##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(Amendment No. 1)



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

For the quarterly period ended June 30, 2006

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 001-32430

ECC CAPITAL CORPORATION

(Exact name of registrant as specified in its charter)



|                                                               |  |                                          
|-------------------------------------------------------------- |  | -----------------------------------------
|Maryland                                                       |  | 84-1642470                               
|(State or other jurisdiction of incorporation or organization) |  | (I. R. S. Employer Identification Number)
|                                                               | 
|1833 Alton Parkway, Irvine, California                         |  | 92606                                    
|(Address of principal executive offices)                       |  | (Zip Code)                               

(949) 856-8300

Registrants telephone number, including area code

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  x    No ̈

Indicate by check mark whether the Registrant is 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 ̈Accelerated filer ̈Non-accelerated filer  x

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

As of August 10, 2006, the Registrant had
100,237,247 shares of common stock outstanding.



---



---

##### Table of Contents

Explanatory Note



The purpose of this Amendment No. 1 to our Form 10-Q is to correct the Officer Certifications filed as Exhibit 32.1, 32.2 and 32.3 which inadvertently identified the
Form 10-Q for the quarter ended March 31, 2006 instead of the Form 10-Q for the quarter ended June 30, 2006 at the time it was filed with the original Form 10-Q on August 14, 2006. The Company is filing as exhibits to this Form 10-Q/A the
certifications under Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. Except for the amendments described above, this Form 10-Q/A does not modify or update the disclosures in, or exhibits to, the Form 10-Q.



---

##### Table of Contents

ECC CAPITAL CORPORATION

QUARTERLY REPORT ON FORM 10-Q

FOR THE PERIOD ENDED JUNE 30, 2006

TABLE OF C O N T E N T S

PART I  FINANCIAL INFORMATION



|                                                                                              |  |         
|--------------------------------------------------------------------------------------------- |  | --------
|                                                                                              |  | Page No.
|Item 1. Financial Statements.                                                                 |  |         
|                                                                                              | 
|CONDENSED CONSOLIDATED FINANCIAL STATEMENTS                                                   |  |         
|                                                                                              | 
|CONDENSED CONSOLIDATED BALANCE SHEETS                                                         |  | 2       
|                                                                                              | 
|CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                                               |  | 3       
|                                                                                              | 
|CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                                               |  | 4       
|                                                                                              | 
|NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS                                          |  | 5       
|                                                                                              | 
|Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 19      
|                                                                                              | 
|Item 3.
Quantitative and Qualitative Disclosures About Market Risk                            |  | 33      
|                                                                                              | 
|Item 4.
Controls and Procedures                                                               |  | 40      
|                                                                                              | 
|PART II  OTHER INFORMATION                                                                   |  |         
|                                                                                              | 
|Item 1.
Legal Proceedings                                                                     |  | 41      
|                                                                                              | 
|Item 1A.
Risk Factors                                                                         |  | 41      
|                                                                                              | 
|Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 42      
|                                                                                              | 
|Item 3.
Defaults Upon Senior Securities                                                       |  | 42      
|                                                                                              | 
|Item 4.
Submission of Matters to a Vote of Security Holders                                   |  | 42      
|                                                                                              | 
|Item 5.
Other Information                                                                     |  | 43      
|                                                                                              | 
|Item 6.
Exhibits                                                                              |  | 43      
|                                                                                              | 
|Signature Page                                                                                |  | 44      





1



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)



|                                                                                                                                                                                                                |  |               |           |   |                  |   |           |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                                                                                                                                |  | June 30, 2006 |           |   | December 31,2005 |  
|                                                                                                                                                                                                                |  | (unaudited)   |          
|ASSETS                                                                                                                                                                                                          |  |               |           |   |                  |   |           |  
|Cash and cash equivalents                                                                                                                                                                                       |  | $             | 51,790    |   |                  | $ | 46,904    |  
|Restricted cash                                                                                                                                                                                                 |  |               | 2,500     |   |                  |   | 18,600    |  
|Other receivables                                                                                                                                                                                               |  |               | 9,414     |   |                  |   | 24,966    |  
|Mortgage loans held for sale, net                                                                                                                                                                               |  |               | 1,456,662 |   |                  |   | 2,744,423 |  
|Mortgage loans held for investment, net                                                                                                                                                                         |  |               | 3,218,059 |   |                  |   | 4,222,063 |  
|Accrued mortgage loan interest                                                                                                                                                                                  |  |               | 40,801    |   |                  |   | 46,840    |  
|Residual interests in securitization                                                                                                                                                                            |  |               | 33,243    |   |                  |   | 14,753    |  
|Residual interests in securitization, pledged as collateral                                                                                                                                                     |  |               | 31,232    |   |                  |   |          |  
|Prepaid expenses and other assets                                                                                                                                                                               |  |               | 52,601    |   |                  |   | 30,502    |  
|Derivative instruments                                                                                                                                                                                          |  |               | 70,314    |   |                  |   | 58,948    |  
|Equipment and leasehold improvements, net                                                                                                                                                                       |  |               | 10,437    |   |                  |   | 14,422    |  
|Income taxes receivable                                                                                                                                                                                         |  |               | 29,199    |   |                  |   | 31,197    |  
|                                                                                                                                                                                                                |  |               |           |   |                  |   |           |  
|Total assets                                                                                                                                                                                                    |  | $             | 5,006,252 |   |                  | $ | 7,253,618 |  
|                                                                                                                                                                                                                |  |               |           |   |                  |   |           |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                            |  |               |           |   |                  |   |           |  
|Warehouse and repurchase facilities                                                                                                                                                                             |  | $             | 1,388,734 |   |                  | $ | 2,708,266 |  
|Advance on uncompleted loan sale                                                                                                                                                                                |  |               | 15,109    |   |                  |   |          |  
|Long-term debt                                                                                                                                                                                                  |  |               | 3,184,103 |   |                  |   | 4,166,127 |  
|Securities sold under agreements to repurchase                                                                                                                                                                  |  |               | 66,817    |   |                  |   | 13,074    |  
|Accounts payable and accrued expenses                                                                                                                                                                           |  |               | 91,266    |   |                  |   | 63,236    |  
|Dividends payable                                                                                                                                                                                               |  |               |          |   |                  |   | 18,044    |  
|                                                                                                                                                                                                                |  |               |           |   |                  |   |           |  
|Total liabilities                                                                                                                                                                                               |  |               | 4,746,029 |   |                  |   | 6,968,747 |  
|Commitments and contingencies                                                                                                                                                                                   |  |               |          |   |                  |   |          |  
|Stockholders equity                                                                                                                                                                                            |  |               |           |   |                  |   |           |  
|Common stock authorized, 200,000,000 shares of $0.001 par value at June 30, 2006 and December 31, 2005; issued and outstanding,
100,237,247 shares at June 30, 2006 and 100,242,336 shares at December 31, 2005 |  |               | 100       |   |                  |   | 100       |  
|Additional paid in capital                                                                                                                                                                                      |  |               | 372,241   |   |                  |   | 371,623   |  
|Accumulated other comprehensive income                                                                                                                                                                          |  |               | 1,114     |   |                  |   | 1,420     |  
|Retained earnings / (accumulated deficit)                                                                                                                                                                       |  |               | (113,232  | ) |                  |   | (88,272   | )
|                                                                                                                                                                                                                |  |               |           |   |                  |   |           |  
|Total stockholders equity                                                                                                                                                                                      |  |               | 260,223   |   |                  |   | 284,871   |  
|                                                                                                                                                                                                                |  |               |           |   |                  |   |           |  
|Total liabilities and stockholders equity                                                                                                                                                                      |  | $             | 5,006,252 |   |                  | $ | 7,253,618 |  
|                                                                                                                                                                                                                |  |               |           |   |                  |   |           |  

The accompanying notes are an integral part of these statements.



2



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)



|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|----------------------------------------------------------------- |  | ---------------------------------- | ------- | - | -------------------------------- | - | ------- | ---- |  | - | -------- | - |  | - | ------- | -
|                                                                  |  | For the three months endedJune 30, |         |   | For the six months endedJune 30, |  
|                                                                  |  | 2006                               |         |   | 2005                             |   |         | 2006 |  |   | 2005     |  
|                                                                  |  | (unaudited)                        |        
|Revenue                                                           |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Interest income                                                   |  | $                                  | 101,349 |   |                                  | $ | 62,547  |      |  | $ | 217,180  |   |  | $ | 88,086  |  
|Interest expense                                                  |  |                                    | (77,474 | ) |                                  |   | (33,633 | )    |  |   | (160,303 | ) |  |   | (46,935 | )
|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Net interest income                                               |  |                                    | 23,875  |   |                                  |   | 28,914  |      |  |   | 56,877   |   |  |   | 41,151  |  
|Provision for loan losses - Loans held for investment             |  |                                    | 5,421   |   |                                  |   | 3,510   |      |  |   | 11,520   |   |  |   | 6,010   |  
|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Net interest income, after provision for loan losses              |  |                                    | 18,454  |   |                                  |   | 25,404  |      |  |   | 45,357   |   |  |   | 35,141  |  
|Gain (loss) on sale of loans, net                                 |  |                                    | (21,902 | ) |                                  |   | 268     |      |  |   | (29,001  | ) |  |   | 6,724   |  
|Gain (loss) on trading securities and derivative instruments, net |  |                                    | 15,521  |   |                                  |   | (21,571 | )    |  |   | 36,879   |   |  |   | (15,081 | )
|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Total revenue                                                     |  |                                    | 12,073  |   |                                  |   | 4,101   |      |  |   | 53,235   |   |  |   | 26,784  |  
|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Expense                                                           |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Personnel                                                         |  |                                    | 12,351  |   |                                  |   | 19,857  |      |  |   | 32,011   |   |  |   | 34,980  |  
|Production and marketing                                          |  |                                    | 3,691   |   |                                  |   | 4,714   |      |  |   | 6,226    |   |  |   | 8,450   |  
|Servicing fees                                                    |  |                                    | 3,322   |   |                                  |   | 3,071   |      |  |   | 7,559    |   |  |   | 5,787   |  
|Occupancy expense                                                 |  |                                    | 1,639   |   |                                  |   | 2,056   |      |  |   | 3,836    |   |  |   | 4,024   |  
|Severance and lease termination costs                             |  |                                    | 1,226   |   |                                  |   |        |      |  |   | 9,128    |   |  |   |        |  
|General and administrative                                        |  |                                    | 8,425   |   |                                  |   | 11,899  |      |  |   | 19,428   |   |  |   | 20,068  |  
|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Total expenses                                                    |  |                                    | 30,654  |   |                                  |   | 41,597  |      |  |   | 78,188   |   |  |   | 73,309  |  
|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Loss before income taxes                                          |  |                                    | (18,581 | ) |                                  |   | (37,496 | )    |  |   | (24,953  | ) |  |   | (46,525 | )
|Provision (benefit) for income taxes                              |  |                                    | 4       |   |                                  |   | (3,531  | )    |  |   | 7        |   |  |   | (9,862  | )
|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|NET LOSS                                                          |  | $                                  | (18,585 | ) |                                  | $ | (33,965 | )    |  | $ | (24,960  | ) |  | $ | (36,663 | )
|                                                                  |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Net loss per share of common stock                                |  |                                    |         |   |                                  |   |         |      |  |   |          |   |  |   |         |  
|Basic                                                             |  | $                                  | (0.19   | ) |                                  | $ | (0.35   | )    |  | $ | (0.25    | ) |  | $ | (0.46   | )
|Diluted                                                           |  | $                                  | (0.19   | ) |                                  | $ | (0.35   | )    |  | $ | (0.25    | ) |  | $ | (0.46   | )

The accompanying notes are an integral part of these statements.



