LIBOR plus 0.29% to
One-Month LIBOR plus 0.30%                                                                                                                                |  |                   | 382,817   |   |                  |   | 604,229   |  
|Series 2004-3 securitization with a stated maturity date of October 25, 2034 and an interest rate range of 2.90% to 5.25% for the fixed
portions of the bond and a range of One-Month LIBOR plus 0.17% to One-Month LIBOR plus 2.50% for the variable rate portions of the bond                 |  |                   | 591,354   |   |                  |   | 928,914   |  
|Series 2004-4 securitization with a stated maturity date of January 25, 2035 and an interest rate of 5.25% for the fixed portion of the
bond and a range of One-Month LIBOR plus 0.15% to One-Month LIBOR plus 1.80% for the variable rate portions of the bond                                 |  |                   | 686,804   |   |                  |   | 1,012,214 |  
|Series 2005-1 securitization with a stated maturity date of April 25, 2035 and an interest rate of range of One-Month LIBOR plus 0.10% to
One-Month LIBOR plus 2.50%                                                                                                                            |  |                   | 687,766   |   |                  |   |          |  
|Series 2005-2 securitization with a stated maturity date of July 25, 2035 and an interest rate of range of One-Month LIBOR plus 0.10% to
One-Month LIBOR plus 2.50%                                                                                                                             |  |                   | 841,552   |   |                  |   |          |  
|Series 2005-3 securitization with a stated maturity date of September 25, 2035 and an interest rate of range of One-Month LIBOR plus
0.10% to One-Month LIBOR plus 1.70%                                                                                                                        |  |                   | 1,044,619 |   |                  |   |          |  
|Series 2005-4 securitization with a stated maturity date of December 25, 2035 and an interest rate of range of One-Month LIBOR plus 0.08%
to One-Month LIBOR plus 2.50%                                                                                                                         |  |                   | 1,173,660 |   |                  |   |          |  
|Private placement of Canadian mortgages through a multi-seller conduit bearing interest at prevailing commercial paper rate plus 0.27% with no
stated maturity date                                                                                                                             |  |                   | 70,934    |   |                  |   |          |  
|                                                                                                                                                                                                                                                                                                |  |                   |           |   |                  |   |           |  
|                                                                                                                                                                                                                                                                                                |  |                   | 6,244,352 |   |                  |   | 3,957,073 |  
|Unamortized bond discounts                                                                                                                                                                                                                                                                      |  |                   | (3,532    | ) |                  |   | (2,958    | )
|                                                                                                                                                                                                                                                                                                |  |                   |           |   |                  |   |           |  
|Total securitization bond financing, net                                                                                                                                                                                                                                                        |  | $                 | 6,240,820 |   |                  | $ | 3,954,115 |  
|                                                                                                                                                                                                                                                                                                |  |                   |           |   |                  |   |           |  



F-24



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



The bonds are collateralized by loans held for investment with an aggregate outstanding principal
balance of $6.4 billion and $4.1 billion as of December 31, 2005 and December 31, 2004, respectively. Unamortized debt issuance costs, included in prepaid and other assets, are $19.8 million and $14.1 million at
December 31, 2005 and December 31, 2004, respectively.

Amounts collected on the mortgage loans are remitted to the respective
trustees, who in turn distribute such amounts each month to the bondholders, together with other amounts received related to the mortgage loans, net of fees payable to Accredited, the trustee and the insurer of the bonds. Any remaining funds after
payment of fees and distribution of principal and interest is known as excess interest.

The securitization agreements require that a
certain level of overcollateralization be maintained for the bonds. A portion of the excess interest may be initially distributed as principal to the bondholders to increase the level of overcollateralization. Once a certain level of
overcollateralization has been reached, excess interest is no longer distributed as principal to the bondholders, but, rather, is passed through to Accredited. Should the level of overcollateralization fall below a required level, excess interest
will again be paid as principal to the bondholders until the required level has been reached.

The securitization agreements provide that
if delinquencies or losses on the underlying mortgage loans exceed certain maximums, the required levels of credit enhancement would be increased.

Due to the potential for prepayments of mortgage loans, the early distribution of principal to the bondholders and the optional clean-up call, the bonds are not necessarily expected to be outstanding through the stated maturity date set
forth above.

The following table summarizes the expected repayments relating to the securitization bond financing at December 31,
2005 and are based on anticipated receipts of principal and interest on underlying mortgage loan collateral using historical prepayment speeds:



|                         |  |                |           |  
|------------------------ |  | -------------- | --------- | -
|Year Ending December 31: |  | (In thousands) |          
|2006                     |  | $              | 2,323,851 |  
|2007                     |  |                | 1,623,797 |  
|2008                     |  |                | 780,669   |  
|2009                     |  |                | 460,284   |  
|2010                     |  |                | 334,691   |  
|Thereafter               |  |                | 721,060   |  
|Discount                 |  |                | (3,532    | )
|                         |  |                |           |  
|Total                    |  | $              | 6,240,820 |  
|                         |  |                |           |  

8. INCOME TAXES

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.



F-25



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



The tax effects of significant items comprising Accrediteds net deferred tax (liability) asset
were as follows:



|                                      |  |                   |         |   |                  |   |         |  
|------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                      |  | December 31, 2005 |         |   | December 31,2004 |  
|                                      |  | (In thousands)    |        
|Deferred tax assets:                  |  |                   |         |   |                  |   |         |  
|Loans held for sale                   |  | $                 | 6,303   |   |                  | $ | 13,071  |  
|Market reserve on loans held for sale |  |                   | 8,639   |   |                  |   | 8,659   |  
|Loan securitizations                  |  |                   | 54,991  |   |                  |   | 16,921  |  
|State taxes                           |  |                   | 6,151   |   |                  |   | 4,594   |  
|Other reserves and accruals           |  |                   | 12,289  |   |                  |   | 2,491   |  
|                                      |  |                   |         |   |                  |   |         |  
|Total deferred tax assets             |  |                   | 88,373  |   |                  |   | 45,736  |  
|                                      |  |                   |         |   |                  |   |         |  
|Deferred tax liabilities:             |  |                   |         |   |                  |   |         |  
|Mortgage-related securities           |  |                   | (10,800 | ) |                  |   | (10,161 | )
|Cash flow hedging                     |  |                   | (9,549  | ) |                  |   | (1,325  | )
|                                      |  |                   |         |   |                  |   |         |  
|Total deferred tax liabilities        |  |                   | (20,349 | ) |                  |   | (11,486 | )
|                                      |  |                   |         |   |                  |   |         |  
|Net deferred tax asset                |  | $                 | 68,024  |   |                  | $ | 34,250  |  
|                                      |  |                   |         |   |                  |   |         |  

The income tax provision consists of the following for the years ended December 31:



|                                   |  |                |         |   |      |   |         |      |  |   |       
|---------------------------------- |  | -------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------
|                                   |  | 2005           |         |   | 2004 |   |         | 2003
|                                   |  | (in thousands)
|Current:                           |  |                |         |   |      |   |         |      |  |   |       
|Federal                            |  | $              | 120,274 |   |      | $ | 86,880  |      |  | $ | 54,003
|State                              |  |                | 23,711  |   |      |   | 17,931  |      |  |   | 11,521
|                                   |  |                |         |   |      |   |         |      |  |   |       
|Total current provision            |  |                | 143,985 |   |      |   | 104,811 |      |  |   | 65,524
|                                   |  |                |         |   |      |   |         |      |  |   |       
|Deferred:                          |  |                |         |   |      |   |         |      |  |   |       
|Federal                            |  |                | (35,091 | ) |      |   | (16,640 | )    |  |   | 94    
|State                              |  |                | (6,908  | ) |      |   | (2,882  | )    |  |   | 929   
|                                   |  |                |         |   |      |   |         |      |  |   |       
|Total deferred provision (benefit) |  |                | (41,999 | ) |      |   | (19,522 | )    |  |   | 1,023 
|                                   |  |                |         |   |      |   |         |      |  |   |       
|Total provision                    |  | $              | 101,986 |   |      | $ | 85,289  |      |  | $ | 66,547
|                                   |  |                |         |   |      |   |         |      |  |   |       

The deferred income tax expense resulted from temporary differences in the recognition of revenues
and expenses for tax and financial statement purposes. The primary sources of these differences were the origination and reversal of the following: mortgage securitizations where taxable income has been recognized in excess of book income, loans
held for sale at year end where taxable income recognized has been less than book income and various reserves and accruals in which book deductions exceed tax deductions.



F-26



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



The following is a reconciliation of the provision computed using the statutory federal income tax
rate to the income tax provision reflected in the statements of operations for the years ended December 31:



|                                         |  |                |         |   |      |   |        |      |  |   |       
|---------------------------------------- |  | -------------- | ------- | - | ---- | - | ------ | ---- |  | - | ------
|                                         |  | 2005           |         |   | 2004 |   |        | 2003
|                                         |  | (in thousands)
|Federal income tax at statutory rate     |  | $              | 93,589  |   |      | $ | 76,903 |      |  | $ | 58,297
|State income tax, net of federal effects |  |                | 9,942   |   |      |   | 9,392  |      |  |   | 8,092 
|REIT dividends on preferred stock        |  |                | (3,492  | ) |      |   | (1,279 | )    |  |   |      
|Other                                    |  |                | 1,947   |   |      |   | 273    |      |  |   | 158   
|                                         |  |                |         |   |      |   |        |      |  |   |       
|Total provision                          |  | $              | 101,986 |   |      | $ | 85,289 |      |  | $ | 66,547
|                                         |  |                |         |   |      |   |        |      |  |   |       

Accredited recorded $4.8 million, $7.0 million and $2.1 million, during 2005, 2004 and 2003,
respectively, as a reduction in income taxes payable for corporate tax deductions arising from the sale by employees of common stock they acquired from employee stock plans prior to the fulfillment of the required tax holding periods for such stock.
These benefits have been reflected as additional paid in capital in the accompanying consolidated statements of stockholders equity.

9. ACCOUNTS
PAYABLE AND ACCRUED LIABILITIES

Accounts payable and accrued liabilities were as follows at December 31:



|                                              |  |                |        |      |   |       
|--------------------------------------------- |  | -------------- | ------ | ---- | - | ------
|                                              |  | 2005           |        | 2004
|                                              |  | (in thousands)
|Accrued liabilitiespayroll                   |  | $              | 28,116 |      | $ | 20,678
|Accrued liabilitiesgeneral                   |  |                | 34,627 |      |   | 18,401
|Reserve for repurchases and premium recapture |  |                | 10,751 |      |   | 7,536 
|                                              |  |                |        |      |   |       
|Total                                         |  | $              | 73,494 |      | $ | 46,615
|                                              |  |                |        |      |   |       



F-27



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Activity in the reserve for repurchases and premium recapture included in accrued liabilities was as
follows for the years ended December 31:



|                              |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|----------------------------- |  | -------------------------- | ----- | ---------------------- | - | -------------- |  | - | -------------------- | - |  | - | ------
|                              |  | Balance atBeginningof Year |       | Additions toReserve(1) |   | Chargeoffs,net |  |   | Balance atEnd ofYear
|                              |  | (in thousands)            
|2005:                         |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|Reserve for repurchases       |  | $                          | 5,126 |                        | $ | 4,120          |  | $ | (1,812               | ) |  | $ | 7,434 
|Reserve for premium recapture |  |                            | 2,410 |                        |   | 8,318          |  |   | (7,411               | ) |  |   | 3,317 
|                              |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|Total                         |  | $                          | 7,536 |                        | $ | 12,438         |  | $ | (9,223               | ) |  | $ | 10,751
|                              |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|2004:                         |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|Reserve for repurchases       |  | $                          | 5,445 |                        | $ | 736            |  | $ | (1,055               | ) |  | $ | 5,126 
|Reserve for premium recapture |  |                            | 2,470 |                        |   | 3,943          |  |   | (4,003               | ) |  |   | 2,410 
|                              |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|Total                         |  | $                          | 7,915 |                        | $ | 4,679          |  | $ | (5,058               | ) |  | $ | 7,536 
|                              |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|2003:                         |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|Reserve for repurchases       |  | $                          | 2,888 |                        | $ | 3,102          |  | $ | (545                 | ) |  | $ | 5,445 
|Reserve for premium recapture |  |                            | 1,374 |                        |   | 2,996          |  |   | (1,900               | ) |  |   | 2,470 
|                              |  |                            |       |                        |   |                |  |   |                      |   |  |   |       
|Total                         |  | $                          | 4,262 |                        | $ | 6,098          |  | $ | (2,445               | ) |  | $ | 7,915 
|                              |  |                            |       |                        |   |                |  |   |                      |   |  |   |       

---

|(1) | Reduces gain on sale of loans
|--- | -----------------------------

10. FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amounts of financial instruments such as cash and cash equivalents, restricted cash and accrued interest receivable and
payable are reasonable estimates of their fair value because of the short maturity of these items. The carrying amounts of warehouse credit facilities are reasonable estimates of their fair value because of their short maturity and interest rates
that adjust with current market rates. Accredited ascribes no value to loan origination commitments because there are no interest rate-lock commitments on our primary loan products. The rates at which Accredited has committed to sell loans
approximate current market values and, therefore, no value has been ascribed to the forward sale commitments.

Derivative financial
instruments are carried in the consolidated balance sheets at their fair value. Fair value for derivative financial instruments is based on quoted market prices.

The following methods and assumptions were used to estimate the fair value of other financial instruments carried at cost in our consolidated balance sheet for which it is practicable to estimate fair value. However,
the estimates presented herein are not necessarily indicative of the amounts that Accredited could realize in a current market exchange.

Mortgage Loans Held for Sale and Loans Held for InvestmentWe estimate fair value by evaluating a variety of market indicators including recent trades, outstanding commitments or current investor yield requirements.

Securitization Bond FinancingFair value is determined using interest rates, credit spreads and
prepayment assumptions as of each balance sheet date which investors could use to price securities having similar principal and interest cash flows.