3



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                       |  |                                  |            |   |      |   |            |  
|---------------------------------------------------------------------- |  | -------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                                       |  | For the six months endedJune 30, |           
|                                                                       |  | 2006                             |            |   | 2005 |  
|                                                                       |  | (unaudited)                      |           
|Cash flows from operating activities:                                  |  |                                  |            |   |      |   |            |  
|Net loss                                                               |  | $                                | (24,960    | ) |      | $ | (36,663    | )
|Adjustments to reconcile net loss to cash used in operating activities |  |                                  |            |   |      |   |            |  
|Depreciation                                                           |  |                                  | 3,399      |   |      |   | 2,225      |  
|Other amortization                                                     |  |                                  | 19,513     |   |      |   |           |  
|Provision for loan losses                                              |  |                                  | 11,520     |   |      |   | 6,010      |  
|Change in mortgage loans held for sale                                 |  |                                  | 1,287,761  |   |      |   | (4,225,078 | )
|Fair value adjustment of residual interest                             |  |                                  | 1,489      |   |      |   | 5,051      |  
|Accretion of residual interest                                         |  |                                  | (4,098     | ) |      |   | (1,514     | )
|Compensation charge from stock options and warrants                    |  |                                  | 615        |   |      |   | 2,011      |  
|Net increase in fair value of derivative instruments                   |  |                                  | (11,366    | ) |      |   | (9,172     | )
|Loss on disposal/impairment of equipment                               |  |                                  | 570        |   |      |   |           |  
|Other                                                                  |  |                                  |           |   |      |   | (2         | )
|Net change in:                                                         |  |                                  |            |   |      |   |            |  
|Other receivables                                                      |  |                                  | 15,552     |   |      |   | 208        |  
|Accrued mortgage loan interest                                         |  |                                  | 6,039      |   |      |   | (26,308    | )
|Accrued bond interest payable                                          |  |                                  | (192       | ) |      |   | 818        |  
|Prepaid expenses and other assets                                      |  |                                  | (25,773    | ) |      |   | (10,747    | )
|Deferred and prepaid tax                                               |  |                                  | 1,998      |   |      |   | (15,570    | )
|Accounts payable and accrued expenses                                  |  |                                  | 28,718     |   |      |   | 7,848      |  
|Income tax payable                                                     |  |                                  |           |   |      |   | (16,189    | )
|                                                                       |  |                                  |            |   |      |   |            |  
|Net cash provided by / (used in) operating activities                  |  |                                  | 1,310,785  |   |      |   | (4,317,072 | )
|                                                                       |  |                                  |            |   |      |   |            |  
|Cash flows from investing activities:                                  |  |                                  |            |   |      |   |            |  
|Purchases of property, equipment and leasehold improvements            |  |                                  | (83        | ) |      |   | (6,296     | )
|Proceeds from sale of property and equipment                           |  |                                  | 99         |   |      |   |            |  
|Principal payments received on loans held for investment               |  |                                  | 978,222    |   |      |   | 91,991     |  
|Residual interest in securitization                                    |  |                                  | (50,185    | ) |      |   |           |  
|Cash received from residual interest                                   |  |                                  | 2,766      |   |      |   | 1,788      |  
|                                                                       |  |                                  |            |   |      |   |            |  
|Net cash provided by / (used in) investing activities                  |  |                                  | 930,819    |   |      |   | 87,483     |  
|Cash flows from financing activities:                                  |  |                                  |            |   |      |   |            |  
|Net change in warehouse lines of credit                                |  |                                  | (1,319,532 | ) |      |   | 978,379    |  
|Advance on uncompleted loan sale                                       |  |                                  | 15,109     |   |      |   |           |  
|Proceeds from issuance of long-term debt                               |  |                                  | 23,276     |   |      |   | 3,000,465  |  
|Principal payments on long-term debt                                   |  |                                  | (1,006,685 | ) |      |   | (91,991    | )
|Proceeds from repurchase agreement                                     |  |                                  | 53,743     |   |      |   |           |  
|Payments of repurchase agreement                                       |  |                                  |           |   |      |   | (3,970     | )
|Payments of capital lease obligations                                  |  |                                  | (689       | ) |      |   | (807       | )
|Restricted cash                                                        |  |                                  | 16,100     |   |      |   |           |  
|Dividends paid                                                         |  |                                  | (18,043    | ) |      |   | (6,841     | )
|Proceeds from issuance of common stock                                 |  |                                  | 3          |   |      |   | 355,320    |  
|                                                                       |  |                                  |            |   |      |   |            |  
|Net cash provided by / (used in) financing activities                  |  |                                  | (2,236,718 | ) |      |   | 4,230,555  |  
|                                                                       |  |                                  |            |   |      |   |            |  
|Net increase in cash and cash equivalents                              |  |                                  | 4,886      |   |      |   | 966        |  
|Cash at beginning of the period                                        |  |                                  | 46,904     |   |      |   | 22,023     |  
|                                                                       |  |                                  |            |   |      |   |            |  
|Cash at end of the period                                              |  | $                                | 51,790     |   |      | $ | 22,989     |  
|                                                                       |  |                                  |            |   |      |   |            |  
|Supplemental cash flow information:                                    |  |                                  |            |   |      |   |            |  
|Cash used to pay interest                                              |  | $                                | 162,180    |   |      | $ | 41,654     |  
|Cash used to pay income taxes                                          |  |                                  | 7          |   |      |   | 19,466     |  
|Supplemental non-cash financing activity:                              |  |                                  |            |   |      |   |            |  
|Fixed assets acquired through capital leases                           |  | $                                |           |   |      | $ | 495        |  
|Transfer of loans held for sale to held for investment                 |  |                                  |           |   |      |   | 3,208,535  |  

The accompanying notes are an integral part of these statements.



4



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE A - SUMMARY OF SIGNIFICANT ORGANIZATIONAL AND ACCOUNTING POLICIES

These unaudited interim financial statements have been prepared on the same basis as the annual financial statements and, in the opinion of management, reflect all adjustments, which include normal recurring adjustments, necessary to
present fairly the consolidated financial position of ECC Capital Corporation (the Company) as of June 30, 2006 and December 31, 2005 and the consolidated results of operations and cash flows for the three and six months ended
June 30, 2006 and 2005. These financial statements and notes thereto are unaudited and should be read in conjunction with the Companys audited financial statements included in the Companys Annual Report on Form 10-K for the year
ended December 31, 2005. The results for three and six months ended June 30, 2006 are not necessarily indicative of the expected results for the year ending December 31, 2006.

Organization and Summary of Significant Accounting Policies

The
Company is a mortgage real estate investment trust (REIT) that originates nonconforming mortgage loans through its taxable REIT subsidiaries, primarily Encore Credit Corp., using its network of brokers throughout the United States. The Company
either sells loans to third parties, primarily through Encore Credit, or transfers loans to a wholly-owned bankruptcy remote subsidiary, which finances such loans through the issuance of asset-backed securities in securitization transactions.

Principles of Consolidation

The consolidated financial statements of the Company include the financial position and results of ECC Capital Corporation and its majority and wholly-owned subsidiaries. All material intercompany balances and transactions are eliminated in
consolidation.

The Company securitizes its loans held for investment by transferring loans to a trust that issues long term debt (see Note F). The Company
retains certain servicing rights and the excess interest spread between the rate paid by the borrowers and the rate paid to the noteholders. The structure of a trust limits its activities to holding the transferred assets and transferring cash
collected to the entitys beneficial interest holders. Certain trusts utilized by the Company do not meet the definition of a qualified special purpose entity, or QSPE, as defined by Statement of Financial Accounting Standards No. 140
(SFAS 140), Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, as: (i) the Company retains certain discretionary rights as servicer of the mortgage loans transferred to the trust,
(ii) the Company holds a right to repurchase any of the loans in the trust aggregating up to 1% of the initial principal balance of the transferred loans, and (iii) the trust may, with the approval of the beneficial interest holders,
acquire derivative financial instruments. Such trusts are considered variable interest entities as defined by FASB Interpretation No. 46 Revised (FIN 46R), Consolidation of Variable Interest Entities an Interpretation of ARB
No. 51. The Company is considered the primary beneficiary of the trusts because, as the recipient of the excess cash flows from the trusts, the Companys interests in the trusts are exposed to the majority of the variability in the
trusts cash flows. As the primary beneficiary of the trusts, the Company has consolidated the assets and liabilities of the trusts in the accompanying financial statements.

Use of Estimates

The preparation of
the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make certain estimates and assumptions that affect the reported amounts of assets, liabilities,
and contingencies at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant balance sheet items which could be
materially affected by such estimates include the residual interests in securitizations, deferred and prepaid taxes, repurchase allowance, the carrying value of loans held for sale, deferred fees, deferred bond issuance costs and allowance for loan
losses on loans held for investment.

Management Operating Plans

During 2005 the Company experienced an operating loss of $64.1 million, largely as a result of an $80.9 million loss in its mortgage banking segment. During the six
months ended June 30, 2006, the Company incurred an operating loss of $25.0 million, primarily as a result of a $58.8 million loss in its mortgage banking segment. The losses of the mortgage banking segment were primarily the result of a
decline in prices at which the Company could sell loans that occurred throughout 2005 and the first half of 2006. During the first quarter of 2006, the majority of loan sales related to loans originated during 2005.



5



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



The average sales price for all first quarter loan sales was 99.76% of par. During the second quarter of 2006, the Company sold most of the remaining 2005
loan originations and the average sales price for second quarter loan sales, excluding securitizations, was 100.37% of par. The Company has implemented plans to originate loans that are designed to improve gain on sale execution while managing the
resulting production volume to maximize the efficiency of the Companys operating infrastructure.