F-28



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



Estimated fair values for these financial instruments were as follows at December 31:



|                                                     |  |                |           |                     |   |               |  |                     |           |  |   |          
|---------------------------------------------------- |  | -------------- | --------- | ------------------- | - | ------------- |  | ------------------- | --------- |  | - | ---------
|                                                     |  | 2005           |           | 2004               
|                                                     |  | CarryingValue  |           | EstimatedFair Value |   | CarryingValue |  | EstimatedFair Value
|                                                     |  | (in thousands)
|Financial assets:                                    |  |                |           |                     |   |               |  |                     |           |  |   |          
|Mortgage loans held for sale, net                    |  | $              | 2,252,252 |                     | $ | 2,291,079     |  | $                   | 1,790,134 |  | $ | 1,850,700
|Mortgage loans held for investmentprincipal balance |  |                | 7,321,608 |                     |   | 7,610,579     |  |                     | 4,744,433 |  |   | 4,887,572
|Financial liabilities:                               |  |                |           |                     |   |               |  |                     |           |  |   |          
|Securitization bond financing                        |  |                | 6,240,820 |                     |   | 6,249,766     |  |                     | 3,954,115 |  |   | 3,973,935
|Subordinated note                                    |  |                | 40,000    |                     |   | 40,000        |  |                     |          |  |   |         

The fair value estimates are based on pertinent information available to management as of the
respective dates. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since those dates and,
therefore, current estimates of fair value may differ significantly from the amounts presented herein.

11. MINORITY INTEREST IN SUBSIDIARY

In May 2004, AHL formed a subsidiary, Accredited Mortgage Loan REIT Trust (REIT), for the purpose of acquiring, holding and managing
real estate assets. All of the outstanding common shares of the REIT are held by AHL, which in turn is a wholly owned subsidiary of Accredited. The REIT, in 2004, issued Series A Preferred Shares to outside investors in the aggregate amount of
$102.3 million. The Series A Preferred Shares bear a dividend of 9.75% annually.

The REIT has elected to be taxed as a real estate
investment trust and intends to comply with the applicable provisions of the Internal Revenue Code. Accordingly, the REIT will generally not be subject to federal or state income tax to the extent that its distributions to shareholders satisfy the
real estate investment trust requirements and certain asset, income and share ownership tests are met.

In December 2005, the REITs
board of trustees declared dividends on common stock of which $197.7 million was paid in December 2005 and $12.3 million was paid in January 2006. In December 2004, the REITs board of trustees declared dividends on common stock of which $50
million was paid in December 2004 and $5 million was paid in January 2005.

In March, June, September and December of 2005, the
REITs board of trustees declared a quarterly cash dividend on the preferred shares at the rate of $0.609375 per share to shareholders of record on March 15, June 15, September 15 and December 15, which aggregated
approximately $10.0 million for the year ended December 31, 2005. Preferred dividends paid during 2004 were $3.7 million.

Accredited
irrevocably and unconditionally agrees to pay in full to the holders of each share of the REITs Series A Preferred Shares, as and when due, regardless of any defense, right of set-off or counterclaim which the REIT or Accredited may have or
assert: (i) all accrued and unpaid dividends (whether or not declared) payable on the REITs Series A Preferred Shares, (ii) the redemption price (including all accrued and unpaid dividends) payable with respect to any of the
REITs Series A Preferred Shares redeemed by the REIT and (iii) the



F-29



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



liquidation preference, if any, payable with respect to any of the REITs Series A Preferred Shares. Accrediteds guarantee is subordinated in
right of payment to Accrediteds indebtedness, on parity with the most senior class of Accrediteds preferred stock and senior to Accrediteds common stock. At December 31, 2005, the aggregate redemption value of the total
preferred shares outstanding was $102.3 million. Based on total preferred shares outstanding at December 31, 2005, the REITs current annual preferred dividend obligation totals $10.0 million.

The preferred shares are reported as minority interest in subsidiary in the consolidated balance sheet.

12. GAIN ON WHOLE LOAN SALES

The components of gain
on sale of loans are as follows for the years ended December 31:



|                                 |  |                        |         |   |      |   |         |      |  |   |         |  
|-------------------------------- |  | ---------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                 |  | 2005                   |         |   | 2004 |   |         | 2003 | 
|                                 |  | (dollars in thousands) |        
|Premium received                 |  | $                      | 318,871 |   |      | $ | 308,288 |      |  | $ | 253,349 |  
|Net gain (loss) on derivatives   |  |                        | 21,601  |   |      |   | (1,201  | )    |  |   | (8,207  | )
|Provision for reserves(1)        |  |                        | (18,472 | ) |      |   | (12,814 | )    |  |   | (18,959 | )
|Net origination points and fees  |  |                        | 38,940  |   |      |   | 32,120  |      |  |   | 36,230  |  
|Direct loan origination expenses |  |                        | (47,835 | ) |      |   | (42,813 | )    |  |   | (37,262 | )
|                                 |  |                        |         |   |      |   |         |      |  |   |         |  
|Total gain on sale of loans, net |  | $                      | 313,105 |   |      | $ | 283,580 |      |  | $ | 225,151 |  
|                                 |  |                        |         |   |      |   |         |      |  |   |         |  

---

|(1) | Includes provisions for market value reserve and reserves for repurchases and premium recapture.
|--- | ------------------------------------------------------------------------------------------------

13. EMPLOYEE STOCK AND BENEFIT PLANS

Stock Option PlansAccrediteds 1995
Executive Stock Option Plan, 1995 Stock Option Plan, 1998 Stock Option Plan, and 2002 Stock Option Plan (collectively the Stock Option Plans), provide for the issuance of stock options to eligible directors, employees and consultants.
Accrediteds 2002 Stock Option Plan (2002 Plan) was adopted effective as of the closing of the Offering by the board of directors and approved by the stockholders in 2002. The share reserve for the 2002 Plan includes the number of
shares remaining available for option grants and the number of options outstanding under all other stock option plans. The 2002 Plan provides for automatic grants of stock options to non-employee directors to purchase 17,500 shares of Company common
stock to each director who is a non-employee director on the date the 2002 Plan is effective or who first becomes a director after the date the 2002 Plan is effective. Accredited may issue up to 2,461,000 shares of common stock under these plans, of
which 1,398,000 were granted and outstanding options and 1,063,000 were available for future grants at December 31, 2005.

During
2001, a Company executive exercised stock options pursuant to a full recourse promissory note in the principal amount of $1.25 million with interest payable at a rate of 10.6% per annum and an original maturity date of August 1, 2005. This
note was paid in full in December 2004. In June 2002, Accredited made an unsecured loan of $31,000 to this executive with interest payable at 10% per annum. The loan was paid in full in September of 2005.

During 2005, 2004 and 2003, Accredited recorded $137,000, $63,000 and $187,000, respectively, in stock-based compensation expense, representing the
intrinsic value of stock option grants which were subject to a reevaluation of the fair value of Accrediteds common stock.



F-30



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



During 2003, 17,500 stock options were granted to a non-employee who has a consulting agreement with
Accredited. These options are accounted for based on the fair value of the equity instruments issued in accordance with the guidance provided in the consensus opinion of the Emerging Issues Task Force (EITF) in connection with EITF Issue
96-18, Accounting for Equity Instruments That Are Issued to Other Than Employees For Acquiring, or in Conjunction With Selling Goods or Services.During 2005, 2004, and 2003, Accredited recognized compensation expense of $53,000, $259,000,
and $95,000, respectively, related to these non-employee options. Unearned compensation related to these stock options, which totaled $60,000 at December 31, 2005, is included as a separate component of stockholders equity and amortized
over the vesting period of the related options.

The weighted average exercise price of options granted with an exercise price equal to
market price on the date of grant was $43.33, $35.60 and $12.41 during 2005, 2004 and 2003, respectively. All options granted during 2005, 2004 and 2003 were granted with an exercise price equal to market price on the date of grant.

A summary of the changes in options outstanding under Accrediteds Stock Option Plans for the years ended December 31, 2003, 2004 and 2005
follows:



|                                    |  |                                |   |  |                                |      
|----------------------------------- |  | ------------------------------ | - |  | ------------------------------ | -----
|                                    |  | Number ofOptions(in thousands) |   |  | Weighted-AverageExercise Price
|Outstanding at January 1, 2003      |  | 1,750                          |   |  | $                              | 2.27 
|Options granted                     |  | 679                            |   |  | $                              | 12.41
|Options exercised                   |  | (518                           | ) |  | $                              | 1.67 
|Options cancelled                   |  | (211                           | ) |  | $                              | 7.96 
|                                    |  |                                |   |  |                                |      
|Outstanding at December 31, 2003    |  | 1,700                          |   |  | $                              | 5.80 
|Options granted                     |  | 516                            |   |  | $                              | 35.60
|Options exercised                   |  | (575                           | ) |  | $                              | 2.88 
|Options cancelled                   |  | (271                           | ) |  | $                              | 22.41
|                                    |  |                                |   |  |                                |      
|Outstanding at December 31, 2004    |  | 1,370                          |   |  | $                              | 14.96
|Options granted                     |  | 724                            |   |  | $                              | 43.33
|Options exercised                   |  | (343                           | ) |  | $                              | 7.38 
|Options cancelled                   |  | (353                           | ) |  | $                              | 35.70
|                                    |  |                                |   |  |                                |      
|Outstanding at December 31, 2005    |  | 1,398                          |   |  | $                              | 26.29
|                                    |  |                                |   |  |                                |      
|Options exercisable at December 31: |  |                                |   |  |                                |      
|2005                                |  | 525                            |   |  | $                              | 10.54
|2004                                |  | 555                            |   |  | $                              | 4.16 
|2003                                |  | 743                            |   |  | $                              | 1.72 



F-31



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



The following table summarizes information concerning outstanding and exercisable options at
December 31, 2005:



|                         |  |                                 |  |                                                    |  |                                |       |                                 |     |                                |   |      
|------------------------ |  | ------------------------------- |  | -------------------------------------------------- |  | ------------------------------ | ----- | ------------------------------- | --- | ------------------------------ | - | -----
|                         |  | Options Outstanding             |  | Options Exercisable                               
|Range of Exercise Prices |  | NumberOutstanding(in thousands) |  | Weighted-AverageRemainingContractualLife (inyears) |  | Weighted-AverageExercise Price |       | NumberExercisable(in thousands) |     | Weighted-AverageExercise Price
|$ 0.10-$ 4.75            |  | 286                             |  | 4.91                                               |  | $                              | 2.14  |                                 | 278 |                                | $ | 2.08 
|$ 8.00-$27.14            |  | 297                             |  | 7.20                                               |  | $                              | 10.60 |                                 | 152 |                                | $ | 10.15
|$29.98-$38.69            |  | 252                             |  | 9.04                                               |  | $                              | 33.39 |                                 | 49  |                                | $ | 31.94
|$39.25-$42.49            |  | 266                             |  | 8.84                                               |  | $                              | 39.67 |                                 | 46  |                                | $ | 40.08
|$47.12-$47.55            |  | 297                             |  | 9.20                                               |  | $                              | 47.23 |                                 |    |                                |   |     
|                         |  |                                 |  |                                                    |  |                                |       |                                 |     |                                |   |      
|$ 0.10-$47.55            |  | 1,398                           |  | 7.80                                               |  | $                              | 26.29 |                                 | 525 |                                | $ | 10.54
|                         |  |                                 |  |                                                    |  |                                |       |                                 |     |                                |   |      

2002 Employee Stock Purchase PlanAccrediteds 2002 Employee Stock
Purchase Plan was adopted effective as of the closing of the Offering by the board of directors and approved by the stockholders in 2002. Employees, including officers and employee directors, are eligible to participate in the plan if they are
employed for more than 20 hours per week and more than five months in any calendar year. Eligible employees may elect to withhold up to 15% of their compensation to purchase shares of Accrediteds common stock on a semi-annual basis at a
discounted price equal to 85% of the lower of the employees offering price or the closing price of the stock on the date of purchase. During 2005 and 2004, employees purchased 124,000 and 178,000, shares at an average price of $37.47 and
$23.74, respectively. In 2005, Accrediteds management agreed to discontinue the plan as of January 1, 2006, the effective date of SFAS No. FAS 123(R) Share-Based Payments.

Deferred Compensation PlanAccrediteds Deferred Compensation Plan was adopted by the board of directors and approved by the
stockholders in 2002, and became effective on January 1, 2003. The plan is an unfunded, nonqualified deferred compensation plan that benefits directors, certain designated key members of management and highly compensated employees. Under the
plan, an employee may defer up to 100% of their base salary, director fee, bonus and/or commissions on a pre-tax basis. Accredited may make both voluntary and/or matching contributions to the plan on behalf of plan participants and may make
voluntary and/or matching contributions in the form of restricted stock units. All plan assets are corporate assets rather than individual property and are therefore subject to creditors claims against Accredited.

During 2005, 2004 and 2003, Accredited awarded 195,000, 260,000 and 326,000 respectively, of restricted stock units under the plan that vest 50% two
years from the date of grant and 25% each year thereafter until fully vested. Stock-based compensation expense related to these restricted stock units totaled $5.6 million, $3.0 million and $0.5 million during 2005, 2004 and 2003, respectively.
Unearned compensation related to these stock units, which totaled $14.5 million and $11.5 million at December 31, 2005 and 2004, respectively, is included as a separate component of stockholders equity and amortized over the service
period. At December 31, 2005, there were approximately 772,000 shares of restricted stock units outstanding. This included 612,000 units that have not vested. At December 31, 2005, 1,218,000 shares of Accrediteds common stock were
reserved for future issuance under the plan.

Restricted Stock AwardsAccredited issued 41,000 shares of restricted
stock to two of its officers in 2005 as an inducement to employment. The shares of restricted stock had a value of $1,540,000 on the issue date and



F-32



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



fully vest over a five-year period. Accredited records compensation expense for the amortization of the awards issued to employees over the service period
based on the intrinsic-value method in which the fair value of the award is derived from the underlying common stock of Accredited at the date of grant in accordance with APB 25. Compensation expense recorded related to the restricted stock awards
was $234,000 in 2005. Unearned compensation related to these stock awards, which totaled $1.3 million at December 31, 2005, is included as a separate component of stockholders equity and amortized over the service period.

401(k) PlanAccredited participates in a defined contribution plan. Substantially all employees are eligible to participate in the
plan after completing one quarter year of service. Employees may contribute up to 100% of their gross salary subject to Internal Revenue Service limitations. Accredited matches 50% of the first 6% contributed by employees. During 2005, 2004 and
2003, Accredited contributed $3,583,000 $2,994,000 and $2,177,000, respectively.



F-33



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



14. EARNINGS PER SHARE

Basic earnings per share is computed by dividing net income by the weighted average number of common shares outstanding and the weighted average number of unissued, vested restricted common stock awards for the
period. Diluted earnings per share reflects the potential dilution that could occur if net income were divided by the weighted average number of common shares and unissued, vested restricted common stock awards, plus potential common shares from
outstanding stock options and unvested restricted stock awards where the effect of those securities is dilutive. The computations for basic and diluted earnings per share are as follows for the years ended December 31:



|                                                                                  |  |                                          |         |                     |        |                 |   |     
|--------------------------------------------------------------------------------- |  | ---------------------------------------- | ------- | ------------------- | ------ | --------------- | - | ----
|                                                                                  |  | Net Income(numerator)                    |         | Shares(denominator) |        | Per ShareAmount
|                                                                                  |  | (in thousands, except per share amounts)
|2005:                                                                             |  |                                          |         |                     |        |                 |   |     
|Basic earnings per share                                                          |  | $                                        | 155,432 |                     | 21,097 |                 | $ | 7.37
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Effect of dilutive shares:                                                        |  |                                          |         |                     |        |                 |   |     
|Stock options                                                                     |  |                                          |         |                     | 642    |                 |   |     
|Restricted stock                                                                  |  |                                          |         |                     | 251    |                 |   |     
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Diluted earnings per share                                                        |  | $                                        | 155,432 |                     | 21,990 |                 | $ | 7.07
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Potentially dilutive stock options not included above since they are antidilutive |  |                                          |         |                     | 316    |                 |   |     
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|2004:                                                                             |  |                                          |         |                     |        |                 |   |     
|Basic earnings per share                                                          |  | $                                        | 130,778 |                     | 20,374 |                 | $ | 6.42
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Effect of dilutive shares:                                                        |  |                                          |         |                     |        |                 |   |     
|Stock options                                                                     |  |                                          |         |                     | 1,023  |                 |   |     
|Restricted stock                                                                  |  |                                          |         |                     | 149    |                 |   |     
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Diluted earnings per share                                                        |  | $                                        | 130,778 |                     | 21,546 |                 | $ | 6.07
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Potentially dilutive stock options not included above since they are antidilutive |  |                                          |         |                     | 144    |                 |   |     
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|2003:                                                                             |  |                                          |         |                     |        |                 |   |     
|Basic earnings per share                                                          |  | $                                        | 100,015 |                     | 17,825 |                 | $ | 5.61
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Plus effect of income of assumed conversions:                                     |  |                                          |         |                     |        |                 |   |     
|Interest on convertible debt, net of tax                                          |  |                                          | 16      |                     |        |                 |   |     
|Effect of dilutive shares:                                                        |  |                                          |         |                     |        |                 |   |     
|Warrants*                                                                         |  |                                          |         |                     | 50     |                 |   |     
|Stock options                                                                     |  |                                          |         |                     | 1,342  |                 |   |     
|Restricted stock                                                                  |  |                                          |         |                     | 22     |                 |   |     
|Convertible preferred stock*                                                      |  |                                          |         |                     | 616    |                 |   |     
|Convertible debt*                                                                 |  |                                          |         |                     | 253    |                 |   |     
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Diluted earnings per share                                                        |  | $                                        | 100,031 |                     | 20,108 |                 | $ | 4.97
|                                                                                  |  |                                          |         |                     |        |                 |   |     
|Potentially dilutive stock options not included above since they are antidilutive |  |                                          |         |                     | 50     |                 |   |     
|                                                                                  |  |                                          |         |                     |        |                 |   |     

---

|* | Represents the dilutive effect of the shares outstanding prior to the Offering in 2003.
|- | ---------------------------------------------------------------------------------------



F-34



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



15. COMMITMENTS AND CONTINGENCIES

LeasesAccredited leases office space for its headquarters in San Diego, California, for various branch offices, executive suites, and
record storage facilities across the country under operating leases expiring at various dates through 2015. Certain office space lease commitments have renewal options extending through 2025.

At December 31, 2005, the minimum future lease payments under non-cancelable operating leases and sublease income were as follows:



|                          |  |                  |        |                 |   |      |     |  |   |       
|------------------------- |  | ---------------- | ------ | --------------- | - | ---- | --- |  | - | ------
|Years Ending December 31, |  | LeaseCommitments |        | SubleaseRentals |   |      | Net
|                          |  | (in thousands)  
|2006                      |  | $                | 14,241 |                 | $ | (155 | )   |  | $ | 14,086
|2007                      |  |                  | 14,911 |                 |   | (116 | )   |  |   | 14,795
|2008                      |  |                  | 13,510 |                 |   | (89  | )   |  |   | 13,421
|2009                      |  |                  | 10,912 |                 |   |     |     |  |   | 10,912
|2010                      |  |                  | 8,343  |                 |   |     |     |  |   | 8,343 
|Thereafter                |  |                  | 28,726 |                 |   |     |     |  |   | 28,726
|                          |  |                  |        |                 |   |      |     |  |   |       
|Total                     |  | $                | 90,643 |                 | $ | (360 | )   |  | $ | 90,283
|                          |  |                  |        |                 |   |      |     |  |   |       

Rent expense for 2005, 2004 and 2003 was $12.2 million, $9.1 million and $5.4 million,
respectively.

OtherAccredited is party to financial instruments with off-balance sheet risk in the normal course of
business to meet the financing needs of its borrowers. These financial instruments primarily represent commitments to fund loans. These instruments involve, to varying degrees, elements of interest rate risk and credit risk in excess of the amount
recognized in the balance sheet. The credit risk is mitigated by Accrediteds evaluation of the creditworthiness of potential mortgage loan borrowers on a case-by-case basis. Accredited does not guarantee interest rates to potential borrowers
when an application is received. Interest rates conditionally approved following the initial underwriting of applications are subject to adjustment if any conditions are not satisfied. Accredited commits to originate loans, in many cases dependent
on the borrowers satisfying various terms and conditions. These commitments totaled $604.6 million as of December 31, 2005.

Commitments to sell loans generally have fixed expiration dates or other termination clauses and may require payment of a commitment or a non-delivery fee.

Accredited periodically enters into other loan sale commitments. At December 31, 2005 forward loan sale commitments awaiting settlement amounted to $100 million.

Accrediteds mortgage banking business is subject to the rules and regulations of the Department of Housing and Urban Development (HUD)
and state regulatory authorities with respect to originating, processing, selling and servicing mortgage loans. Those rules and regulations require, among other things, that Accredited maintain a minimum net worth of $250,000. Accredited is in
compliance with these requirements.

From time to time, Accredited enters into certain types of contracts that contingently require
Accredited to indemnify parties against third party claims and other obligations customarily indemnified in the ordinary course of Accrediteds business. The terms of such obligations vary and, generally, a maximum obligation is not



F-35



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



explicitly stated. Therefore, the overall maximum amount of the obligations cannot be reasonably estimated. Historically, Accredited has not been obligated
to make significant payments for these obligations and no liabilities have been recorded for these obligations on its balance sheet as of December 31, 2005.

Accredited irrevocably and unconditionally agrees to pay in full to the holders of each share of the REITs Series A Preferred Shares: (i) all accrued and unpaid dividends, (ii) the redemption price and
(iii) the liquidation preference. See further discussion under Note 11. Minority Interest in Subsidiary.

During 2002, 2001 and 2000,
Accredited sold to a third-party investor (and former related party), $75.8 million, $299.8 million and $321.0 million, respectively, of mortgage loans originated or acquired by Accredited. At December 31, 2002, the related party had a
beneficial ownership interest in Accredited related to a convertible debt facility that existed at that date. Subsequently, all ownership and beneficial ownership interest were sold in connection with the Offering in 2003, ceasing the related party
relationship. The loans were sold pursuant to three separate commitments, each for a twelve-month period different from the calendar year. Pursuant to the agreement with the investor, Accredited is entitled to receive payments based upon the amount
of excess cash flows generated by Accrediteds sold loans under each commitment. The excess cash flows consist of the interest paid by the obligors of Accrediteds sold loans, less the sum of a specified yield payable to the investor,
servicing fees and credit losses on Accrediteds sold loans. In general, if credit losses result in a negative excess cash flow, Accredited is obligated to pay the shortfall to the investor; provided, that Accredited is not obligated to
reimburse the investor for credit losses in excess of 10% of the aggregate outstanding principal balance of the mortgage loans purchased by the investor under each commitment. The aggregate outstanding principal balance of the mortgage loans
purchased by the investor totaled $90.2 million at December 31, 2005. Accredited is also entitled to all prepayment penalties collected, as long as the rate of prepayments stay below certain thresholds. Should the thresholds be exceeded, then
Accredited must share the prepayment penalties collected with the investor.

Legal MattersIn December 2002, AHL was
served with a complaint and motion for class certification in a class action lawsuit, Wratchford et al. v. Accredited Home Lenders, Inc.,brought in Madison County, Illinois under the Illinois Consumer Fraud and Deceptive Business Practices
Act, the consumer protection statutes of the other states in which AHL does business and the common law of unjust enrichment. The complaint alleges that AHL has a practice of misrepresenting and inflating the amount of fees it pays to third parties
in connection with the residential mortgage loans that it funds. The plaintiffs claim to represent a nationwide class consisting of others similarly situated, that is, those who paid AHL to pay, or reimburse AHLs payments of, third-party fees
in connection with residential mortgage loans and never received a refund for the difference between what they paid and what was actually paid to the third party. The plaintiffs are seeking to recover damages on behalf of themselves and the class,
in addition to pre-judgment interest, post-judgment interest, and any other relief the court may grant. On January 28, 2005, the court issued an order conditionally certifying (1) a class of Illinois residents with respect to the alleged
violation of the Illinois Consumer Fraud and Deceptive Business Practices Act who, since November 19, 1997, paid money to AHL for third-party fees in connection with residential mortgage loans and never received a refund of the difference
between the amount they paid to AHL and the amount AHL paid to the third party and (2) a nationwide class of claimants with respect to an unjust enrichment cause of action included in the original complaint who, since November 19, 1997
paid money to AHL for third-party fees in connection with residential mortgage loans and never received a refund of the difference between the amount they paid AHL and the amount AHL paid the third party. The court conditioned its order limiting the
statutory consumer fraud act claims to claimants in the State of Illinois on the outcome of a case pending before the Illinois Supreme Court in which one of the issues is the propriety of certifying a nationwide class based on the Illinois Consumer
Fraud and Deceptive Business Practices Act. That case has now been decided in a manner favorable to AHLs position, and, in light of this ruling, AHL intends to petition the Illinois Supreme Court for a



F-36



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



supervisory order reversing the lower courts class certification decision, the lower court having denied AHLs motion for reconsideration of
(a) the courts order granting class certification and (b) the courts denial of AHLs request for leave to take an interlocutory appeal of such order. There has not yet been a ruling on the merits of either the
plaintiffs individual claims or the claims of the class, and the ultimate outcome of this matter and the amount of liability, if any, that may result, is not presently determinable. AHL intends to continue to vigorously defend this matter and
does not believe it will have a material adverse effect on its business.

In January 2004, AHL was served with a complaint, Yturralde v.
Accredited Home Lenders, Inc., brought in Sacramento County, California. The named plaintiff is a former commissioned loan officer of AHL, and the complaint alleges that AHL violated California and federal law by misclassifying the plaintiff and
other non-exempt employees as exempt employees, failing to pay the plaintiff on an hourly basis and for overtime worked, and failing to properly and accurately record and maintain payroll information. The plaintiff seeks to recover, on behalf of
himself and all of our other similarly situated current and former employees, lost wages and benefits, general damages, multiple statutory penalties and interest, attorneys fees and costs of suit, and also seeks to enjoin further violations of
wage and overtime laws and retaliation against employees who complain about such violations. AHL has been served with eleven substantially similar complaints on behalf of certain other former and current employees, which have been consolidated with
the Yturraldeaction. AHL has appealed the courts denial of its motion to compel arbitration of the consolidated cases, and a resolution of that appeal is not expected before mid-2006. In the meantime, discussions are ongoing between
the parties regarding potential settlement or mediation of the claims, and AHL has pursued and effected settlements directly with many current and former employees covered by the allegations of the complaints. A motion to certify a class has not yet
been filed, and there has been no ruling on the merits of either the plaintiffs individual claims or the claims of the putative class. AHL does not believe these matters will have a material adverse effect on its business, but, at the present
time, the ultimate outcome of the litigation and the total amount of liability is not determinable.

In June 2005, AHL was served with a
complaint, Williams et al. v. Accredited Home Lenders, Inc., brought in United States District Court for the Northern District of Georgia. The two named plaintiffs are former commissioned loan officers of AHL, and the complaint alleges that
AHL violated federal law by requiring the plaintiffs to work overtime without compensation. The plaintiffs seek to recover, on behalf of themselves and other similarly situated employees, the allegedly unpaid overtime, liquidated damages,
attorneys fees and costs of suit. A motion to certify a collective class has been filed, but a hearing date has not yet been set. There has been no ruling on the merits of either the plaintiffs individual claims or the claims of the
putative class, and the ultimate outcome of this matter and the amount of liability, if any, which may result, is not presently determinable. AHL intends to vigorously defend this matter and does not believe it will have a material adverse effect on
its business.