As discussed in Note I, on January 6, 2006 and
April 11, 2006, the Company announced reorganizations designed to reduce costs and improve efficiencies. The Company is continuing to review the level of operating costs and the cash requirements of operating the business. The Company will
utilize available liquidity as necessary as it undertakes actions to ensure operations generate necessary operational cash flow. Recent sources of liquidity have included the borrowing of $66.8 million secured by the Companys ownership
interests in its securitizations and $9.8 million secured by assets in the Companys executive deferred compensation plan. The Company also filed amended income tax returns to receive a refund of income taxes paid during 2003 though 2005
through carry back of operating losses and has received $27.0 million in tax refunds through July 2006. Other sources of liquidity include additional collateralized borrowing capacity utilizing ownership interests in securitizations and
distributions of excess cash flow from the Companys securitizations. Utilization of available liquidity for operations during 2006 may require the Company to defer or eliminate dividend payments in 2006; however, the Company believes these
sources of liquidity will be sufficient to sustain the Companys operations throughout 2006 and until operations generate positive cash flow.

As of
June 30, 2006, the Company financed substantially all of its loan originations through warehouse facilities. Each of these facilities may be terminated by the lender upon an event of default, subject in some cases to cure periods. As discussed
in Note E, the Company was not in compliance with certain of its warehouse covenants (mainly related to profitability and liquidity) as of May 31 and June 30, 2006 and received waivers of non-compliance from the warehouse lenders. As of
June 30, 2006, the aggregate balance outstanding under all warehouse facilities was approximately $1.4 billion. These facilities mature between July 2006 and May 2007. There is no guarantee the Company will meet the warehouse covenants in the
future and although the Company received waivers for non-compliance with these covenants and has been able to extend and renew its warehouse facilities, there is no guarantee these warehouse lenders will provide waivers or extend credit to the
Company in the future if the Company is not profitable. If the Company is not able to renew all of these warehouse facilities or arrange for new financing on acceptable terms, or if the Company violates covenants in its loan agreements and is
considered to be in default and is unable to access funds under any of these facilities, the Company may not be able to originate new loans or continue to fund operations. In the event of default, the warehouse lender could require the Company to
repay the outstanding debt, which could result in the Company having to sell loans at unfavorable prices in order to repay the debt. If these events were to occur, they could have a material adverse effect on the Companys business, financial
condition, liquidity and results of operations.

While the Company believes the implementation of its corporate reorganization plans has resulted and will
continue to result in improved cash flow, there can be no assurances that this will occur. Achievement of these results depends on factors outside the Companys control including, but not limited to, the condition of the whole loan sale
market and the Companys ability to improve the value received in the whole loan market for its loan originations, the general economic environment, changes in interest rates, demand for housing and availability of credit. In addition, the
Company operates in a competitive environment in which competitors may lower interest rates or relax underwriting standards. If this occurs and the Company does not make similar changes, the Company may experience lower production levels and
ultimately less revenue, or, if the Company responds in a similar manner as its competitors, the Company may experience an increased risk of loss in loans originated. If the Company is unable to operate profitably and generate positive cash flow,
the recoverability or classification of recorded asset amounts or the amounts or classification of liabilities will be affected.

Cash and Cash Equivalents

The Company considers all highly liquid instruments with an original maturity of three months or less to be cash
equivalents. Cash equivalents include funds invested in interest bearing accounts such as money market funds and similar accounts.

Other Receivables

Other receivables reflect amounts due, generally from warehouse lenders, from settled loan sales, net amounts due from
the Companys loan servicers for principal and interest, and amounts due from escrow or title companies related to cancelled loan fundings.



6



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Mortgage Loans and Loan Origination Fees and Costs

Mortgage loans held for sale are carried at the lower of cost or market, which is computed on an individual loan basis. Unrealized losses, if any, are recognized by a
direct reduction in loan value and a corresponding reduction to income. Loan origination fees, as well as discount points and certain direct origination costs are initially capitalized, recorded as an adjustment of the cost basis of the loan, and
reflected in earnings when the loan is sold as part of the gain or loss on the sale of loans.

Mortgage loans held for investment are stated at amortized
cost, including the outstanding principal balance, less the allowance for loan losses. Mortgage loans held for sale are transferred to mortgage loans held for investment when such loans have been included in or identified for inclusion in a
securitization transaction. For financial reporting purposes, the transfer is recorded at the carrying amount of the loan at the date of transfer, which includes deferred origination fees and costs. Deferred origination fees and cost, net of
discounts are amortized as an adjustment of yield over the life of the portfolio using the effective yield method in a manner that anticipates prepayments.

Allowance for Loan Losses on Mortgage Loans Held for Investment

In connection with its mortgage loans held for investment, the Company establishes an allowance for loan losses based on its estimate of losses inherent and probable as of the balance sheet date. The Company charges
off uncollectible loans at the time of liquidation. The Company evaluates the adequacy of this allowance each quarter, giving consideration to factors such as the current performance of the loans, characteristics of the portfolio, the value of the
underlying collateral and the general economic environment. The Company believes the allowance for loan losses is adequate for known and inherent losses in the portfolio of mortgage loans held for investment. Provision for losses is charged to the
Companys consolidated statement of operations and losses incurred are charged to the allowance.

Interest Income
Recognition

Interest income is accrued as earned. Loans are placed on nonaccrual status when any portion of principal or interest is 90 days past
due or earlier when any concern exists as to the ultimate collectibility of principal or interest and interest income recognized prior to loans becoming 90 days past due is reversed. Loans return to accrual status when principal and interest become
current and are anticipated to be fully collectible. As of June 30, 2006 and December 31, 2005, there were loans with an unpaid principal balance of $167,049,000 and $82,628,000 on non-accrual status, respectively.

Sale of Loans

Loans may be sold in
cash transactions or in securitization transactions accounted for as sales. Premiums or discounts resulting from sales or securitizations of mortgage loans are recognized at the date of settlement and are based on the difference between the selling
price for sales and the carrying value of the related loans sold. At the time of sale, the Company records a provision for estimated losses resulting from the refund of premium to investors due to the early prepayment of loans and the repurchase of
loans. The Company also records a provision for losses anticipated on the disposition of loans expected to be repurchased as part of the provision for repurchases charged to gain or loss on sale of loans. As part of the sale of a mortgage loan to
third parties, the Company sells the servicing rights. The purchasing company pays the Company a service release premium for that right. This premium is included in gain on sale of loans in the accompanying consolidated statements of
operations.

Loan sales and securitizations are accounted for as sales when control of the loans is surrendered, to the extent that consideration other
than beneficial interests in the loans transferred is received in the exchange. Retained interests in securitizations are measured by allocating the previous carrying value between the loans sold and the interests retained, if any, based on their
relative fair values at the date of transfer.

Residual Interest in Securitization

Residual interests in securitizations represent interests retained from the sale of loans through securitizations that the Company structures as sales rather than
financings, referred to as off-balance sheet securitizations. The Company may also sell residual interests in securitizations through what are sometimes referred to as net interest margin securities, or NIMS.

In an off-balance sheet securitization, the Company transfers mortgage loans to a Real Estate Mortgage Investment Conduit (the REMIC or Trust),
which is a QSPE, as defined by SFAS 140 and accounts for the transfer as a sale of loans. The Trust, in



7



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



turn, issues interest bearing asset-backed securities (the Certificates). The Certificates are sold without recourse except that the Company
provides representations and warranties customary to the mortgage banking industry with respect to loans transferred to the Trust. The Trust uses the cash proceeds from the sale of the Certificates to pay the Company the purchase price for the
mortgage loans. The Trust also issues certificates representing interests in the excess interest spread and other residuals. The excess interest spread represents the present value of estimated cash flows that the holder of such Certificates will
receive as a result of the interest collected from borrowers exceeding the interest paid to security holders by the Trust. The Company retained the Certificates from securitizations in 2003, 2004, and 2006 representing the excess interest spread and
other residuals, referred to as residual interests.

In such transactions, the Company allocates its basis in the mortgage loans and residual interests
between the portion of the assets sold through the Certificates and the portion of retained interests based on the relative fair values of those portions on the date of sale. The Company recognizes gains or losses attributable to the changes in the
fair value of the residual interests, which are recorded at estimated fair value and accounted for as either available-for-sale or trading securities. At June 30, 2006, the Company had $1,520,000 in residual interests classified as
available-for-sale and $62,955,000 in residual interests classified as trading securities. The Company determines the estimated fair value of the residual interests by discounting the expected cash flows released from the Trust (the cash out method)
using a discount rate commensurate with the risks involved. In accordance with Emerging Issues Task Force 99-20 (EITF 99-20),Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized
Financial Assets, increases to the fair value of available-for-sale residual interests are recorded as unrealized gains, net of tax, as a component of other comprehensive income, with the yield being adjusted on a prospective basis. Decreases to
the fair value, that are considered to be other than temporary, are recorded as a loss against earnings in the period of the change. Changes to the fair value of trading residual interests are recorded through earnings as a component of the gain or
loss on trading securities and derivative instruments.

The Certificate holders and their securitization trusts have no recourse to the Company for failure
of mortgage loan borrowers to pay when due. The Companys residual interests are subordinated to the Certificates until the Certificate holders are fully paid.

Derivative Instruments

In
connection with the Companys strategy to mitigate interest rate risk on its residual assets, mortgage loans held for sale and the repricing of long-term debt issued in securitization transactions, the Company uses derivative financial
instruments such as Eurodollar futures contracts, interest rate caps, and interest rate swaps. It is not the Companys policy to use derivatives to speculate on interest rates. These derivative instruments are intended to provide income and
cash flow to partially offset changes in interest income and cash flows as interest rates change. The derivative financial instruments and any related margin accounts are included in derivative instruments on the consolidated balance sheets and are
carried at their fair value. Changes in the fair value of derivative instruments are reported as gain on trading securities and derivative instruments within the consolidated statements of operations. The Company held the following positions in
derivatives (in thousands):



|                           |  |                |           |           |                   |        |                |  |           |           |  |      |        |   |  |                                 
|-------------------------- |  | -------------- | --------- | --------- | ----------------- | ------ | -------------- |  | --------- | --------- |  | ---- | ------ | - |  | --------------------------------
|                           |  | June 30, 2006  |           |           | December 31, 2005 |        |                | 
|Contract                   |  | Notionalamount |           | Fairvalue |                   |        | Notionalamount |  | Fairvalue |           |  | Term
|                           |  | (unaudited)    |           |           |                  
|Eurodollar futures         |  | $              | 6,045,000 |           | $                 | 7,565  |                |  | $         | 7,430,000 |  | $    | (1,032 | ) |  | Various through March 2010      
|Eurodollar margin deposits |  |                | N/A       |           |                   | (4,950 | )              |  |           | N/A       |  |      | 6,497  |   |  | N/A                             
|Interest rate swaps        |  |                | 1,487,504 |           |                   | 28,415 |                |  |           | 1,688,582 |  |      | 19,031 |   |  | Amortizing through February 2010
|Interest rate cap          |  |                | 2,583,083 |           |                   | 39,284 |                |  |           | 2,816,892 |  |      | 34,452 |   |  | Amortizing through February 2008
|                           |  |                |           |           |                   |        |                |  |           |           |  |      |        |   |  |                                 
|                           |  |                |           |           | $                 | 70,314 |                |  |           |           |  | $    | 58,948 |   |  |                                 
|                           |  |                |           |           |                   |        |                |  |           |           |  |      |        |   |  |                                 

The notional amount of Eurodollar futures contracts is greater than the outstanding balance of items they hedge
because there are multiple Eurodollar futures contracts at various maturities covering the same hedged items for different periods. During the six months ended June 30, 2006, the Company recorded a gain of $38,368,000 related to these
derivatives, representing $24,743,000 in fair value adjustments and settlement receipts of $13,625,000 on the swaps and caps. The Company is required by a counterparty to maintain a margin deposit against the Eurodollar futures. As the counterparty
and the Company have a right of offset on the margin deposits against the Eurodollar futures, the net margin deposit of $2,615,000 is included with the carrying value of derivative instruments on the consolidated balance sheets.