In September 2005, AHL and AHLHC were served with a class action complaint, Phillips v. Accredited Home Lenders Holding
Company, et al., brought in the United States District Court, Central District of California. The complaint alleges violations of the Fair Credit Reporting Act in connection with prescreened offers of credit made by AHL. The plaintiff seeks to
recover, on behalf of her and similarly situated individuals, damages, pre-judgment interest, declaratory and injunctive relief, attorneys fees, and any other relief the court may grant. On January 4, 2006, plaintiff re-filed the action
in response to the courts December 9, 2005, decision granting AHLs and AHLHCs motion to (1) dismiss with prejudice plaintiffs claim that AHLs offer of credit failed to include the clear and conspicuous
disclosures required by FCRA, (2) strike plaintiffs request for declaratory and injunctive relief, and (3) sever plaintiffs claims as to AHL and AHLHC from those made against other defendants unaffiliated with AHL or AHLHC.
Plaintiffs remaining claim is that AHLs offer of credit did not meet FCRAs firm offer requirement. A motion to certify a class has not yet been filed, and there has been



F-37



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



no ruling on the merits of either the plaintiffs individual claims or the claims of the putative class. AHL and AHLHC intend to vigorously defend this
matter. If, however, a class were to be certified and were to prevail on the merits, the potential liability could have a material adverse effect on Accredited. The ultimate outcome of this matter and the amount of liability, if any, which may
result, is not presently determinable.

Accredited has accrued for loss contingencies with respect to the foregoing matters to the extent
it is probable that a liability has been occurred at the date of the consolidated financial statements and the amount of the loss can be reasonably estimated. Management does not deem the amount of such accrual to be material.

In addition, because the nature of our business involves the collection of numerous accounts, the validity of liens and compliance with various state and
federal lending laws, we are subject to various legal proceedings in the ordinary course of business related to foreclosures, bankruptcies, condemnation and quiet title actions, and alleged statutory and regulatory violations. We are also subject to
legal proceedings in the ordinary course of business related to employment matters. We do not believe that the resolution of these lawsuits will have a material adverse effect on our financial position or results of operations.

16. SUPPLEMENTAL CASH FLOW INFORMATION

The following
represents supplemental cash flow information for the years ended December 31:



|                                                                                                              |  |                |           |      |   |           |  |   |          
|------------------------------------------------------------------------------------------------------------- |  | -------------- | --------- | ---- | - | --------- |  | - | ---------
|                                                                                                              |  | 2005           |           | 2004 |   | 2003     
|                                                                                                              |  | (in thousands)
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                                                             |  |                |           |      |   |           |  |   |          
|Cash paid during the year for:                                                                                |  |                |           |      |   |           |  |   |          
|Interest                                                                                                      |  | $              | 304,432   |      | $ | 119,416   |  | $ | 55,420   
|Income taxes                                                                                                  |  | $              | 79,062    |      | $ | 78,439    |  | $ | 67,622   
|SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:                                       |  |                |           |      |   |           |  |   |          
|Transfer of mortgage loans held for sale to mortgage loans held for investment                                |  | $              | 4,358,310 |      | $ | 3,579,940 |  | $ | 1,570,453
|Transfer of mortgage loans held for sale to real estate owned, net of reserve, included in other assets       |  | $              | 17,223    |      | $ | 6,454     |  | $ | 9,858    
|Transfer of mortgage loans held for investment to real estate owned, net of reserve, included in other assets |  | $              | 12,774    |      | $ | 1,834     |  | $ | 854      
|Restricted stock units issued, net                                                                            |  | $              | 10,392    |      | $ | 9,612     |  | $ | 5,415    
|Conversion of convertible debt to common stock                                                                |  | $              |          |      | $ |          |  | $ | 3,000    
|Conversion of preferred stock to common stock                                                                 |  | $              |          |      | $ |          |  | $ | 5,113    



F-38



---

##### Table of Contents

ACCREDITED HOME LENDERS HOLDING CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2005, 2004 and 2003



17. QUARTERLY FINANCIAL DATA (UNAUDITED)

The following data was derived from unaudited consolidated financial information for each of the eight quarters ended December 31, 2005. Such
information has been prepared on the same basis as the audited consolidated financial statements and, in the opinion of management, includes all adjustments necessary for the fair presentation of the information for the periods presented. This
information should be read in conjunction with the consolidated financial statements and the related notes. The operating results in any quarter are not necessarily indicative of the results that may be expected for any future period.



|                           |  |                                          |         |            |   |              |  |             |         |  |   |         |  |   |        
|-------------------------- |  | ---------------------------------------- | ------- | ---------- | - | ------------ |  | ----------- | ------- |  | - | ------- |  | - | -------
|                           |  | Three Months Ended                       |         | Total year
|                           |  | March 31                                 |         | June 30    |   | September 30 |  | December 31 |        
|                           |  | (in thousands, except per share amounts)
|2005:                      |  |                                          |         |            |   |              |  |             |         |  |   |         |  |   |        
|Total net revenues         |  | $                                        | 123,038 |            | $ | 143,682      |  | $           | 151,756 |  | $ | 150,097 |  | $ | 568,573
|Income before income taxes |  | $                                        | 54,984  |            | $ | 68,565       |  | $           | 73,303  |  | $ | 70,544  |  | $ | 267,396
|Net income                 |  | $                                        | 31,287  |            | $ | 39,572       |  | $           | 41,291  |  | $ | 43,282  |  | $ | 155,432
|Basic earnings per share   |  | $                                        | 1.50    |            | $ | 1.89         |  | $           | 1.95    |  | $ | 2.03    |  | $ | 7.37   
|Diluted earnings per share |  | $                                        | 1.43    |            | $ | 1.81         |  | $           | 1.87    |  | $ | 1.96    |  | $ | 7.07   
|2004:                      |  |                                          |         |            |   |              |  |             |         |  |   |         |  |   |        
|Total net revenues         |  | $                                        | 90,445  |            | $ | 118,013      |  | $           | 126,642 |  | $ | 134,503 |  | $ | 469,603
|Income before income taxes |  | $                                        | 37,510  |            | $ | 57,157       |  | $           | 60,271  |  | $ | 64,785  |  | $ | 219,723
|Net income                 |  | $                                        | 22,506  |            | $ | 34,294       |  | $           | 35,877  |  | $ | 38,101  |  | $ | 130,778
|Basic earnings per share   |  | $                                        | 1.12    |            | $ | 1.69         |  | $           | 1.75    |  | $ | 1.85    |  | $ | 6.42   
|Diluted earnings per share |  | $                                        | 1.05    |            | $ | 1.60         |  | $           | 1.66    |  | $ | 1.76    |  | $ | 6.07   



F-39



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

INDEX TO FINANCIAL STATEMENTS



|                                                                                                                                                                      |  |     
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                                                                      |  | Page
|Report of Independent Registered Public Accounting Firms                                                                                                              |  | F-41
|                                                                                                                                                                      | 
|Balance Sheets as of December 31, 2005 and 2004                                                                                                                       |  | F-43
|                                                                                                                                                                      | 
|Statements of Operations for the year ended December 31, 2005 and for the period from inception (May 4, 2004) to December 31, 2004                                    |  | F-44
|                                                                                                                                                                      | 
|Statements of Stockholders Equity and Comprehensive Income for the year ended December 31, 2005 and for the period from inception (May 4, 2004) to December 31, 2004 |  | F-45
|                                                                                                                                                                      | 
|Statements of Cash Flows for the year ended December 31, 2005 and for the period from inception (May 4, 2004) to December 31, 2004                                    |  | F-46
|                                                                                                                                                                      | 
|Notes to Financial Statements                                                                                                                                         |  | F-47



F-40



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Stockholders of

Accredited Mortgage Loan REIT Trust

We have audited the accompanying balance sheet of Accredited Mortgage Loan REIT Trust (the REIT) as of December 31, 2005, and the related
statements of operations, stockholders equity and comprehensive income, and cash flows for the year then ended. These financial statements are the responsibility of the REITs management. Our responsibility is to express an opinion on
these financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The REIT is not required to have, nor were we
engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effectiveness of the REITs internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts
and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable
basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial
position of Accredited Mortgage Loan REIT Trust as of December 31, 2005, and the results of its operations and its cash flows for the year ended December 31, 2005, in conformity with accounting principles generally accepted in the United States of
America.

As discussed in Note 1 to the financial statements, the REIT acquires mortgage assets and assumes related funding obligations
from its parent, Accredited Home Lenders, Inc., who also provides operating facilities, administrative services and loan servicing for the REIT. The accompanying financial statements have been prepared from the separate records maintained by the
REIT and may not be indicative of the conditions that would have existed or the results of operations if the REIT had operated as an unaffiliated entity.

GRANT THORNTON LLP

March 10, 2006

Irvine, California



F-41



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of

Accredited Mortgage Loan REIT Trust

We have audited the accompanying balance sheet of Accredited Mortgage Loan REIT Trust (the REIT) as of December 31, 2004, and the related statements of operations, stockholders equity and comprehensive income, and
cash flows for the period from inception (May 4, 2004) to December 31, 2004. These financial statements are the responsibility of the REITs management. Our responsibility is to express an opinion on these financial statements based on our
audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The REIT is not required to have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on
the effectiveness of the REITs internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements
assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material respects, the financial position of Accredited Mortgage Loan REIT Trust as of
December 31, 2004, and the results of its operations and its cash flows for the period from inception (May 4, 2004) to December 31, 2004 in conformity with accounting principles generally accepted in the United States of America.

As discussed in Note 1 to the financial statements, the REIT acquires mortgage assets and assumes related funding obligations from its
parent, Accredited Home Lenders, Inc., who also provides operating facilities, administrative services and loan servicing for the REIT. The accompanying financial statements have been prepared from the separate records maintained by the REIT and may
not be indicative of the conditions that would have existed or the results of operations if the REIT had operated as an unaffiliated entity.

DELOITTE & TOUCHE LLP

March 30, 2005

San Diego, California



F-42



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

BALANCE SHEETS

(Dollars in thousands, except par value)



|                                                                                                                                                                                                                                                              |  |                  |           |   |                   |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                                                                                                                                                                                              |  | December 31,2005 |           |   | December 31, 2004 |  
|ASSETS                                                                                                                                                                                                                                                        |  |                  |           |   |                   |   |           |  
|Cash and cash equivalents                                                                                                                                                                                                                                     |  | $                | 6,158     |   |                   | $ | 4,018     |  
|Accrued interest receivable                                                                                                                                                                                                                                   |  |                  | 32,604    |   |                   |   | 22,039    |  
|Mortgage loans held for investment, net of reserve of $98,399 and $54,960, respectively                                                                                                                                                                       |  |                  | 6,240,136 |   |                   |   | 4,056,306 |  
|Derivative assets, including margin account                                                                                                                                                                                                                   |  |                  | 65,347    |   |                   |   | 9,532     |  
|Prepaid expenses and other assets                                                                                                                                                                                                                             |  |                  | 30,322    |   |                   |   | 18,336    |  
|Receivable from parent                                                                                                                                                                                                                                        |  |                  | 99,642    |   |                   |   | 15,214    |  
|                                                                                                                                                                                                                                                              |  |                  |           |   |                   |   |           |  
|Total assets                                                                                                                                                                                                                                                  |  | $                | 6,474,209 |   |                   | $ | 4,125,445 |  
|                                                                                                                                                                                                                                                              |  |                  |           |   |                   |   |           |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                                                          |  |                  |           |   |                   |   |           |  
|LIABILITIES:                                                                                                                                                                                                                                                  |  |                  |           |   |                   |   |           |  
|Credit facilities                                                                                                                                                                                                                                             |  | $                | 15,640    |   |                   | $ |          |  
|Securitization bond financing                                                                                                                                                                                                                                 |  |                  | 6,169,886 |   |                   |   | 3,954,115 |  
|Accrued interest                                                                                                                                                                                                                                              |  |                  | 5,115     |   |                   |   | 5,206     |  
|                                                                                                                                                                                                                                                              |  |                  |           |   |                   |   |           |  
|Total liabilities                                                                                                                                                                                                                                             |  |                  | 6,190,641 |   |                   |   | 3,959,321 |  
|                                                                                                                                                                                                                                                              |  |                  |           |   |                   |   |           |  
|STOCKHOLDERS EQUITY:                                                                                                                                                                                                                                         |  |                  |           |   |                   |   |           |  
|Preferred stock, $1.00 par value; authorized 20,000,000 shares; 4,093,678 shares designated, issued and outstanding as 9.75% Series A
Perpetual Cumulative Preferred Shares with an aggregate liquidation preference of $102,342 at December 31,2005 and 2004 |  |                  | 4,094     |   |                   |   | 4,094     |  
|Common stock, $.001 par value; authorized 100,000,000 shares; issued and outstanding 100,000 at December 31,2005 and 2004                                                                                                                                     |  |                  | 1         |   |                   |   | 1         |  
|Additional paid-in capital                                                                                                                                                                                                                                    |  |                  | 303,180   |   |                   |   | 163,287   |  
|Accumulated other comprehensive income                                                                                                                                                                                                                        |  |                  | 23,991    |   |                   |   | 3,348     |  
|Accumulated deficit                                                                                                                                                                                                                                           |  |                  | (47,698   | ) |                   |   | (4,606    | )
|                                                                                                                                                                                                                                                              |  |                  |           |   |                   |   |           |  
|Total stockholders equity                                                                                                                                                                                                                                    |  |                  | 283,568   |   |                   |   | 166,124   |  
|                                                                                                                                                                                                                                                              |  |                  |           |   |                   |   |           |  
|Total liabilities and stockholders equity                                                                                                                                                                                                                    |  | $                | 6,474,209 |   |                   | $ | 4,125,445 |  
|                                                                                                                                                                                                                                                              |  |                  |           |   |                   |   |           |  

The accompanying notes are an integral part of these financial statements.