8



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Securities Sold Under Agreements to Repurchase

Transactions involving sales of securities under agreements to repurchase are recorded at their contractual amounts plus accrued interest and are accounted for as
collateralized financings. As of June 30, 2006 and December 31, 2005, the Company had pledged retained interests from both its on-balance sheet securitizations and off-balance sheet securitizations in order to secure borrowings of
$66,817,000 and $13,074,000, respectively. The approximate value of residual interests pledged from off-balance sheet securitizations was $31,232,000 and $0 at June 30, 2006 and December 31, 2005, respectively. The retained interests from
on-balance sheet securitizations are not separately identified in the Companys consolidated financial statements, as the mortgage loans underlying the cash flows remain on the balance sheet. As of June 30, 2006 and December 31, 2005,
these borrowings carry a weighted average interest rate of 7.62% and 4.84%, respectively. The Company has guaranteed repayment of these borrowings to the counterparties.

Income Taxes

The Company is not
subject to tax on the earnings of the REIT it distributes to its stockholders as long as it distributes at least 90% of its taxable REIT earnings to its stockholders each taxable year and satisfies other qualifying tests. The Company has elected to
have its wholly-owned subsidiary, Encore Credit Corp., treated as a taxable REIT subsidiary (TRS). As a TRS, Encore Credit Corp. is subject to federal and state taxes on its income. Accordingly, the Company reports a provision for taxes
based upon the earnings of Encore Credit Corp. using the asset and liability method of accounting for income taxes.

Under the asset and liability method,
deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred
tax assets and liabilities are measured using enacted tax rates for the periods in which the differences are expected to reverse. 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.

The Company records a valuation allowance if, based on the weight of available evidence, it is more likely than not that some
portion or all of the deferred tax asset will not be realized, as required by Statement of Financial Accounting Standards No. 109 (SFAS 109), Accounting for Income Taxes. In determining the possible realization of deferred
tax assets, the Company considers future taxable income from the following sources: (i) the reversal of taxable temporary differences, (ii) taxable income from future operations and (iii) tax planning strategies that, if necessary,
would be implemented to accelerate taxable income into periods in which net operating losses might otherwise expire.

Loan sales from Encore Credit to the
REIT are recorded at estimated fair value as of the date of sale and the gain or loss on sale is included in the taxable income of Encore Credit and loan premium is recorded in ECC Capitals separate accounts. The intercompany gain or loss and
loan premium are eliminated upon consolidation for financial reporting purposes. The difference between ECC Capitals tax basis in the acquired loans and the basis in the loans for financial reporting purposes is not considered a temporary
difference for which deferred taxes are provided.

Stock-Based Compensation

On January 1, 2006, the Company adopted the provisions of Statement of Financial Accounting Standards No. 123(R) (SFAS 123(R)), Share-Based
Payment, and began recognizing stock option-based compensation expense in the consolidated statements of operations using the fair value based method applied on a modified prospective basis. Under this transition method, the Company has applied
the provisions of SFAS 123(R) to awards granted after January 1, 2006. Additionally, the Company has eliminated its deferred compensation balance against additional paid in capital and will recognize compensation cost over the remaining service
period for the portion of awards for which the requisite service period had not been rendered and remains outstanding as of January 1, 2006. The compensation cost for these awards is based on the grant date fair value, as calculated for the
pro-forma disclosures previously required by Statement of Financial Accounting Standards No. 123 (SFAS 123), Accounting for Stock-Based Compensation. See Note G for additional information on stock-based compensation.

Loss Per Share

Basic
loss per share is computed by dividing losses available to stockholders by the weighted average number of common shares outstanding for the period. The weighted average number of common shares includes actual shares of common stock outstanding
during the period weighted from the date of issuance, less unvested restricted stock. Basic and diluted earnings per share have been calculated based on weighted average shares outstanding of 99,810,000 and 97,088,000 shares for the three



9



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



months ended June 30, 2006 and 2005 and 99,780,000 and 79,377,000 shares for the six months ended June 30, 2006 and 2005, respectively, as using
the diluted shares outstanding in the calculation would have had an anti-dilutive effect due to the Company incurring a loss.

Losses per share were
calculated as follows:



|                                                                                                                                    |  |                                       |         |   |                                  |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------- | ------- | - | -------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                                                                    |  | For the three months endedJune 30,    |         |   | For the six months endedJune 30, |  
|                                                                                                                                    |  | 2006                                  |         |   | 2005                             |   |         | 2006 |  |   | 2005    |  
|                                                                                                                                    |  | (in thousands, except per share data) |        
|                                                                                                                                    |  | (unaudited)                           |        
|Basic and diluted loss                                                                                                              |  | $                                     | (18,585 | ) |                                  | $ | (33,965 | )    |  | $ | (24,960 | ) |  | $ | (36,663 | )
|                                                                                                                                    |  |                                       |         |   |                                  |   |         |      |  |   |         |   |  |   |         |  
|Weighted average number of shares issued                                                                                            |  |                                       | 99,810  |   |                                  |   | 97,088  |      |  |   | 99,780  |   |  |   | 79,377  |  
|Weighted average number of unvested restricted stock                                                                                |  |                                       | N/A     |   |                                  |   | N/A     |      |  |   | N/A     |   |  |   | N/A     |  
|Net shares assumed issued using the treasury stock method for options outstanding during each period based on average market
price  |  |                                       | N/A     |   |                                  |   | N/A     |      |  |   | N/A     |   |  |   | N/A     |  
|Net shares assumed issued using the treasury stock method for warrants outstanding during each period based on average market
price |  |                                       | N/A     |   |                                  |   | N/A     |      |  |   | N/A     |   |  |   | N/A     |  
|Dilutive effect on assumed conversion of preferred stock outstanding                                                                |  |                                       | N/A     |   |                                  |   | N/A     |      |  |   | N/A     |   |  |   | N/A     |  
|                                                                                                                                    |  |                                       |         |   |                                  |   |         |      |  |   |         |   |  |   |         |  
|Diluted shares                                                                                                                      |  |                                       | 99,810  |   |                                  |   | 97,088  |      |  |   | 99,780  |   |  |   | 79,377  |  
|                                                                                                                                    |  |                                       |         |   |                                  |   |         |      |  |   |         |   |  |   |         |  
|Loss per share:                                                                                                                     |  |                                       |         |   |                                  |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                                                                               |  | $                                     | (0.19   | ) |                                  | $ | (0.35   | )    |  | $ | (0.25   | ) |  | $ | (0.46   | )
|Diluted                                                                                                                             |  | $                                     | (0.19   | ) |                                  | $ | (0.35   | )    |  | $ | (0.25   | ) |  | $ | (0.46   | )

Recent Accounting Pronouncements

In February 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 155 (SFAS 155),
Accounting for Certain Hybrid Financial Instrumentsan amendment of FASB Statements No. 133 and 140. SFAS 155 permits fair value measurement for certain hybrid instruments, clarifies which interest-only and principal-only
strips are subject to Statement of Financial Accounting Standards No. 133 (SFAS 133), Accounting for Derivative Instruments and Hedging Activities, clarifies and establishes requirements related to derivatives embedded in
beneficial interests issued in securitizations, and amends SFAS 140 to eliminate the prohibition on QSPEs holding certain derivative financial instruments. SFAS 155 is effective for fiscal years beginning after September 15, 2006. The Company
does not presently believe that adoption of SFAS 155 will have a material effect on its financial statements.

In March 2006, the FASB issued Statement of
Financial Accounting Standards No. 156 (SFAS 156), Accounting for Servicing of Financial Assetsan amendment of FASB Statement No. 140. SFAS 156 requires companies to record a servicing asset or servicing liability each
time they undertake an obligation to service a financial asset from (i) the transfer of financial assets that meet the requirements for sale accounting, (ii) a transfer of financial assets to a QSPE in a guaranteed mortgage securitization
in which the transferor retains the securities and accounts for them as available-for-sale or trading, or (iii) an acquisition or assumption of an obligation to service financial assets that does not relate to financial assets of the servicer
or its affiliates. In addition, SFAS 156 requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable. SFAS 156 is effective for fiscal years beginning after September 15,
2006. The Company does not presently believe that adoption of SFAS 156 will have a material effect on its financial statements.

In June 2006, the FASB
issued FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxesan interpretation of FASB Statement No. 109. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a
companys financial statements and prescribes a recognition threshold and measurement attribute for the financial statement



10



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



recognition and measurement of a tax position taken or expected to be taken in a tax return. This evaluation is done through a two-step process, which
requires a company (1) to determine whether it is more likely than not that a tax position will be sustained upon examination by a taxing authority and (2) to determine the amount of benefit to recognize in the financial statements. The
amount recognized should be the largest amount of benefit that has greater than fifty percent likelihood of being realized upon ultimate settlement. In addition, FIN 48 provides guidance on derecognition, classification, interest and penalties,
accounting in interim periods, disclosure, and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company is evaluating the effect, if any, the adoption of FIN 48 may have on its financial statements.

Reclassifications

Certain reclassifications have been made to prior years balances to conform to the June 30, 2006 presentation.

NOTE B - LOANS HELD
FOR SALE

Mortgage loans held for sale at June 30, 2006 and December 31, 2005 consisted of the following:



|                                   |  |                |           |   |                       |      |   |                  |   |           |                       |  |      |  
|---------------------------------- |  | -------------- | --------- | - | --------------------- | ---- | - | ---------------- | - | --------- | --------------------- |  | ---- | -
|                                   |  | June 30,2006   |           |   | WeightedAverageCoupon |      |   | December 31,2005 |   |           | WeightedAverageCoupon | 
|                                   |  | (in thousands) |          
|                                   |  | (unaudited)    |          
|Mortgage loans held for sale       |  | $              | 1,473,424 |   |                       | 8.28 | % |                  | $ | 2,762,399 |                       |  | 8.08 | %
|Net deferred origination costs     |  |                | 4,029     |   |                       |      |   |                  |   | 22,549    |                       |  |      |  
|Lower of cost or market adjustment |  |                | (20,791   | ) |                       |      |   |                  |   | (40,525   | )                     |  |      |  
|                                   |  |                |           |   |                       |      |   |                  |   |           |                       |  |      |  
|Loans, net                         |  | $              | 1,456,662 |   |                       |      |   |                  | $ | 2,744,423 |                       |  |      |  
|                                   |  |                |           |   |                       |      |   |                  |   |           |                       |  |      |  

In June 2006, the Company received approximately $15.1 million in connection with a whole loan sale, which did not
meet the criteria for recording as a sale. Accordingly, this amount is recorded as an Advance on uncompleted loan sale on the consolidated balance sheets as of June 30, 2006. The transfer was completed in July 2006, at which time a
sale was recorded.