F-43



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)



|                                                          |  |                            |          |   |                                          |   |         |  
|--------------------------------------------------------- |  | -------------------------- | -------- | - | ---------------------------------------- | - | ------- | -
|                                                          |  | Year EndedDecember 31,2005 |          |   | Inception(May 4,2004) toDecember 31,2004 |  
|REVENUES:                                                 |  |                            |          |   |                                          |   |         |  
|Interest income (including $4,008 and $99 from parent)    |  | $                          | 408,599  |   |                                          | $ | 98,024  |  
|Interest expense                                          |  |                            | (198,238 | ) |                                          |   | (35,671 | )
|                                                          |  |                            |          |   |                                          |   |         |  
|Net interest income                                       |  |                            | 210,361  |   |                                          |   | 62,353  |  
|Provision for losses on loans held for investment         |  |                            | (16,900  | ) |                                          |   | (6,536  | )
|                                                          |  |                            |          |   |                                          |   |         |  
|Net interest income after provision                       |  |                            | 193,461  |   |                                          |   | 55,817  |  
|Other income                                              |  |                            | 1,878    |   |                                          |   | 414     |  
|                                                          |  |                            |          |   |                                          |   |         |  
|Total net revenues                                        |  |                            | 195,339  |   |                                          |   | 56,231  |  
|                                                          |  |                            |          |   |                                          |   |         |  
|OPERATING EXPENSES:                                       |  |                            |          |   |                                          |   |         |  
|Management fee assessed by parent                         |  |                            | 25,693   |   |                                          |   | 7,181   |  
|Direct general and administrative expenses                |  |                            | 60       |   |                                          |   |        |  
|                                                          |  |                            |          |   |                                          |   |         |  
|Total operating expenses                                  |  |                            | 25,753   |   |                                          |   | 7,181   |  
|                                                          |  |                            |          |   |                                          |   |         |  
|Net income                                                |  |                            | 169,586  |   |                                          |   | 49,050  |  
|Dividends on preferred stock                              |  |                            | (9,978   | ) |                                          |   | (3,656  | )
|                                                          |  |                            |          |   |                                          |   |         |  
|Net income available to common stockholders               |  | $                          | 159,608  |   |                                          | $ | 45,394  |  
|                                                          |  |                            |          |   |                                          |   |         |  
|Basic and diluted earnings per common share               |  | $                          | 1,596.08 |   |                                          | $ | 453.94  |  
|Weighted average shares outstanding for basic and diluted |  |                            | 100      |   |                                          |   | 100     |  

The accompanying notes are an integral part of these financial statements.



F-44



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

STATEMENT OF STOCKHOLDERS EQUITY AND COMPREHENSIVE INCOME



|                                                                 |  |                 |  |              |       |                          |     |                         |   |                    |  |   |                          |  |   |                     |  |   |          |   |  |   |          |   |  |   |        
|---------------------------------------------------------------- |  | --------------- |  | ------------ | ----- | ------------------------ | --- | ----------------------- | - | ------------------ |  | - | ------------------------ |  | - | ------------------- |  | - | -------- | - |  | - | -------- | - |  | - | -------
|                                                                 |  | Preferred Stock |  | Common Stock |       | AdditionalPaid-inCapital |     | OtherComprehensiveTotal |   | AccumulatedDeficit |  |   | TotalStockholdersEquity |  |   | ComprehensiveIncome
|                                                                 |  | Shares          |  | Amount       |       | Shares                   |     | Amount                  |   |                    |  |   |                         
|                                                                 |  | (in thousands) 
|Common stock issued upon formation, May 4, 2004                  |  |                |  | $            |      |                          | 100 |                         | $ | 1                  |  | $ |                         |  | $ |                    |  | $ |         |   |  | $ | 1        |   |  |   |        
|Capital contributions from parent                                |  |                |  |              |      |                          |    |                         |   |                   |  |   | 69,458                   |  |   |                    |  |   |         |   |  |   | 69,458   |   |  |   |        
|Preferred stock issued in public offering, net of offering costs |  | 4,094           |  |              | 4,094 |                          |    |                         |   |                   |  |   | 93,829                   |  |   |                    |  |   |         |   |  |   | 97,923   |   |  |   |        
|Net unrealized gain on derivatives                               |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   | 3,348               |  |   |         |   |  |   | 3,348    |   |  | $ | 3,348  
|Net income                                                       |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   |                    |  |   | 49,050   |   |  |   | 49,050   |   |  |   | 49,050 
|Dividend on common stock                                         |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   |                    |  |   | (50,000  | ) |  |   | (50,000  | ) |  |   |       
|Dividends on preferred stock                                     |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   |                    |  |   | (3,656   | ) |  |   | (3,656   | ) |  |   |       
|                                                                 |  |                 |  |              |       |                          |     |                         |   |                    |  |   |                          |  |   |                     |  |   |          |   |  |   |          |   |  |   |        
|Balance, December 31, 2004                                       |  | 4,094           |  |              | 4,094 |                          | 100 |                         |   | 1                  |  |   | 163,287                  |  |   | 3,348               |  |   | (4,606   | ) |  |   | 166,124  |   |  | $ | 52,398 
|                                                                 |  |                 |  |              |       |                          |     |                         |   |                    |  |   |                          |  |   |                     |  |   |          |   |  |   |          |   |  |   |        
|                                                                 |  |                 |  |              |       |                          |     |                         |   |                    |  |   |                          |  |   |                     |  |   |          |   |  |   |          |   |  |   |        
|Capital contributions from parent                                |  |                |  |              |      |                          |    |                         |   |                   |  |   | 139,893                  |  |   |                    |  |   |         |   |  |   | 139,893  |   |  |   |        
|Preferred stock issued in public offering, net of offering costs |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   |                    |  |   |         |   |  |   |         |   |  |   |        
|Net unrealized gain on derivatives                               |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   | 20,643              |  |   |         |   |  |   | 20,643   |   |  | $ | 20,643 
|Net income                                                       |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   |                    |  |   | 169,586  |   |  |   | 169,586  |   |  |   | 169,586
|Dividend on common stock                                         |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   |                    |  |   | (202,700 | ) |  |   | (202,700 | ) |  |   |       
|Dividends on preferred stock                                     |  |                |  |              |      |                          |    |                         |   |                   |  |   |                         |  |   |                    |  |   | (9,978   | ) |  |   | (9,978   | ) |  |   |       
|                                                                 |  |                 |  |              |       |                          |     |                         |   |                    |  |   |                          |  |   |                     |  |   |          |   |  |   |          |   |  |   |        
|Balance, December 31, 2005                                       |  | 4,094           |  | $            | 4,094 |                          | 100 |                         | $ | 1                  |  | $ | 303,180                  |  | $ | 23,991              |  | $ | (47,698  | ) |  | $ | 283,568  |   |  | $ | 190,229
|                                                                 |  |                 |  |              |       |                          |     |                         |   |                    |  |   |                          |  |   |                     |  |   |          |   |  |   |          |   |  |   |        

The accompanying notes are an integral part of these financial statements.



F-45



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

STATEMENTS OF CASH FLOWS



|                                                                                  |  |                            |            |   |                                             |   |            |  
|--------------------------------------------------------------------------------- |  | -------------------------- | ---------- | - | ------------------------------------------- | - | ---------- | -
|                                                                                  |  | Year EndedDecember 31,2005 |            |   | Inception (May 4, 2004) to December 31,2004 |  
|                                                                                  |  | (In thousands)             |           
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |                            |            |   |                                             |   |            |  
|Net income                                                                        |  | $                          | 169,586    |   |                                             | $ | 49,050     |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                            |            |   |                                             |   |            |  
|Amortization of net deferred origination costs (fees) on securitized loans        |  |                            | (3,168     | ) |                                             |   | (525       | )
|Amortization of deferred costs                                                    |  |                            | 13,030     |   |                                             |   | 247        |  
|Provision for losses on loans held for investment                                 |  |                            | 16,900     |   |                                             |   | 6,536      |  
|Unrealized loss on derivatives                                                    |  |                            | 24,592     |   |                                             |   | 650        |  
|Adjustment into earnings for gain on derivatives from other comprehensive income  |  |                            | (14,634    | ) |                                             |   |           |  
|Changes in operating assets and liabilities:                                      |  |                            |            |   |                                             |   |            |  
|Accrued interest receivable                                                       |  |                            | (10,565    | ) |                                             |   | (22,039    | )
|Derivative assets, including margin account                                       |  |                            | (40,747    | ) |                                             |   |           |  
|Prepaid expenses and other assets                                                 |  |                            | (3,114     | ) |                                             |   | 8,435      |  
|Accrued interest payable                                                          |  |                            | (90        | ) |                                             |   | 2,058      |  
|                                                                                  |  |                            |            |   |                                             |   |            |  
|Net cash provided by operating activities                                         |  |                            | 151,790    |   |                                             |   | 44,412     |  
|                                                                                  |  |                            |            |   |                                             |   |            |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |                            |            |   |                                             |   |            |  
|Principal payments received on mortgage loans held for investment                 |  |                            | 1,973,254  |   |                                             |   | 379,796    |  
|                                                                                  |  |                            |            |   |                                             |   |            |  
|Net cash provided by investing activities                                         |  |                            | 1,973,254  |   |                                             |   | 379,796    |  
|                                                                                  |  |                            |            |   |                                             |   |            |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |                            |            |   |                                             |   |            |  
|Proceeds from issuance of securitization bond financing, net of fees              |  |                            | 4,185,767  |   |                                             |   | 2,675,699  |  
|Payments on securitization bond financing                                         |  |                            | (1,984,093 | ) |                                             |   | (383,145   | )
|Payments on temporary credit facilities                                           |  |                            | (4,034,213 | ) |                                             |   | (2,767,798 | )
|Net payments to parent                                                            |  |                            |           |   |                                             |   | (15,214    | )
|Capital contributions from parent                                                 |  |                            | 7,000      |   |                                             |   | 26,001     |  
|Net increase in receivable from parent                                            |  |                            | (84,687    | ) |                                             |   |           |  
|Proceeds from preferred stock offering of the consolidated subsidiary             |  |                            |           |   |                                             |   | 97,923     |  
|Payments of common stock dividends                                                |  |                            | (202,700   | ) |                                             |   | (50,000    | )
|Payments of preferred stock dividends                                             |  |                            | (9,978     | ) |                                             |   | (3,656     | )
|                                                                                  |  |                            |            |   |                                             |   |            |  
|Net cash used in financing activities                                             |  |                            | (2,122,904 | ) |                                             |   | (420,190   | )
|                                                                                  |  |                            |            |   |                                             |   |            |  
|Net increase in cash and cash equivalents                                         |  |                            | 2,140      |   |                                             |   | 4,018      |  
|Beginning balance cash and cash equivalents                                       |  |                            | 4,018      |   |                                             |   |           |  
|                                                                                  |  |                            |            |   |                                             |   |            |  
|Ending balance cash and cash equivalents                                          |  | $                          | 6,158      |   |                                             | $ | 4,018      |  
|                                                                                  |  |                            |            |   |                                             |   |            |  

The accompanying notes are an integral part of these financial statements.



F-46



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS

For The Year Ended December 31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Accredited Mortgage Loan REIT Trust (the REIT) was formed on May 4, 2004 as a Maryland real estate investment trust for the purpose of acquiring, holding and managing real estate assets. All of the outstanding common shares
of the REIT are held by Accredited Home Lenders, Inc. (AHL), a wholly owned subsidiary of Accredited Home Lenders Holding Co., (Accredited). The accompanying financial statements of the REIT have been prepared in accordance
with accounting principles generally accepted in the United States of America.

In August 2004, the REIT completed a public offering of
3,400,000 shares of 9.75% Series A Perpetual Cumulative Preferred Stock. In September 2004 the REIT sold an additional 100,000 Series A preferred shares pursuant to the exercise of the underwriters over-allotment option. In October 2004, the
REIT sold an additional 593,678 Series A preferred shares in a public offering.

The REIT engages in the business of acquiring, holding,
financing, and securitizing non-prime mortgage loans secured by residential real estate. Generally, the REIT acquires mortgage assets and assumes related funding obligations from AHL, which are accounted for at AHLs carrying value, as
contributions of capital from AHL. These mortgage assets consist primarily of residential mortgage loans, or interests in these mortgage loans, that have been originated or acquired by AHL. AHL focuses on borrowers who may not meet conforming
underwriting guidelines because of higher loan-to-value ratios, the nature or absence of income documentation, limited credit histories, high levels of consumer debt, or past credit difficulties. AHL originates loans primarily based upon the
borrowers willingness and ability to repay the loan and the adequacy of the collateral.

AHL also provides operating facilities,
administration and loan servicing for the REIT. The REIT is, therefore, economically and operationally dependent on AHL, and, as such, the REITs results of operation or financial condition may not be indicative of the conditions that would
have existed for its results of operations or financial condition if it had operated as an unaffiliated entity.

The REIT has elected to be
taxed as a real estate investment trust and to comply with the provisions of the Internal Revenue Code with respect thereto. Accordingly, the REIT will generally not be subject to federal or state income tax to the extent that its distributions to
shareholders satisfy the real estate investment trust requirements and certain asset, income and share ownership tests are met.

Use of
Estimates

The preparation of financial statements, in conformity with accounting principles generally accepted in the United States of
America, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues
and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates and assumptions included in our consolidated financial statements relate to the provision for loan losses, hedging policies and income
taxes.

Cash and Cash Equivalents

For purposes of financial statement presentation, the REIT considers all liquid investments with an original maturity of three months or less to be cash equivalents. All liquid assets with an original maturity of
three months or less which are not readily available for use, including cash deposits, are classified as restricted cash.



F-47



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



Loans Held for Securitization

Accrediteds securitization program calls for the execution of one securitization transaction per calendar quarter. In support of this program, each
month the Company identifies loans meeting the applicable investor characteristics and transfers those loans from Loans Held for Sale to Loans Held for Securitization (held for investment).