Gain (loss) on sale of loans was comprised of the following components for the three and six months ended June 30, 2006 and 2005:



|                                                           |  |                                     |         |   |                                  |   |        |      |  |   |         |   |  |   |         |  
|---------------------------------------------------------- |  | ----------------------------------- | ------- | - | -------------------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                           |  | For the three months ended
June 30, |         |   | For the six months endedJune 30, |  
|                                                           |  | 2006                                |         |   | 2005                             |   |        | 2006 |  |   | 2005    |  
|                                                           |  | (in thousands)                      |        
|                                                           |  | (unaudited)                         |        
|Net premium (discount) from whole-loan sales               |  | $                                   | 3,095   |   |                                  | $ | 12,559 |      |  | $ | (1,281  | ) |  | $ | 27,094  |  
|Provision for repurchases                                  |  |                                     | (8,753  | ) |                                  |   | (1,982 | )    |  |   | (16,214 | ) |  |   | (2,749  | )
|Non-refundable loan fees, net                              |  |                                     | (497    | ) |                                  |   | (286   | )    |  |   | (1,200  | ) |  |   | (265    | )
|Lower of cost or market adjustment for loans held for sale |  |                                     | (7,636  | ) |                                  |   | (1,300 | )    |  |   | 14,256  |   |  |   | (1,417  | )
|Deferred origination costs                                 |  |                                     | (8,111  | ) |                                  |   | (8,723 | )    |  |   | (24,562 | ) |  |   | (15,939 | )
|                                                           |  |                                     |         |   |                                  |   |        |      |  |   |         |   |  |   |         |  
|Gain (loss) on sale of loans, net                          |  | $                                   | (21,902 | ) |                                  | $ | 268    |      |  | $ | (29,001 | ) |  | $ | 6,724   |  
|                                                           |  |                                     |         |   |                                  |   |        |      |  |   |         |   |  |   |         |  



11



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



NOTE C - LOANS HELD FOR INVESTMENT

The components of mortgage loans held for investment at June 30, 2006 and December 31, 2005 were as follows:



|                                            |  |                |           |   |                       |      |   |                  |   |           |                       |  |      |  
|------------------------------------------- |  | -------------- | --------- | - | --------------------- | ---- | - | ---------------- | - | --------- | --------------------- |  | ---- | -
|                                            |  | June 30,2006   |           |   | WeightedAverageCoupon |      |   | December 31,2005 |   |           | WeightedAverageCoupon | 
|                                            |  | (in thousands) |          
|                                            |  | (unaudited)    |          
|Unpaid principal balance of mortgage loans  |  | $              | 3,232,921 |   |                       | 7.21 | % |                  | $ | 4,214,624 |                       |  | 7.29 | %
|Net deferred origination costs and discount |  |                | 34,039    |   |                       |      |   |                  |   | 48,301    |                       |  |      |  
|Allowance for loan losses                   |  |                | (48,901   | ) |                       |      |   |                  |   | (40,862   | )                     |  |      |  
|                                            |  |                |           |   |                       |      |   |                  |   |           |                       |  |      |  
|                                            |  | $              | 3,218,059 |   |                       |      |   |                  | $ | 4,222,063 |                       |  |      |  
|                                            |  |                |           |   |                       |      |   |                  |   |           |                       |  |      |  

The following table presents a summary of the activity for the allowance for losses on mortgage loans held for
investment for the six months ended June 30, 2006 and 2005:



|                  |  |                                  |        |   |      |   |      
|----------------- |  | -------------------------------- | ------ | - | ---- | - | -----
|                  |  | For the six months endedJune 30,
|                  |  | 2006                             |        |   | 2005
|                  |  | (in thousands)                  
|                  |  | (unaudited)                     
|Beginning balance |  | $                                | 40,862 |   |      | $ |     
|Additions         |  |                                  | 11,520 |   |      |   | 6,010
|Charge-offs, net  |  |                                  | (3,481 | ) |      |   |     
|                  |  |                                  |        |   |      |   |      
|Ending balance    |  | $                                | 48,901 |   |      | $ | 6,010
|                  |  |                                  |        |   |      |   |      

NOTE D  RESIDUAL INTEREST

The following table summarizes activity in residual interests:



|                                      |  |                                  |        |   |      |   |        |  
|------------------------------------- |  | -------------------------------- | ------ | - | ---- | - | ------ | -
|                                      |  | For the six months endedJune 30, |       
|                                      |  | 2006                             |        |   | 2005 |  
|                                      |  | (in thousands)                   |       
|                                      |  | (unaudited)                      |       
|Beginning balance                     |  | $                                | 14,753 |   |      | $ | 20,167 |  
|Residual interest in securitization   |  |                                  | 50,185 |   |      |   |       |  
|Mark-to-market adjustment             |  |                                  | (1,795 | ) |      |   | (5,059 | )
|Accretion of interest income          |  |                                  | 4,098  |   |      |   | 1,514  |  
|Cash received from residual interests |  |                                  | (2,766 | ) |      |   | (1,788 | )
|                                      |  |                                  |        |   |      |   |        |  
|Ending balance                        |  | $                                | 64,475 |   |      | $ | 14,834 |  
|                                      |  |                                  |        |   |      |   |        |  

Purchasers of securitization bonds and certificates have no recourse against the other assets of the Company,
other than the assets of the trust. The value of the Companys residual interests is subject to credit, prepayment and interest rate risk on the transferred financial assets.

The Company uses certain assumptions and estimates to determine the fair value allocated to the residual interests at the time of the initial sale and each subsequent reporting date in accordance with SFAS 140. These
assumptions and estimates include projections concerning the various rate indices applicable to the Companys loans and the pass-through rate paid to bondholders, credit loss experience, prepayments rates, and a discount rate commensurate with
the risks involved. These assumptions are reviewed periodically by management. If these assumptions change, the related asset and income would be affected and the change could be material.

The Company completed a securitization of approximately $1.1 billion in assets in May 2006. The fair value assigned to the residual interests at the date of
securitization was $50,185,000. Key economic assumptions used to measure the residual interest at this date were as follows: prepayment curves that resulted in a weighted average life of 1.88 years; a weighted average static pool loss of 4.29%; a
discount rate of 18.00%; and the actual LIBOR forward curve at the time of the securitization. At the date



12



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



of the securitization, the Company recorded a $1.3 million loss on sale of loans in accordance with SFAS 140.

As of June 30, 2006 and December 31, 2005, key economic assumptions and the sensitivity of the current fair value of residual interests in securitizations to
immediate 10% and 20% adverse changes in those assumptions are illustrated in the following table:



|                                                |  |                |               |   |                   |   |               |  
|----------------------------------------------- |  | -------------- | ------------- | - | ----------------- | - | ------------- | -
|                                                |  | June 30, 2006  |               |   | December 31, 2005 |  
|                                                |  | (in thousands) |              
|Carrying value/fair value of residual interests |  | $              | 64,475        |   |                   | $ | 14,753        |  
|Assumed weighted average life in years          |  |                | 1.60          |   |                   |   | 0.55          |  
|Decline in fair value with 10% adverse change   |  | $              | 5,447         |   |                   | $ | 3,674         |  
|Decline in fair value with 20% adverse change   |  | $              | 9,177         |   |                   | $ | 4,757         |  
|Assumed cumulative pool losses                  |  |                | 3.51          | % |                   |   | 1.40          | %
|Decline in fair value with 10% adverse change   |  | $              | 12,627        |   |                   | $ | 1,584         |  
|Decline in fair value with 20% adverse change   |  | $              | 16,930        |   |                   | $ | 2,791         |  
|Assumed discount rate                           |  |                | 18.31         | % |                   |   | 19.49         | %
|Decline in fair value with 10% adverse change   |  | $              | 10,745        |   |                   | $ | 199           |  
|Decline in fair value with 20% adverse change   |  | $              | 12,374        |   |                   | $ | 395           |  
|Interest rate assumptions                       |  |                | 1-month LIBOR |   |                   |   | 1-month LIBOR |  
|Decline in fair value with 10% adverse change   |  | $              | 9,726         |   |                   | $ | 983           |  
|Decline in fair value with 20% adverse change   |  | $              | 10,692        |   |                   | $ | 1,939         |  

These sensitivity analyses are hypothetical and should be used with caution. As the figures indicate, changes in
fair value based on a 10% and 20% variation in assumptions generally cannot be extrapolated because the relationship of the change in the assumption to the change in fair value may not be linear. Also, the effect of a variation in a particular
assumption on the fair value of the residual interest is calculated without changing any other assumption when, in reality, changes in one factor may result in changes in another (for example, increases in interest rates may result in lower
prepayments and higher credit losses), which may magnify or counteract the sensitivities.



13



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



NOTE E  WAREHOUSE AND REPURCHASE FACILITIES

The Company has entered into warehouse line of credit, repurchase, and aggregation facilities for the funding of mortgage loans as follows:



|                                                           |  |                      |         |                 |   |                  |  |               |           |  |                  
|---------------------------------------------------------- |  | -------------------- | ------- | --------------- | - | ---------------- |  | ------------- | --------- |  | -----------------
|                                                           |  |                      |         | Advanced amount |   |                 
|Maximumwarehouse,repurchase, andaggregation facilityamount |  | Wet fundingsub-limit |         | June 30,2006    |   | December 31,2005 |  | Maturity date
|(in thousands)                                             |  |                     
|(unaudited)                                                |  |                     
|$300,000                                                   |  | $                    | 90,000  |                 | $ |                 |  | $             | 365,511   |  | May 11, 2007     
|N/A                                                        |  |                      | N/A     |                 |   | 82,308           |  |               | 252,918   |  | July 19, 2006    
|N/A                                                        |  |                      | N/A     |                 |   |                 |  |               | 56,034    |  | November 14, 2005
|1,000,000                                                  |  |                      | 100,000 |                 |   | 530,820          |  |               | 400,048   |  | December 13, 2006
|700,000                                                    |  |                      | 210,000 |                 |   | 614,271          |  |               | 735,378   |  | August 15, 2006  
|N/A                                                        |  |                      | N/A     |                 |   |                 |  |               | 429,761   |  | April 13, 2006   
|200,000                                                    |  |                      | 70,000  |                 |   | 149,054          |  |               | 413,081   |  | May 14, 2007     
|500,000                                                    |  |                      |        |                 |   | 12,039           |  |               | 55,535    |  | November 27, 2006
|N/A                                                        |  |                      | N/A     |                 |   | 242              |  |               |          |  | July 27, 2006    
|                                                           |  |                      |         |                 |   |                  |  |               |           |  |                  
|$2,700,000                                                 |  | $                    | 470,000 |                 | $ | 1,388,734        |  | $             | 2,708,266 |  |                  
|                                                           |  |                      |         |                 |   |                  |  |               |           |  |                  

Certain of our current warehouse and repurchase facilities 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 documentation. The Company is charged a margin over the London Interbank Offered Rate, or LIBOR, which varies within warehouse lines based on tranches
with dry funded loans carrying the lowest rate and non-performing loans carrying the highest rate (a low percentage of loans fall into the non-performing category). The majority of the Companys fundings are wet loan fundings, which become dry
loan fundings once all the documentation has been delivered to the custodian. The interest rate on wet loan fundings is 0 to 12.5 basis points higher than that of dry loan fundings, varying between warehouse lines. The weighted average interest rate
on these facilities was 6.08% and 5.16% as of June 30, 2006 and December 31, 2005, respectively. As security for the repayment of the warehousing line, the lenders have taken a security interest in the underlying mortgage loans. In
addition, in order to secure one line, the Company is required to maintain certain minimum cash balances, which have been classified as restricted cash. The cumulative amount of restricted cash under the minimum balance requirements at June 30,
2006 and December 31, 2005 was $2,500,000 and $18,600,000, respectively. As consideration for the warehouse lines, the Company expensed commitment fees of approximately $2,094,000 and $586,000 for the six months ended June 30, 2006 and
2005, respectively. Interest on the warehouse lines is calculated on a loan-by-loan basis and depends upon the loan type. Each of the warehouse lines requires that the Company meet certain financial covenants including minimum tangible net worth,
leverage ratios, minimum liquid assets, minimum cash balances, and positive net income. These warehouse lines may also limit the Companys ability to pay dividends if it is not in compliance with these covenants. The Company was not in
compliance with certain of these covenants (related to profitability and liquidity) as of May 31 and June 30, 2006. The Company received waivers from the lenders concerning the non-compliance for those periods.

The Companys warehouse and repurchase facilities with UBS Real Estate Securities (UBS), Merrill Lynch, Residential Mortgage Solutions, and Countrywide
Warehouse Lending have expired. All borrowings on these facilities have been repaid as of August 14, 2006. The Company continues to negotiate warehouse and repurchase facilities with lenders to enable the Company to meet its funding needs.

NOTE F  LONG-TERM DEBT

As of June 30,
2006, the Company had approximately $3.2 billion in outstanding securitization bonds remaining from the four securitizations of mortgage loans completed during 2005. The Company effected the transactions by transferring mortgage loans to a
bankruptcy-remote entity, which, in turn, transferred the loans to an owner trust. The trust sold various classes of



14



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



mortgage-backed securities, or bonds, with an original face value of $5.0 billion to third parties. Proceeds from the sale of the securities were utilized to
acquire mortgages from the Company at their unpaid principal balances of approximately $5.0 billion. Proceeds from the sale of the mortgage securities were used to pay transaction expenses, pay off warehouse advances and for general corporate
purposes.

The mortgage-backed securities are secured solely by the mortgages transferred to the trust and are non-recourse to the Company. The principal
and interest payments on the mortgages provide the funds to pay debt service on the securities. The interest rate on the securities resets monthly and is based upon one-month LIBOR. The weighted average interest rate payable on the Companys
long-term debt at June 30, 2006 was 5.44%. As principal payments on the underlying mortgages are paid through to reduce principal on the bonds, the term of the bonds is ultimately a function of the rate at which principal is paid on the
mortgages. Based upon anticipated prepayment speeds the Company estimates that the bonds will be fully repaid by 2009. The security classes have weighted average lives ranging from one to three years.

As of June 30, 2006 and December 31, 2005, the balance of long-term debt comprised the following:



|                                                      |  |                |           |   |                  |   |           |  
|----------------------------------------------------- |  | -------------- | --------- | - | ---------------- | - | --------- | -
|                                                      |  | June 30,2006   |           |   | December 31,2005 |  
|                                                      |  | (in thousands) |          
|                                                      |  | (unaudited)    |          
|Securitized bonds                                     |  | $              | 3,190,868 |   |                  | $ | 4,164,727 |  
|Discount on bonds                                     |  |                | (8,689    | ) |                  |   | (717      | )
|Accrued interest on securitized bonds                 |  |                | 1,924     |   |                  |   | 2,117     |  
|                                                      |  |                |           |   |                  |   |           |  
|Total financing on mortgage loans held for investment |  | $              | 3,184,103 |   |                  | $ | 4,166,127 |  
|                                                      |  |                |           |   |                  |   |           |  

The Company did not complete any on-balance sheet securitization transactions during the six months ended
June 30, 2006. The costs associated with issuing long-term debt are capitalized and amortized as a component of interest expense over the estimated term of the debt, expecting that the debt will be paid fully from the cash flows from the
underlying collateral. The balance of deferred bond issue costs at June 30, 2006, net of accumulated amortization, was $8,243,000 and is included in prepaid expenses and other assets.

The Company issued subordinate bonds from its November 2005 securitization, which had previously been retained. These bonds had a face amount of $31.5 million and were
sold for $23.3 million in June 2006. The discount on bonds reflects the difference between the proceeds received from the sale of the bonds and the face amount to be repaid over the life of the bonds. The discount is being amortized as an adjustment
of interest expense over the estimated life of the bonds.

NOTE G  STOCK-BASED COMPENSATION

Stock option activity during the six months ended June 30, 2006 was as follows:



|                             |  |                  |   |  |                              |     
|---------------------------- |  | ---------------- | - |  | ---------------------------- | ----
|                             |  | Number of shares |   |  | Weightedaverageexerciseprice
|Balance at December 31, 2005 |  | 3,803,336        |   |  | $                            | 3.76
|Granted                      |  | 490,000          |   |  |                              | 1.50
|Exercised                    |  | (8,323           | ) |  |                              | 0.43
|Canceled                     |  | (353,885         | ) |  |                              | 5.54
|                             |  |                  |   |  |                              |     
|Balance at June 30, 2006     |  | 3,931,128        |   |  | $                            | 3.33
|                             |  |                  |   |  |                              |     

All options granted during 2006 were granted with an exercise price equal to the fair market value of the stock on
the date of grant. The assumptions utilized in valuing the grants of options during the six months ended June 30, 2006 were: dividend yield of 11%; expected volatility of 46%; risk-free interest rate at the date of grant of 5.05%; and expected
life of 6.5 years.



15



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Under the provisions of SFAS 123(R), the Company calculates the expected term of option grants using the
simplified method, as defined by Securities and Exchange Commission Staff Accounting Bulletin No. 107 (SAB 107). Under the simplified method, the expected term for plain vanilla options is
calculated as the average of the vesting term and the contractual term. The risk free interest rate is based on the U.S. Treasury rate at the date of grant with the maturity date approximately equal to the expected life of the option. Volatility is
calculated based on historical stock price volatility of the Company and similar entities over a period that approximates the expected term. The dividend rate is based upon historical dividend distributions and is adjusted based on the dividend
yield of similar entities to reduce volatility in calculating this assumption.

During the three and six months ended June 30, 2006, the Company
included $304,000 and $615,000, respectively, in stock based compensation expense in the consolidated statements of operations. Based on current stock options outstanding, the Company expects to incur expenses of approximately $2.2 million over the
next five years. Prior to the adoption of SFAS 123(R), the Company accounted for stock-based compensation based on the provisions of Accounting Principles Board Opinion No. 25 (APB 25),Accounting for Stock Issued to
Employees. Under APB 25, recognition of compensation cost was not required for most of the Companys stock options. However, pro forma disclosures of the effects of recognizing compensation cost under the SFAS 123 fair value method was
required. As previously reported for the three and six months ended June 30, 2005, stock option compensation expense and its effect on income and earnings per share if the Company had applied SFAS 123 is as follows:



|                     |  |                                       |         |   |                               |   |         |  
|-------------------- |  | ------------------------------------- | ------- | - | ----------------------------- | - | ------- | -
|                     |  | Three months endedJune 30, 2005       |         |   | Six months endedJune 30, 2005 |  
|                     |  | (in thousands, except per share data) |        
|                     |  | (unaudited)                           |        
|Net loss:            |  |                                       |         |   |                               |   |         |  
|As reported          |  | $                                     | (33,965 | ) |                               | $ | (36,663 | )
|Compensation expense |  |                                       | (173    | ) |                               |   | (223    | )
|                     |  |                                       |         |   |                               |   |         |  
|Pro forma            |  | $                                     | (34,138 | ) |                               | $ | (36,886 | )
|                     |  |                                       |         |   |                               |   |         |  
|Loss per share:      |  |                                       |         |   |                               |   |         |  
|Basic, as reported   |  | $                                     | (0.35   | ) |                               | $ | (0.46   | )
|Basic, pro forma     |  | $                                     | (0.35   | ) |                               | $ | (0.46   | )
|Diluted, as reported |  | $                                     | (0.35   | ) |                               | $ | (0.46   | )
|Diluted, pro forma   |  | $                                     | (0.35   | ) |                               | $ | (0.46   | )

The assumptions utilized in valuing the grants of options during the six months ended June 30, 2005 were:
dividend yield of 10%; expected volatility of 45%; risk-free interest rate at the date of grant, which ranged from 3.85% to 4.31%; and expected life of 4.5 years.

NOTE H  SEGMENT REPORTING

The operating segments reported below are the segments for which revenues and operating income amounts are
evaluated regularly by management in deciding how to allocate resources and in assessing performance. The Company operates in two segments:

Mortgage
banking segment

The mortgage banking segment originates nonconforming residential mortgage loans through mortgage companies and independent mortgage
brokers, and directly to borrowers. This segment sells loans to third parties and to the portfolio segment recording premium on sale revenue. This segment also records net interest income earned as the difference between mortgage loan interest and
interest expense paid on financing while the loan is pending sale.

Portfolio investment segment

The portfolio investment segment invests in nonconforming mortgage loans and finances the investment through the issuance of non-recourse securitized debt. Pending
securitization, mortgage loans are financed through the Companys warehouse



16



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



facilities. The primary source of income for the portfolio investment segment is net interest income.