After the loans are designated as held for investment, the Company estimates the losses inherent in the portfolio at the balance sheet date and
establishes an allowance for loan losses. The provision for loan losses on loans held for securitization is made in an amount sufficient to maintain credit loss allowances at a level considered appropriate to cover probable losses in the portfolio.
Accredited defines a loan as non-accruing at the time the loan becomes 90 days or more delinquent under its payment terms. Probable losses are determined based on segmenting the portfolio relating to their contractual delinquency status and applying
Accrediteds historical loss experience. Accredited also uses other analytical tools to determine the reasonableness of the allowance for loan losses. Loss estimates are reviewed periodically and adjustments are reported in earnings. As these
estimates are influenced by factors outside of Accrediteds control, there is uncertainty inherent in these estimates, making it reasonably possible that they could change. Carrying values are written down to fair value when the loan is
foreclosed upon or deemed uncollectible.

Each quarter (typically the second month of each quarter), the Loans Held for Securitization,
which are originated by and to this point have been held in AHL, are contributed at the current carrying amount to the REIT. The carrying amount transferred to the REIT consists of the unpaid principal balance, the net deferred origination fees, the
basis adjustment for fair value hedge accounting (from funding to contribution date) and the allowance for loan losses. The loans remain in the Loans Held for Securitization for approximately 10 business days prior to the close of the securitization
transaction and are thereafter designated as Loans Held for Investment.

Loans Held for Investment and Securitization Bond Financing

Mortgage loans held for investment include loans that the REIT has securitized in structures that require financing treatment. During
the year ended December 31, 2005, the REIT completed four securitizations of mortgage loans totaling $4.2 billion structured as financings under SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilitiesa replacement of FASB Statement No. 125.

The securitizations are structured legally as
sales, but for accounting purposes are treated as financings under SFAS No. 140. The securitizations do not meet the qualifying special purpose entity criteria under SFAS No. 140 and related interpretations because after the loans are
securitized, the securitization trusts may acquire derivatives relating to beneficial interests retained by the REIT and, AHL, as servicer, subject to applicable contractual provisions, has discretion, consistent with prudent mortgage servicing
practices, to determine whether to sell or work out any loans securitized through the securitization trusts that become troubled. Accordingly, the loans remain on the balance sheet as loans held for investment, retained interests are not
created for accounting purposes, and securitization bond financing replaces the warehouse debt originally associated with the loans held for investment. The REIT records interest income on loans held for investment and interest expense on the bonds
issued in the securitizations over the life of the securitizations. Deferred debt issuance costs and discounts related to the bonds are amortized on a level yield basis over the estimated life of the bonds.



F-48



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



The REIT periodically evaluates the need for or the adequacy of the allowance for loan losses on its
mortgage loans held for investment. Provision for loan losses on mortgage loans held for investment is made in an amount sufficient to maintain credit loss allowances at a level considered appropriate to cover probable losses in the portfolio. The
REIT defines a loan as non-accruing at the time the loan becomes 90 days or more delinquent under its payment terms. Probable losses are determined based on segmenting the portfolio relating to their contractual delinquency status and applying the
REITs and AHLs historical loss experience. The REIT also uses other analytical tools to determine the reasonableness of the allowance for loan losses. Loss estimates are reviewed periodically and adjustments are reported in earnings. As
these estimates are influenced by factors outside of the REITs control, there is uncertainty inherent in these estimates, making it reasonably possible that they could change. Carrying values are written down to fair value when the loan is
foreclosed upon or deemed uncollectible.

Derivative Financial Instruments

As part of the REITs interest rate management process, the REIT uses derivative financial instruments such as Eurodollar futures and options. In
connection with some of the securitizations structured as financings, the REIT entered into interest rate cap agreements. In connection with five of the securitizations structured as financings, the REIT entered into interest rate swap agreements.
It is not the REITs policy to use derivatives to speculate on interest rates. In accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended and interpreted, derivative financial
instruments are reported on the balance sheet at fair value.

Fair Value Hedges

The REIT designates certain derivative financial instruments as hedge instruments under SFAS No. 133, and, at trade date, these instruments and their
hedging relationship are identified, designated and documented. The REIT has implemented fair value hedge accounting on its mortgage loans held for investment, whereby certain derivatives are designated as a hedge of the fair value of mortgage loans
held for investment. This process includes linking derivatives to specific assets or liabilities on the balance sheet. The REIT also assesses, both at the hedges inception and on an ongoing basis, whether the derivatives used in hedge
transactions are highly effective in offsetting changes in fair values of hedged items. Changes in the fair value of such derivative instruments and changes in the fair value of the hedged assets, which are determined to be effective, are recorded
as a component of interest income in the period of change. When it is determined that a derivative is not highly effective as a hedge or that it has ceased to be a highly effective hedge, the REIT discontinues hedge accounting. When hedge accounting
is discontinued because it is determined that the derivative no longer qualifies as an effective hedge, the derivative will continue to be recorded on the balance sheet at its fair value. For terminated hedges or hedges no longer qualifying as
effective, the formerly hedged asset will no longer be adjusted for changes in fair value and any previously recorded adjustment to the hedged asset will be included in the carrying basis. These amounts will be included in results of operations at
the time of disposition of the asset. Should the hedge prove to be perfectly effective, the current period net impact to earnings would be minimal. Accordingly, the net amount recorded in the statement of operations relating to fair value hedge
accounting is referred to as hedge ineffectiveness.

Cash Flow Hedges

Pursuant to SFAS No. 133 hedge instruments have been designated as hedging the exposure to variability of cash flows from our securitization debt
attributable to interest rate risk. Cash flow hedge accounting requires that



F-49



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



the effective portion of the gain or loss in the fair value of a derivative instrument designated as a hedge be reported as a component of other
comprehensive income in stockholders equity, and recognized into earnings in the period during which the hedged transaction affects earnings pursuant to SFAS No. 133. At the inception of the hedge and on an ongoing basis, the REIT
assesses whether the derivatives used in hedging transactions are highly effective in offsetting changes in cash flows of the hedged items. When it is determined that a derivative is not highly effective as a hedge, the REIT discontinues cash flow
hedge accounting prospectively. In the instance cash flow hedge accounting is discontinued, the derivative will continue to be recorded on the balance sheet at its fair value. Any change in the fair value of a derivative no longer qualifying as an
effective hedge is recognized in current period earnings. For terminated hedges or hedges that no longer qualify as effective, the effective portion previously recorded remains in other comprehensive income and continues to be amortized or accreted
into earnings with the hedged item. The ineffective portion on the derivative instrument is reported in current earnings as a component of interest expense.

For derivative financial instruments not designated as hedge instruments, unrealized changes in fair value are recognized in the period in which the changes occur and realized gains and losses are recognized in the
period when such instruments are settled.

Loan Origination Costs and Fees

Loan origination fees and certain direct origination costs are deferred as an adjustment to the carrying value of the loans. These fees and costs are
amortized over the life of the loan on a level yield basis for mortgage loans held for investment or recognized when prepayments occur.

Provision for Losses

Provision for losses on loans held for investment is recorded in an amount sufficient to maintain the
allowance for loan losses at a level considered appropriate to cover probable losses on such loans. Market valuation adjustments have been recorded on real estate owned. These adjustments are based on the REITs and AHLs estimate of
probable losses, calculated using loss frequency and loss severity rate assumptions and are based on the value that the REIT could reasonably expect to obtain from a sale, that is, other than in a forced or liquidation sale. Provision for losses
also includes net losses on real estate owned. The REIT periodically evaluates the estimates used in calculating expected losses and adjustments are reported in earnings. As these estimates are influenced by factors outside of the REITs
control and as uncertainty is inherent in these estimates, actual amounts charged-off could differ from amounts recorded.

Interest
Income

Interest income is recorded when earned. Interest income represents the interest earned on loans held for investment. The REIT
does not accrue interest on loans that are 90 days or more delinquent.

Income Taxes

The REIT has elected to be subject to taxation as a real estate investment trust under the Internal Revenue Code of 1986. As a result, the REIT will
generally not be subject to federal or state income tax to the extent that the REIT distributes its earnings to its shareholders and maintains its qualification as a real estate investment trust.



F-50



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



Real Estate Owned

Real estate acquired in settlement of loans generally results when property collateralizing a loan is foreclosed upon or otherwise acquired by AHL, as our
servicer, in satisfaction of the loan. Real estate acquired through foreclosure is carried at fair value less estimated costs to dispose. Fair value is based on the net amount that the REIT could reasonably expect to receive for the asset in a
current sale between a willing buyer and a willing seller, that is, other than in a forced or liquidation sale. Adjustments to the carrying value of real estate owned are made through valuation allowances and charge-offs recognized through a charge
to earnings. Legal fees and other direct costs incurred after foreclosure are expensed as incurred. At December 31, 2005 and 2004, real estate owned amounting to $10.5 million and $2.7 million, respectively, net of valuation allowances, is
included in other assets.

Other Comprehensive Income

Other comprehensive income includes unrealized gains and losses that are excluded from the statement of operations and are reported as a separate component in stockholders equity. The unrealized gains and losses
include unrealized gains and losses on the effective portion of cash flow hedges.

Accumulated other comprehensive income for the period
from inception (May 4, 2004) to December 31, 2004 and for the year ended December 31, 2005 was determined as follows:



|                                                                           |  |                |         |  
|-------------------------------------------------------------------------- |  | -------------- | ------- | -
|                                                                           |  | (In thousands) |        
|Balance at January 1, 2004                                                 |  | $              |        |  
|Net unrealized gains on cash flow hedges                                   |  |                | 3,348   |  
|                                                                           |  |                |         |  
|Balance at December 31, 2004                                               |  |                | 3,348   |  
|Net unrealized gains on cash flow hedges                                   |  |                | 35,277  |  
|Reclassification adjustment into earnings for realized gain on derivatives |  |                | (14,634 | )
|                                                                           |  |                |         |  
|Balance at December 31, 2005                                               |  | $              | 23,991  |  
|                                                                           |  |                |         |  

Comprehensive income is determined as follows:



|                                                                           |  |                             |         |   |                                           |   |       
|-------------------------------------------------------------------------- |  | --------------------------- | ------- | - | ----------------------------------------- | - | ------
|                                                                           |  | Year Ended December 31,2005 |         |   | Inception(May 4, 2004) toDecember 31,2004
|                                                                           |  | (In thousands)             
|Net income                                                                 |  | $                           | 169,586 |   |                                           | $ | 49,050
|Net unrealized gains or losses on cash flow hedges                         |  |                             | 35,277  |   |                                           |   | 3,348 
|Reclassification adjustment into earnings for realized gain on derivatives |  |                             | (14,634 | ) |                                           |   |      
|                                                                           |  |                             |         |   |                                           |   |       
|Total comprehensive income                                                 |  | $                           | 190,229 |   |                                           | $ | 52,398
|                                                                           |  |                             |         |   |                                           |   |       

Reclassifications (in thousands)

We reclassified $22,039 from other receivables to accrued interest receivable and $7,944 to prepaid expenses and other assets as of December 31, 2004 to
conform to current presentation. The consolidated statement of cash flows for the period from inception (May 4, 2004) to December 31, 2004 has been reclassified to reflect the changes.



F-51



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



2. CONCENTRATIONS OF RISK

Geographical Concentration

Properties securing mortgage loans held for investment are
geographically dispersed throughout the United States. At December 31, 2005, 23% and 11% of the unpaid principal balance of mortgage loans held for investment were secured by properties located in California and Florida, respectively. At
December 31, 2004, 33% of the unpaid principal balance of mortgage loans held for investment was secured by properties located in California. The remaining properties securing mortgage loans did not exceed 10% in any other state at
December 31, 2005 and 2004.

An overall decline in the economy or the residential real estate market, or the occurrence of a natural
disaster that is not covered by standard homeowners insurance policies, such as an earthquake, hurricane or wildfire, could decrease the value of mortgaged properties. This, in turn, would increase the risk of delinquency, default or
foreclosure on mortgage loans in our portfolio. This could restrict our and AHLs ability to originate, sell, or securitize mortgage loans, and significantly harm our business, financial condition, liquidity and results of operations. While we
have not completed our assessment of potential losses stemming from the recent hurricanes in the southeastern United States, we do not expect the resulting losses to have a material adverse impact on our business, financial condition, liquidity or
results of operations.

3. MORTGAGE LOANS

Mortgage loans held for investmentMortgage loans held for investment were as follows:



|                                                 |  |                  |           |   |                  |   |           |  
|------------------------------------------------ |  | ---------------- | --------- | - | ---------------- | - | --------- | -
|                                                 |  | December 31,2005 |           |   | December 31,2004 |  
|                                                 |  | (In thousands)   |          
|Loans held for investmentprincipal balance      |  | $                | 6,350,870 |   |                  | $ | 4,101,982 |  
|Basis adjustment for fair value hedge accounting |  |                  | (4,766    | ) |                  |   | 13,741    |  
|Net deferred origination fees                    |  |                  | (7,569    | ) |                  |   | (4,457    | )
|Allowance for loan losses                        |  |                  | (98,399   | ) |                  |   | (54,960   | )
|                                                 |  |                  |           |   |                  |   |           |  
|Loans held for investment, net                   |  | $                | 6,240,136 |   |                  | $ | 4,056,306 |  
|                                                 |  |                  |           |   |                  |   |           |  

Reserves for lossesActivity in the reserves was as follows:



|                                              |  |                              |        |                          |   |                     |  |                |        |  |           |        |   |                        |   |        |   |  |   |        
|--------------------------------------------- |  | ---------------------------- | ------ | ------------------------ | - | ------------------- |  | -------------- | ------ |  | --------- | ------ | - | ---------------------- | - | ------ | - |  | - | -------
|                                              |  | Balance atBeginningof Period |        | Contributionsfrom Parent |   | Provisionfor Losses |  | Chargeoffs,net |        |  | Transfers |        |   | Balance atEnd ofPeriod
|                                              |  | (In thousands)              
|Year ended December 31, 2005:                 |  |                              |        |                          |   |                     |  |                |        |  |           |        |   |                        |   |        |  
|Mortgage loans held for investment            |  | $                            | 54,960 |                          | $ | 36,385              |  | $              | 11,932 |  | $         | (4,878 | ) |                        | $ |       |   |  | $ | 98,399 
|Real estate owned                             |  |                              | 2,028  |                          |   |                    |  |                | 4,968  |  |           |       |   |                        |   |       |   |  |   | 6,996  
|                                              |  |                              |        |                          |   |                     |  |                |        |  |           |        |   |                        |   |        |   |  |   |        
|Total                                         |  | $                            | 56,988 |                          | $ | 36,385              |  | $              | 16,900 |  | $         | (4,878 | ) |                        | $ |       |   |  | $ | 105,395
|                                              |  |                              |        |                          |   |                     |  |                |        |  |           |        |   |                        |   |        |   |  |   |        
|Inception (May 4, 2004) to December 30, 2004: |  |                              |        |                          |   |                     |  |                |        |  |           |        |   |                        |   |        |   |  |   |        
|Mortgage loans held for investment            |  | $                            |       |                          | $ | 51,581              |  | $              | 6,536  |  | $         | (1,129 | ) |                        | $ | (2,028 | ) |  | $ | 54,960 
|Real estate owned                             |  |                              |       |                          |   |                    |  |                |       |  |           |       |   |                        |   | 2,028  |   |  |   | 2,028  
|                                              |  |                              |        |                          |   |                     |  |                |        |  |           |        |   |                        |   |        |   |  |   |        
|Total                                         |  | $                            |       |                          | $ | 51,581              |  | $              | 6,536  |  | $         | (1,129 | ) |                        | $ |       |   |  | $ | 56,988 
|                                              |  |                              |        |                          |   |                     |  |                |        |  |           |        |   |                        |   |        |   |  |   |        



F-52



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



The following table summarizes the loss and delinquency amounts for mortgage loans and real estate
owned:



|                                   |  |                      |           |                                 |                      |        |                      |  |                                 |           |  |   |       
|---------------------------------- |  | -------------------- | --------- | ------------------------------- | -------------------- | ------ | -------------------- |  | ------------------------------- | --------- |  | - | ------
|                                   |  | At December 31, 2005 |           |                                 | At December 31, 2004
|                                   |  | TotalPrincipalAmount |           | DelinquentPrincipal Over90 Days |                      |        | TotalPrincipalAmount |  | DelinquentPrincipal Over90 Days
|                                   |  | (In thousands)      
|Mortgage loans held for investment |  | $                    | 6,350,870 |                                 | $                    | 70,990 | (1)                  |  | $                               | 4,101,982 |  | $ | 22,634
|Real estate owned                  |  |                      | 17,490    |                                 |                      | 17,490 |                      |  |                                 | 4,716     |  |   | 4,716 
|                                   |  |                      |           |                                 |                      |        |                      |  |                                 |           |  |   |       
|Total                              |  | $                    | 6,368,360 |                                 | $                    | 88,480 |                      |  | $                               | 4,106,698 |  | $ | 27,350
|                                   |  |                      |           |                                 |                      |        |                      |  |                                 |           |  |   |       

---

|(1) | For loans 90 days or more delinquent we cease to accrue interest income and reverse all previously accrued but uncollected income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

4. DERIVATIVE FINANCIAL INSTRUMENTS

Fair Value
Hedges

The REIT uses hedge accounting as defined by SFAS No. 133 for certain derivative financial instruments used to hedge
its loans held for investment. At December 31, 2005 and December 31, 2004, fair value hedge basis adjustments of ($4.8 million) and $13.7 million are included as additions to loans held for investment. No hedge ineffectiveness associated
with fair value hedges was recorded in earnings during the year ended December 31, 2005 or for the period from inception (May 4, 2004) to December 31, 2004, as the REIT has discontinued fair value hedge accounting on loans held for
investment.

Cash Flow Hedges

The REIT utilizes cash flow hedging and cash flow hedge accounting on its securitization debt under SFAS No. 133. Effective unrealized gains, net of effective unrealized losses, associated with cash flow hedges
of $35.3 million were recorded in other comprehensive income during the year ended December 31, 2005, which is reported as a component of stockholders equity. These contracts settle on various dates ranging from March 2006 to March 2015.
A total of $21.6 million in net effective gains, included in other comprehensive income at December 31, 2005, is expected to be recognized in earnings during the next twelve months. Hedge ineffectiveness associated with cash flow hedges of $2.0
million was recorded in earnings during the year ended December 31, 2005 and is included as a component of interest expense in the statement of operations.

Futures Contracts, Options Contracts, Interest Rate Swap and Cap Agreements and Margin Accounts

At December 31, 2005 the REIT had outstanding Eurodollar futures contracts, options contracts and interest rate swap agreements that were designated as hedge instruments, as well as interest rate cap agreements. At December 31,
2005 and December 31, 2004, the fair value of the margin account balances required for these derivatives and the futures contracts was $48.4 million and $6.4 million, respectively. At December 31, 2005, the fair value of the options
contracts, interest rate swap and cap agreements was $4.7 million, $12.1 million and $53 thousand, respectively. At December 31, 2004, the fair value of the options contracts, interest rate swap and cap agreements was $1.0 million, $1.8 million
and $0.3 million, respectively. The total net liquidation value at December 31, 2005 and December 31, 2004 of these derivatives and related margin account balances was



F-53



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



$65.3 million and $9.5 million, respectively. A gain of $1.9 million on derivative instruments not designated for SFAS No. 133 hedge accounting
treatment was recorded in interest expense on the statement of operations during the year ended December 31, 2005 relating to the gains and losses in value of interest rate cap agreements and interest rate swap agreements.

The change in fair value of derivative financial instruments, and the related hedged liability, recorded in the statement of operations was as follows:



|                                              |  |                |        |   |                 |   |         |       |  |   |         |  
|--------------------------------------------- |  | -------------- | ------ | - | --------------- | - | ------- | ----- |  | - | ------- | -
|                                              |  | InterestIncome |        |   | InterestExpense |   |         | Total | 
|                                              |  | (In thousands) |       
|Year ended December 31, 2005:                 |  |                |        |   |                 |   |         |       |  |   |         |  
|Net unrealized gain (loss)                    |  | $              | (4,384 | ) |                 | $ | (20,208 | )     |  | $ | (24,592 | )
|Net realized gain (loss)                      |  |                |       |   |                 |   | 38,168  |       |  |   | 38,168  |  
|                                              |  |                |        |   |                 |   |         |       |  |   |         |  
|Total                                         |  | $              | (4,384 | ) |                 | $ | 17,960  |       |  | $ | 13,576  |  
|                                              |  |                |        |   |                 |   |         |       |  |   |         |  
|Inception (May 4, 2004) to December 31, 2004: |  |                |        |   |                 |   |         |       |  |   |         |  
|Net unrealized gain (loss)                    |  | $              | (2,008 | ) |                 | $ | 3,906   |       |  | $ | 1,898   |  
|Net realized gain (loss)                      |  |                | 6      |   |                 |   | (530    | )     |  |   | (524    | )
|                                              |  |                |        |   |                 |   |         |       |  |   |         |  
|Total                                         |  | $              | (2,002 | ) |                 | $ | 3,376   |       |  | $ | 1,374   |  
|                                              |  |                |        |   |                 |   |         |       |  |   |         |  

5. CREDIT FACILITIES

In connection with the REITs execution of securitization transactions through the first quarter of the year ended December 31, 2005, AHL and the REIT, as several borrowers or sellers, may enter into
warehouse transactions with lenders to finance the related mortgage loans that are to be contributed by AHL to the REIT and then subsequently securitized with permanent bond financing. The net proceeds of the securitizations are to be used by AHL or
the REIT to repay the warehouse debt and pay other expenses of the securitization.

AHL and the REIT, as several sellers, have entered into
temporary aggregate warehouse facilities to permit the securitization of mortgage loans. The duration of any one of these facilities is approximately 30 days. Each of the agreements has cross-default and cross-collateralization provisions and AHL
provides a guarantee of the REITs obligations under the facilities; in addition, the facilities are structured so that the REIT only has monetary responsibilities for a limited period of time prior to a securitization and otherwise does not
have any monetary obligations under the facilities (REIT Transaction).

Beginning in the second quarter of 2005, AHL and the
REIT secured modifications to the existing AHL warehouse credit facilities agreements providing for the financing of assets held for securitization. These modified agreements allow for the financing of loans for an approximate 30 day period prior to
the close of the securitization transaction.

Prior to the date of contribution of the mortgage loan assets, AHL is the obligor, subsequent
to the contribution date the REIT becomes the obligor. AHL provides a guarantee of the REITs obligations under the modified warehouse credit facilities.

The facilities are collateralized by performing, aged and delinquent loans and bear interest based on the One-Month LIBOR plus a spread.



F-54



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



Amounts outstanding on the warehouse facilities described above were $15.6 million at
December 31, 2005. Unsold interests in securitized bonds of $25.2 million were pledged as collateral. The balance outstanding on the facility was paid in full in January 2006.

6. SECURITIZATION BOND FINANCING

Securitization bond financing consisted of the following:



|                                                                                                                                                                                                                                                                                                |  |                   |           |   |                  |   |           |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                                                                                                                                                                                                                |  | December 31, 2005 |           |   | December 31,2004 |  
|                                                                                                                                                                                                                                                                                                |  | (In thousands)    |          
|Series 2002-1 securitization with a stated maturity date of July 25, 2032 and an interest rate of 4.93% for the fixed portion of the bond
and One-Month LIBOR plus 0.32% for the variable rate portion of the bond                                                                              |  | $                 | 30,595    |   |                  | $ | 64,644    |  
|Series 2002-2 securitization with a stated maturity date range of January 25, 2033 through February 25, 2033 and an interest rate of
4.48% for the fixed portion of the bond and a range of One-Month LIBOR plus 0.49% to One-Month LIBOR plus 0.50% for the variable rate portions of the bond |  |                   | 106,039   |   |                  |   | 221,021   |  
|Series 2003-1 securitization with a stated maturity date of June 25, 2033 and an interest rate of 3.58% for the fixed portion of the bond
and a range of One-Month LIBOR plus 0.35% to One-Month LIBOR plus 0.38% for the variable rate portions of the bond                                    |  |                   | 78,564    |   |                  |   | 147,530   |  
|Series 2003-2 securitization with a stated maturity date of October 25, 2033 and an interest rate of 4.23% for the fixed portion of the
bond and a range of One-Month LIBOR plus 0.35% to One-Month LIBOR plus 0.37% for the variable rate portions of the bond                                 |  |                   | 136,949   |   |                  |   | 251,278   |  
|Series 2003-3 securitization with a stated maturity date of January 25, 2034 and an interest rate of 4.46% for the fixed portion of the
bond and One-Month LIBOR plus 0.38% for the variable rate portions of the bond                                                                          |  |                   | 191,137   |   |                  |   | 342,386   |  
|Series 2004-1 securitization with a stated maturity date of April 25, 2034 and an interest rate of One-Month LIBOR plus
0.30%                                                                                                                                                                   |  |                   | 221,562   |   |                  |   | 384,857   |  
|Series 2004-2 securitization with a stated maturity date of July 25, 2034 and an interest rate range of One-Month LIBOR plus 0.29% to
One-Month LIBOR plus 0.30%                                                                                                                                |  |                   | 382,817   |   |                  |   | 604,229   |  
|Series 2004-3 securitization with a stated maturity date of October 25, 2034 and an interest rate range of 2.90% to 5.25% for the fixed
portions of the bond and a range of One-Month LIBOR plus 0.17% to One-Month LIBOR plus 2.50% for the variable rate portions of the bond                 |  |                   | 591,354   |   |                  |   | 928,914   |  
|Series 2004-4 securitization with a stated maturity date of January 25, 2035 and an interest rate of 5.25% for the fixed portion of the
bond and a range of One-Month LIBOR plus 0.15% to One-Month LIBOR plus 1.80% for the variable rate portions of the bond                                 |  |                   | 686,804   |   |                  |   | 1,012,214 |  
|Series 2005-1 securitization with a stated maturity date of April 25, 2035 and an interest rate of range of One-Month LIBOR plus 0.10% to
One-Month LIBOR plus 2.50%                                                                                                                            |  |                   | 687,766   |   |                  |   |          |  
|Series 2005-2 securitization with a stated maturity date of July 25, 2035 and an interest rate of range of One-Month LIBOR plus 0.10% to
One-Month LIBOR plus 2.50%                                                                                                                             |  |                   | 841,552   |   |                  |   |          |  
|Series 2005-3 securitization with a stated maturity date of September 25, 2035 and an interest rate of range of One-Month LIBOR plus
0.10% to One-Month LIBOR plus 1.70%                                                                                                                        |  |                   | 1,044,619 |   |                  |   |          |  
|Series 2005-4 securitization with a stated maturity date of December 25, 2035 and an interest rate of range of One-Month LIBOR plus 0.08%
to One-Month LIBOR plus 2.50%                                                                                                                         |  |                   | 1,173,660 |   |                  |   |          |  
|                                                                                                                                                                                                                                                                                                |  |                   |           |   |                  |   |           |  
|                                                                                                                                                                                                                                                                                                |  |                   | 6,173,418 |   |                  |   | 3,957,073 |  
|Unamortized bond discounts                                                                                                                                                                                                                                                                      |  |                   | (3,532    | ) |                  |   | (2,958    | )
|                                                                                                                                                                                                                                                                                                |  |                   |           |   |                  |   |           |  
|Total securitization bond financing, net                                                                                                                                                                                                                                                        |  | $                 | 6,169,886 |   |                  | $ | 3,954,115 |  
|                                                                                                                                                                                                                                                                                                |  |                   |           |   |                  |   |           |  



F-55



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



The bonds are collateralized by loans held for investment with an aggregate outstanding principal
balance of $6.4 billion and $4.1 billion as of December 31, 2005 and December 31, 2004, respectively. Unamortized debt issuance costs, included in prepaid and other assets, are $19.7 million and $14.1 million at
December 31, 2005 and December 31, 2004, respectively.