The accounting policies of the business segments are the same as those described in the summary of significant accounting policies. Summary financial data by segment as
of June 30, 2006 and the three months then ended follows:



|                                                      |  |                |           |   |                 |   |           |                           |  |   |              |   |  |   |           |  
|----------------------------------------------------- |  | -------------- | --------- | - | --------------- | - | --------- | ------------------------- |  | - | ------------ | - |  | - | --------- | -
|                                                      |  | Portfolio      |           |   | MortgageBanking |   |           | IntercompanyEliminations* |  |   | Consolidated |  
|                                                      |  | (in thousands) |          
|                                                      |  | (unaudited)    |          
|Net interest income                                   |  | $              | 9,206     |   |                 | $ | 10,529    |                           |  | $ | 4,140        |   |  | $ | 23,875    |  
|Gain (loss) on sale of loans, net                     |  |                |          |   |                 |   | (20,922   | )                         |  |   | (980         | ) |  |   | (21,902   | )
|Provision for loan losses                             |  |                | 5,421     |   |                 |   |          |                           |  |   |             |   |  |   | 5,421     |  
|Gain on trading securities and derivative instruments |  |                | 9,864     |   |                 |   | 5,657     |                           |  |   |             |   |  |   | 15,521    |  
|Income before equity income (loss) of subsidiaries    |  |                | 8,496     |   |                 |   | (30,143   | )                         |  |   | 3,062        |   |  |   | (18,585   | )
|Equity in income (loss) of subsidiaries               |  |                | (30,241   | ) |                 |   |          |                           |  |   | 30,241       |   |  |   |          |  
|Net income (loss)                                     |  |                | (21,745   | ) |                 |   | (30,143   | )                         |  |   | 33,303       |   |  |   | (18,585   | )
|Total assets                                          |  | $              | 3,557,660 |   |                 | $ | 1,536,154 |                           |  | $ | (87,562      | ) |  | $ | 5,006,252 |  

Summary financial data by segment as of June 30, 2006 and the six months then ended follows:



|                                                      |  |                |           |   |                 |   |           |                           |  |   |              |   |  |   |           |  
|----------------------------------------------------- |  | -------------- | --------- | - | --------------- | - | --------- | ------------------------- |  | - | ------------ | - |  | - | --------- | -
|                                                      |  | Portfolio      |           |   | MortgageBanking |   |           | IntercompanyEliminations* |  |   | Consolidated |  
|                                                      |  | (in thousands) |          
|                                                      |  | (unaudited)    |          
|Net interest income                                   |  | $              | 21,757    |   |                 | $ | 26,093    |                           |  | $ | 9,027        |   |  | $ | 56,877    |  
|Gain (loss) on sale of loans, net                     |  |                |          |   |                 |   | (26,812   | )                         |  |   | (2,189       | ) |  |   | (29,001   | )
|Provision for loan losses                             |  |                | 11,520    |   |                 |   |          |                           |  |   |             |   |  |   | 11,520    |  
|Gain on trading securities and derivative instruments |  |                | 26,352    |   |                 |   | 10,527    |                           |  |   |             |   |  |   | 36,879    |  
|Income before equity income (loss) of subsidiaries    |  |                | 27,051    |   |                 |   | (58,781   | )                         |  |   | 6,770        |   |  |   | (24,960   | )
|Equity in income (loss) of subsidiaries               |  |                | (58,850   | ) |                 |   |          |                           |  |   | 58,850       |   |  |   |          |  
|Net income (loss)                                     |  |                | (31,799   | ) |                 |   | (58,781   | )                         |  |   | 65,620       |   |  |   | (24,960   | )
|Total assets                                          |  | $              | 3,557,660 |   |                 | $ | 1,536,154 |                           |  | $ | (87,562      | ) |  | $ | 5,006,252 |  

Summary financial data by segment as of June 30, 2005 and the three months then ended follows:



|                                                      |  |                |           |   |                 |   |           |                           |  |   |              |   |  |   |           |  
|----------------------------------------------------- |  | -------------- | --------- | - | --------------- | - | --------- | ------------------------- |  | - | ------------ | - |  | - | --------- | -
|                                                      |  | Portfolio      |           |   | MortgageBanking |   |           | IntercompanyEliminations* |  |   | Consolidated |  
|                                                      |  | (in thousands) |          
|                                                      |  | (unaudited)    |          
|Net interest income                                   |  | $              | 20,513    |   |                 | $ | 5,204     |                           |  | $ | 3,197        |   |  | $ | 28,914    |  
|Gain (loss) on sale of loans, net                     |  |                |          |   |                 |   | 15,866    |                           |  |   | (15,598      | ) |  |   | 268       |  
|Provision for loan losses                             |  |                | 3,510     |   |                 |   |          |                           |  |   |             |   |  |   | 3,510     |  
|Gain on trading securities and derivative instruments |  |                | (16,207   | ) |                 |   | (5,364    | )                         |  |   |             |   |  |   | (21,571   | )
|Income before equity income (loss) of subsidiaries    |  |                | 2,244     |   |                 |   | (16,272   | )                         |  |   | (19,937      | ) |  |   | (33,965   | )
|Equity in income (loss) of subsidiaries               |  |                | (16,272   | ) |                 |   |          |                           |  |   | 16,272       |   |  |   |          |  
|Net income (loss)                                     |  |                | (14,028   | ) |                 |   | (16,272   | )                         |  |   | (3,665       | ) |  |   | (33,965   | )
|Total assets                                          |  | $              | 3,445,483 |   |                 | $ | 1,823,204 |                           |  | $ | (72,274      | ) |  | $ | 5,196,413 |  



17



---

##### Table of Contents

ECC CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Summary financial data by segment as of June 30, 2005 and the six months then ended follows:



|                                                      |  |                |           |   |                 |   |           |                           |  |   |              |   |  |   |           |  
|----------------------------------------------------- |  | -------------- | --------- | - | --------------- | - | --------- | ------------------------- |  | - | ------------ | - |  | - | --------- | -
|                                                      |  | Portfolio      |           |   | MortgageBanking |   |           | IntercompanyEliminations* |  |   | Consolidated |  
|                                                      |  | (in thousands) |          
|                                                      |  | (unaudited)    |          
|Net interest income                                   |  | $              | 26,709    |   |                 | $ | 11,245    |                           |  | $ | 3,197        |   |  | $ | 41,151    |  
|Gain (loss) on sale of loans, net                     |  |                |          |   |                 |   | 40,517    |                           |  |   | (33,793      | ) |  |   | 6,724     |  
|Provision for loan losses                             |  |                | 6,010     |   |                 |   |          |                           |  |   |             |   |  |   | 6,010     |  
|Gain on trading securities and derivative instruments |  |                | (13,038   | ) |                 |   | (2,048    | )                         |  |   | 5            |   |  |   | (15,081   | )
|Income before equity income (loss) of subsidiaries    |  |                | 8,501     |   |                 |   | (14,573   | )                         |  |   | (30,591      | ) |  |   | (36,663   | )
|Equity in income (loss) of subsidiaries               |  |                | (14,572   | ) |                 |   |          |                           |  |   | 14,572       |   |  |   |          |  
|Net income (loss)                                     |  |                | (6,071    | ) |                 |   | (14,573   | )                         |  |   | (16,019      | ) |  |   | (36,663   | )
|Total assets                                          |  | $              | 3,445,483 |   |                 | $ | 1,823,204 |                           |  | $ | (72,274      | ) |  | $ | 5,196,413 |  



|* | The Company amortizes its deferred bond issuance costs, including the intercompany premium paid to originate the loans, as a reduction to interest income. The amortization of
inter-company premium is eliminated during consolidation. In addition, Encore Credit records the intercompany transfer of loans as a sale and these inter-company gains have been eliminated during consolidation. Other eliminations relate to the
elimination of the Companys equity interest in its majority and wholly owned subsidiaries, as the assets, liabilities, and income of these subsidiaries are included in the consolidated financial statements.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

NOTE I  CORPORATE REORGANIZATION

On January 6, 2006, the
Company announced a reorganization designed to reduce costs and improve efficiency. The reorganization involved the consolidation of seven wholesale loan processing centers into three. These three centers are located regionally in Irvine,
California; Downers Grove, Illinois; and Glen Allen, Virginia. Lending operations for ECC Capitals retail subsidiary, Bravo Credit Corporation, were consolidated into two centers based in Irvine and Glen Allen. This reorganization has resulted
in a reduction in force of approximately 440 employees, or 27% of the Companys total workforce.

On April 11, 2006, the Company announced an
additional reduction in workforce of 170 employees, or 17% of the Companys remaining workforce. In addition, Bravo Credit Corporations office in Glen Allen was closed. In accordance with Statement of Financial Accounting Standards
No. 146 (SFAS 146), Accounting for Costs Associated with Exit or Disposal Activities, the Company records lease termination costs as of the cease-use date, employee costs as of the date employees are notified of their
termination (the communication date), and fixed asset write offs at which time they are considered impaired. Although estimates are subject to change as additional information becomes available, the Company recorded the follow
restructuring activity during the six months ended June 30, 2006:



|                        |  |                                           |   |                                  |   |                                     |  |   |                                       |   |  |   |      
|----------------------- |  | ----------------------------------------- | - | -------------------------------- | - | ----------------------------------- |  | - | ------------------------------------- | - |  | - | -----
|                        |  | RestructuringAccrual at December 31, 2005 |   | Additions toRestructuringAccrual |   | Charges AgainstRestructuringAccrual |  |   | RestructuringAccrual at June 30, 2006
|                        |  | (in thousands)                           
|                        |  | (unaudited)                              
|Employee costs          |  | $                                         |  |                                  | $ | 2,501                               |  | $ | (2,501                                | ) |  | $ |     
|Lease termination costs |  |                                           |  |                                  |   | 6,561                               |  |   | (1,859                                | ) |  |   | 4,702
|Fixed asset write offs  |  |                                           |  |                                  |   | 66                                  |  |   | (66                                   | ) |  |   |     
|                        |  |                                           |   |                                  |   |                                     |  |   |                                       |   |  |   |      
|                        |  | $                                         |  |                                  | $ | 9,128                               |  | $ | (4,426                                | ) |  | $ | 4,702
|                        |  |                                           |   |                                  |   |                                     |  |   |                                       |   |  |   |      

The Company recorded an impairment charge of $66,000 during the six months ended June 30, 2006, as the
Company does not expect to receive any future benefit from the assets previously utilized at Bravo Credit Corporations office in Glen Allen, which was closed in March 2006. Lease termination costs of $6,561,000 were recorded during the six
months ended June 30, 2006, as the cease-use dates associated with the related facilities occurred during this period. Employee termination costs of $2,501,000 were recorded during the six months ended June 30, 2006, in
connection with the January and April workforce reductions.



18



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our
unaudited condensed consolidated financial statements and related notes contained in this report and with Managements Discussion and Analysis of Financial Condition and Results of Operations and the audited consolidated financial
statements and notes contained in our Annual Report on Form 10-K for the year ended December 31, 2005. The following discussion and analysis discusses our financial condition and results of our operations on a consolidated basis, unless
otherwise indicated. Except for the historical information contained herein, the following discussion contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended, that are subject to known and unknown risks, uncertainties and other factors that may cause our actual results to differ materially from those expressed or implied by such forward-looking statements.

General

For the three months ended June 30,
2006, we reported a net loss of $18.6 million, bringing our net loss for the six months ended June 30, 2006 to $25.0 million. We incurred a net loss of $34.0 million and $36.7 million for the three and six months ended June 30, 2005,
respectively, which also included an income tax benefit of $3.5 million and $9.9 million, respectively. On a pretax basis, the loss for the three and six months ended June 30, 2006 declined by $18.9 million and $21.6 million, respectively, from
the corresponding period in 2005.