Amounts collected on the mortgage loans are remitted to the respective
trustees, who in turn distribute such amounts each month to the bondholders, together with other amounts received related to the mortgage loans, net of fees payable to the REIT, the trustee and the insurer of the bonds. Any remaining funds after
payment of fees and distribution of principal and interest is known as excess interest.

The securitization agreements require that a
certain level of overcollateralization be maintained for the bonds. A portion of the excess interest may be initially distributed as principal to the bondholders to increase the level of overcollateralization. Once a certain level of
overcollateralization has been reached, excess interest is no longer distributed as principal to the bondholders, but, rather, is passed through to the REIT. Should the level of overcollateralization fall below a required level, excess interest will
again be paid as principal to the bondholders until the required level has been reached.

The securitization agreements provide that if
delinquencies or losses on the underlying mortgage loans exceed certain maximums, the required levels of credit enhancement would be increased.

Due to the potential for prepayment of mortgage loans, the early distribution of principal to the bondholders and the optional clean-up call, the bonds are not necessarily expected to be outstanding through the stated maturity date set
forth above.

The following table summarizes the expected repayments relating to the securitization bond financing at December 31,
2005. Amounts listed as bond payments are based on anticipated receipts of principal and interest on underlying mortgage loan collateral using historical prepayment spreads:



|                          |  |                |           |  
|------------------------- |  | -------------- | --------- | -
|Years Ending December 31: |  | (In thousands) |          
|2006                      |  | $              | 2,328,889 |  
|2007                      |  |                | 1,611,403 |  
|2008                      |  |                | 734,294   |  
|2009                      |  |                | 454,744   |  
|2010                      |  |                | 323,028   |  
|Thereafter                |  |                | 721,060   |  
|Discount                  |  |                | (3,532    | )
|                          |  |                |           |  
|Total                     |  | $              | 6,169,886 |  
|                          |  |                |           |  

7. INCOME TAXES AND DISTRIBUTION OF EARNINGS

With the filing of its first Federal income tax return on September 9, 2005, the REIT elected to be treated as a real estate investment trust for
income tax purposes in accordance with certain provisions of the Internal Revenue Code of 1986. As a result of this election, the REIT will generally not be subject to federal or state income tax to the extent that it distributes its earnings to its
shareholders and maintains its qualification as a real estate investment trust. Currently the REIT plans to distribute substantially all of its taxable income to common and preferred shareholders.



F-56



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



The following is a reconciliation of the income tax provision computed using the statutory federal
income tax rate to the income tax provision reflected in the statement of operations:



|                                                |  |                             |         |   |                                            |   |         |  
|----------------------------------------------- |  | --------------------------- | ------- | - | ------------------------------------------ | - | ------- | -
|                                                |  | Year Ended December 31,2005 |         |   | Inception(May 4, 2004) to
December 31,2004 |  
|                                                |  | (In thousands)              |        
|Federal income tax at statutory rate            |  | $                           | 59,355  |   |                                            | $ | 17,167  |  
|Preferred stock dividends at statutory rate     |  |                             | (3,492  | ) |                                            |   | (1,279  | )
|Common stock dividends paid deduction and other |  |                             | (55,863 | ) |                                            |   | (15,888 | )
|                                                |  |                             |         |   |                                            |   |         |  
|Total provision                                 |  | $                           |        |   |                                            | $ |        |  
|                                                |  |                             |         |   |                                            |   |         |  

8. FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amounts of financial instruments such as cash and cash equivalents and accrued interest receivable and payable are reasonable estimates of
their fair value because of the short maturity of these items. The carrying amounts of warehouse credit facilities are reasonable estimates of their fair value because of their short maturity and interest rates that adjust with current market rates.
Fair value for derivative financial instruments is based on quoted market prices.

The following methods and assumptions were used to
estimate the fair value of each class of financial instruments for which it is practicable to estimate fair value. However, the estimates presented herein are not necessarily indicative of the amounts that the REIT could realize in a current market
exchange.

Mortgage Loans Held for investmentFair value is determined using AHLs current investor commitments or,
in the absence of such commitments, fair value is based upon AHLs current investor commitments for loans of similar credit quality.

Securitization Bond FinancingFair value is based on interest rates that are currently available to the REIT for issuance of debt with similar terms and remaining maturities.

Estimated fair values for these financial instruments were as follows at December 31:



|                                                     |  |                |           |                     |   |               |  |                     |           |  |   |          
|---------------------------------------------------- |  | -------------- | --------- | ------------------- | - | ------------- |  | ------------------- | --------- |  | - | ---------
|                                                     |  | 2005           |           | 2004               
|                                                     |  | CarryingValue  |           | EstimatedFair Value |   | CarryingValue |  | EstimatedFair Value
|                                                     |  | (in thousands)
|Financial assets:                                    |  |                |           |                     |   |               |  |                     |           |  |   |          
|Mortgage loans held for investmentprincipal balance |  | $              | 6,350,870 |                     | $ | 6,617,607     |  | $                   | 4,101,982 |  | $ | 4,224,242
|Financial liabilities:                               |  |                |           |                     |   |               |  |                     |           |  |   |          
|Securitization bond financing                        |  |                | 6,169,886 |                     |   | 6,178,832     |  |                     | 3,954,115 |  |   | 3,973,935

The fair value estimates are based on pertinent information available to management as of the
respective dates. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since those dates and,
therefore, current estimates of fair value may differ significantly from the amounts presented herein.



F-57



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



9. PREFERRED STOCK

The Board of Trustees, or a duly authorized committee thereof, may issue up to 200,000,000 shares of preferred stock from time to time in one or more classes or series. In addition, the Board of Trustees, or duly
authorized committee thereof, may fix the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms and conditions of redemption.

9.75% Series A Perpetual Cumulative Preferred Shares

The Board of Trustees and a duly authorized committee thereof has classified and designated 4,093,678 preferred shares as Series A Preferred Shares. At December 31, 2005 and December 31, 2004, there were
4,093,678 preferred shares issued and outstanding.

In March, June, September and December of 2005, the REITs board of trustees
declared a quarterly cash dividend on the Preferred Shares at the rate of $0.609375 per share to shareholders of record on March 15, June 15, September 15 and December 15, which aggregated $10 million for the year ended
December 31, 2005.

The Series A Preferred Shares contain covenants requiring the REIT to maintain a total shareholders equity
balance and total loans held for investment of at least $50.0 million and $2.0 billion, respectively, commencing on December 31, 2004 and at the end of each quarter thereafter. In addition, commencing with each of the four quarters ending
December 31, 2005, the REIT is also required to maintain cumulative unencumbered cash flow (as defined in the agreement) greater than or equal to six times the cumulative preferred dividends required in those four quarters. If the REIT is not
in compliance with any of these covenants, no dividends can be declared on the REITs common shares until it is in compliance with all covenants as of the end of two successive quarters. As of December 31, 2005, the REIT was in compliance
with the covenants applicable to date in 2005.

Accredited irrevocably and unconditionally agrees to pay in full to the holders of each
share of the REITs Series A Preferred Shares, as and when due, regardless of any defense, right of set-off or counterclaim which the REIT or Accredited may have or assert: (i) all accrued and unpaid dividends (whether or not declared)
payable on the REITs Series A Preferred Shares; (ii) the redemption price (including all accrued and unpaid dividends) payable with respect to any of the REITs Series A Preferred Shares redeemed by the REIT and (iii) the
liquidation preference, if any, payable with respect to any of the REITs Series A Preferred Shares. Accrediteds guarantee is subordinated in right of payment to Accrediteds indebtedness, on parity with the most senior class of
Accrediteds preferred stock and senior to Accrediteds common stock.

10. RECEIVABLE FROM PARENT AND ADMINISTRATION AND SERVICING AGREEMENT
WITH PARENT

The REIT has an administration and servicing agreement with its parent company, AHL, whereby AHL provides loan servicing,
treasury, accounting, tax and other administrative services for the REIT in exchange for a management fee equal to 0.5% per year on the outstanding principal balance of the loans serviced, plus miscellaneous fee income collected from mortgagors
including late payment charges, assumption fees and similar items. Under this agreement, either party agrees to pay interest on the net average balance payable to the other party at an annual rate equal to the Six-Month LIBOR plus 1.0%. Management
fee expense under this agreement totaled $25.7 million and $7.2 million for the year ended December 31, 2005 and for the period from



F-58



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



inception (May 4, 2004) to December 31, 2004, respectively. Interest income under this agreement totaled $4.0 million and $0.1 million for the year
ended December 31, 2005 and for the period from inception (May 4, 2004) to December 31, 2004, respectively. At December 31, 2005 and December 31, 2004, the net receivable from parent was $99.6 million and $15.2 million,
respectively. It is Accrediteds practice to periodically settle intercompany balances.

11. SUPPLEMENTAL CASH FLOW INFORMATION

The following represents supplemental cash flow information for the year ended December 31, 2005 and from inception (May 4, 2004) to
December 31, 2004:



|                                                                                                      |  |   |            |   |  |   |            |  
|----------------------------------------------------------------------------------------------------- |  | - | ---------- | - |  | - | ---------- | -
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                                                     |  |   |            |   |  |   |            |  
|Cash paid during the year for interest                                                                |  | $ | 204,236    |   |  | $ | 31,407     |  
|                                                                                                      |  |   |            |   |  |   |            |  
|SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:                               |  |   |            |   |  |   |            |  
|Transfer of loans held for investment to real estate owned, net of reserves, included in other assets |  | $ | 12,774     |   |  | $ | 2,688      |  
|                                                                                                      |  |   |            |   |  |   |            |  
|Detail of assets and liabilities contributed from parent:                                             |  |   |            |   |  |   |            |  
|Cash contributions                                                                                    |  | $ |           |   |  | $ | 26,001     |  
|Mortgage loans, net of reserves                                                                       |  |   | 4,203,594  |   |  |   | 4,445,453  |  
|Other net assets (liabilities)                                                                        |  |   | (20,663    | ) |  |   | 18,203     |  
|Outstanding balances on warehouse credit facilities                                                   |  |   | (4,049,853 | ) |  |   | (2,767,798 | )
|Securitization bond financing                                                                         |  |   | (         | ) |  |   | (1,652,400 | )
|                                                                                                      |  |   |            |   |  |   |            |  
|Net capital contributions from parent                                                                 |  | $ | 133,078    |   |  | $ | 69,459     |  
|                                                                                                      |  |   |            |   |  |   |            |  

12. SUBSEQUENT EVENTS

In December 2005, the REITs board of trustees declared dividends on common stock of which $197.7 million was paid in December 2005 and $12.3 million was paid in January 2006.



F-59



---

##### Table of Contents

ACCREDITED MORTGAGE LOAN REIT TRUST

NOTES TO FINANCIAL STATEMENTS(Continued)

For The Year Ended December
31, 2005 and

For The Period From Inception (May 4, 2004) To December 31, 2004



13. QUARTERLY FINANCIAL DATA (UNAUDITED)

The following data was derived from unaudited consolidated financial information for each of the four quarters in the year ended December 31, 2005
and for the period from inception (May 4, 2004) to June 30, 2004 and the third and fourth quarters in the period ended December 31, 2004. Such information has been prepared on the same basis as the audited financial statements contained
elsewhere in this report and, in the opinion of management, includes all adjustments necessary for the fair presentation of the information for the periods presented. This information should be read in conjunction with the financial statements and
the related notes. The operating results in any quarter or partial period are not necessarily indicative of the results that may be expected for any future period.



|                                            |  |                                          |        |            |   |              |  |             |        |            |   |        |  |   |         
|------------------------------------------- |  | ---------------------------------------- | ------ | ---------- | - | ------------ |  | ----------- | ------ | ---------- | - | ------ |  | - | --------
|                                            |  | Three Months Ended                      
|                                            |  | March 31                                 |        | June 30(1) |   | September 30 |  | December 31 |        | Total year
|                                            |  | (in thousands, except per share amounts)
|2005:                                       |  |                                          |        |            |   |              |  |             |        |            |   |        |  |   |         
|Total net revenues                          |  | $                                        | 46,861 |            | $ | 43,910       |  | $           | 54,482 |            | $ | 50,086 |  | $ | 195,339 
|Net income                                  |  | $                                        | 41,456 |            | $ | 37,757       |  | $           | 47,681 |            | $ | 42,692 |  | $ | 169,586 
|Net income available to common stockholders |  | $                                        | 38,961 |            | $ | 35,263       |  | $           | 45,186 |            | $ | 40,198 |  | $ | 159,608 
|Basic and diluted earnings per share        |  | $                                        | 389.61 |            | $ | 352.63       |  | $           | 451.86 |            | $ | 401.98 |  | $ | 1,596.08
|2004:                                       |  |                                          |        |            |   |              |  |             |        |            |   |        |  |   |         
|Total net revenues                          |  | $                                        |       |            | $ | 2,565        |  | $           | 17,850 |            | $ | 35,816 |  | $ | 56,231  
|Net income                                  |  | $                                        |       |            | $ | 2,221        |  | $           | 15,529 |            | $ | 31,300 |  | $ | 49,050  
|Net income available to common stockholders |  | $                                        |       |            | $ | 2,221        |  | $           | 14,368 |            | $ | 28,805 |  | $ | 45,394  
|Basic and diluted earnings per share        |  | $                                        |       |            | $ | 22.21        |  | $           | 143.68 |            | $ | 288.05 |  | $ | 453.94  

---

|(1) | The three month period ended June 30, 2004 represents the period from May 4, 2004 to June 30, 2004.
|--- | ---------------------------------------------------------------------------------------------------



F-60