Our net revenues increased to $12.1 million during the three months ended June 30, 2006 as compared to $4.1 million
for the three months ended June 30, 2005. This was due principally to reporting a gain on our derivative instruments during the three months ended June 30, 2006 versus reporting a loss for the three months ended June 30, 2005. Net
interest income for the three months ended June 30, 2006 declined as compared to the three months ended June 30, 2005 due primarily to increases in our cost of borrowing. Interest rates on our portfolio of loans held for investment have
not reset, while our cost of financing the portfolio is LIBOR-based and has increased significantly over the past year.

Our net revenues increased to
$53.2 million during the six months ended June 30, 2006 as compared to $26.8 million for the six months ended June 30, 2005. This increase was mainly attributable to increased net interest income and gains on our derivative instruments. We
hedge the risk of changes in interest rates through the use of derivatives  Eurodollar futures and interest rate caps and swaps contracts. As a result of increases in interest rates during the three and six months ended June 30, 2006 we
reported a gain on derivatives of $17.6 million and $38.4 million, respectively.

During the first half of 2006, our assets decreased slightly due to the
sale of our loans held for sale and runoff in our portfolio of our loans held for investment, the combination of which exceeded our loan originations of $3.2 billion. However, the growth in our portfolio of loans held for investment throughout 2005
resulted in a significant increase in interest income during the three and six months ended June 30, 2006 versus the three and six months ended June 30, 2005.

During the three and six months ended June 30, 2006, we reported a loss on the sale of loans of $21.9 million and $29.0 million, respectively. Although we improved our gain on sale execution during the three
months ended June 30, 2006, we continue to hold approximately $90 million in inventory originated prior to 2006 for which we were required to increase our lower of cost or market valuation reserve. In addition, through the first six months of
2006 and, in particular during the second quarter, we have seen an increase in repurchase claims. These claims generally relate to early payment defaults on mortgage loans for which the borrower has missed the first payment due to the purchaser of
the loan. The terms of our loan sale agreements generally require us to repurchase such loans. We have generally resold these loans to other investors, but at a significant discount to par, or if the loans were in inventory at June 30, 2006, we
marked the loans to the lower of cost or market. In addition, for repurchase transactions we expect to complete subsequent to June 30, 2006, we accrued the loss we expect to incur upon final disposition of such loans. As a result of these
factors, we are reporting a loss on the sale of loans of $21.9 million for the three months ended June 30, 2006.

Loans we do not securitize are
generally sold to third parties in whole loan sale transactions. We have experienced improved whole loan prices in the secondary markets during the second quarter of 2006. The average sales price on loans during the second quarter of 2006 was
100.37%, a 61 basis point increase from the average loan sales price of 99.76% received during the first quarter of 2006. There were similar increases in premium loan sales with premium sales for the second quarter of 2006 averaging 101.74%, a 108
basis point increase over first quarter sales of 100.66%.



19



---

##### Table of Contents

Our expenses for the six months ended June 30, 2006 increased to $78.2 million from $73.3 million for the six months
ended June 30, 2005. The increase in expenses is mainly due to $9.1 million in restructuring charges we recorded during the first half of 2006 related to terminating over 610 employees and consolidating our operations into three central
processing centers located in Irvine, California, Downers Grove, Illinois, and Glen Allen, Virginia. The majority of the expenses related to severance payments and estimated lease termination fees. Our expenses decreased to $30.7 million during the
three months ended June 30, 2006 as compared to $41.6 million for the three months ended June 30, 2005. The decrease is mainly due to cost savings from our reorganization, as discussed above, and a decline in commission expense due to
lower production levels.

We originated approximately $3.2 billion and $5.4 billion in loans during the six months ended June 30, 2006 and 2005,
respectively. The decrease in loan originations is primarily attributable to a rising interest rate environment and declines in sales of residential housing, which we have not experienced since we began operations in 2002, and our efforts to
originate higher quality loans.

Critical Accounting Policies

We have established various accounting policies that apply accounting principles generally accepted in the United States of America in the preparation of our historical financial statements. Certain accounting policies require us to make
significant estimates and assumptions that may have a material impact on certain assets and liabilities or our results of operations, and we consider these to be critical accounting policies. The estimates and assumptions used are based on
historical experience and other factors, which we believe to be reasonable under the circumstances. Actual results could differ materially from these estimates and assumptions, which could have a material impact on the carrying value of our assets
and liabilities and our results of operations.

We believe the following are critical accounting policies that require the most significant estimates and
assumptions that are subject to significant change in the preparation of our consolidated financial statements:

Mortgage Loans and Origination Costs
and Fees

Our mortgage loans are classified as either held for sale or held for investment. Mortgage loans held for sale are carried at the lower of
cost or market on an individual loan basis. Market value is determined by reference to prices obtained on recent sales of similar loans, planned loan sale transactions, or through loan pricing models. The provision to reduce held for sale loan
inventory to the lower of cost or market is charged to gain on sale of loans.

Mortgage loans that we securitize or expect to securitize through on balance
sheet securitizations are classified as held for investment and carried at amortized cost. Mortgage loans transferred from held for sale to held for investment are transferred at the lower of cost or market at the date of the transfer.

We capitalize the fees received from borrowers at the time of loan origination, and various costs of originating loans, which consist of fees and premiums paid to
brokers, as well as certain direct internal costs. Net capitalized origination costs and fees on loans held for sale are charged to expense at the time the related loans are sold and reduce the gain on sale recorded. Net capitalized origination
costs and fees on loans held for investment are amortized as a component of interest income over the life of the portfolio using the effective yield method in a manner that anticipates prepayments. At each reporting period, if a difference arises
between the prepayments anticipated and actual prepayments received, we will recalculate the effective yield to reflect actual prepayments to date and anticipated future prepayments. Accordingly, if actual prepayment speeds exceed anticipated
prepayment speeds we will be required to record additional interest expense.

Allowance for Losses on Mortgage Loans Held for Investment

For our mortgage loans held for investment, we establish an allowance for loan losses based on our estimate of losses inherent and probable as of
the balance sheet date. We periodically conduct reviews of all loans held in our portfolio in order to determine collectibility. We determine the amount of the loss allowance for these loans based on a review of static pools, gross defaults,
recovery rate trends, current economic conditions and trends, and other relevant data. To date, we have had minimal losses; however, as our portfolio continues to mature and we experience more losses, we plan to compare actual loss performance to
original loss assumptions and, if necessary, make adjustments to the allowance for losses. In order to increase allowances, a loan loss provision is charged to the statement of operations, resulting in a reduction to earnings. Loans that are deemed
to be uncollectible will be charged off and deducted from the allowance. Recoveries on loans previously charged off will be added to the allowance. As our portfolio of loans held for investment increases and ages, we would expect a corresponding
increase in our allowance for losses.

Our estimate of expected losses could increase if our actual loss experience is different than originally estimated,
or if economic facts change the value we could reasonably expect to obtain from a sale. In particular, if actual losses increase, the allowance for losses would increase. Any increase in the allowance for losses relating to these factors may
adversely affect our results of operations.



20



---

##### Table of Contents

We cease accruing interest income on loans when any portion of principal or interest is 90 days past due, or earlier
when any concern exists as to the ultimate collectibility of principal or interest. Interest income recognized prior to loans becoming 90 days past due is reversed.

Gain or Loss on Sale of Loans

We recognize a gain or loss on the sale of our loans we sell through whole-loan
sales. Gains or losses resulting from these sales or securitizations of mortgage loans are recognized at the date of settlement and are based on the difference between the selling price for sales or securitizations and the carrying value of the
related loans sold. As part of the sale of a mortgage loan, we sell the servicing rights. The purchasing company pays us a service release premium for that right. This premium is included in gain (loss) on sale of loans in the
accompanying consolidated statements of operations.

Loan sales and securitizations are accounted for as sales when control of the loans is surrendered, to
the extent that consideration other than beneficial interests in the loans transferred is received in the exchange. Retained interests in securitizations accounted for as sales are measured by allocating the previous carrying value between the loans
sold and the interests retained, if any, based on their relative fair values at the date of transfer.

Allowance for Repurchase Losses

Losses incurred on mortgage loans that we have sold and subsequently repurchased due to breaches of representations and warranties contained in the
purchase and sale agreements are charged to the allowance for repurchase losses. The allowance represents our estimate based upon managements evaluation of historical experience with respect to each investor of the principal, premium, interest
losses and other costs, if any, expected to occur at the time of repurchase. The provision for expected repurchase losses is charged to gain or loss on sales of loans and credited to an allowance.

Fair Value of Residual Interests in Loan Securitizations

In
securitizations completed during 2003, 2004, and 2006, we conveyed loans that we originated to a special purpose entity (such as a trust), or to a third party that subsequently sold the loans to a special purpose entity, in exchange for cash
proceeds and a residual interest in the trust. The cash proceeds were raised through an offering of the pass-through certificates or bonds evidencing the right to receive principal payments and interest on the certificate balance or on the bonds.
Pursuant to FASB Statement of Financial Accounting Standards No. 140,Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, or SFAS No. 140, and its predecessor accounting pronouncements, we
recorded gain or loss on sales of loans, equal to the difference between the portion sold and any retained interests, herein referred to as residual interests, based on their relative fair values at the date of transfer and our basis in the loans.
The residual interests represent, over the estimated life of the loans, the present value of the estimated cash flows. These cash flows are determined by the excess of the projected interest earned on each pool of securitized loans over the sum of
the interest paid to investors, the contractual servicing fee, an estimate for credit losses and other ongoing costs of the securitization. Each agreement that we have entered into in connection with these securitizations requires the
over-collateralization of the trust that may initially be funded by cash or an excess of loans deposited into the trust. The amount and timing of the cash flows expected to be released from the securitization trusts consider the impact of the
applicable delinquency and credit loss limits specified in the securitization agreements.

We determined the present value of the cash flows at the time
each securitization transaction closed using certain assumptions and estimates made by management at the time the loans were sold. These assumptions and estimates included:



| |  |  | estimates of future interest rates based upon the forward LIBOR curve;
| | - |  | ----------------------------------------------------------------------



| |  |  | future rates of principal prepayment on the loans;
| | - |  | --------------------------------------------------



| |  |  | timing and magnitude of credit losses; and
| | - |  | ------------------------------------------



| |  |  | discount rate used to calculate present value.
| | - |  | ----------------------------------------------

The future cash flows
represent managements best estimate. There can be no assurance of the accuracy of managements estimates. Most of our residual interests are recorded at estimated fair value and are marked to market through a charge (or credit) to
earnings. On a quarterly basis, we review the fair value of our residual interests by analyzing prepayment, credit loss, discount rate assumptions and other performance assumptions and estimates in relation to our actual experience and current rates
of prepayment and credit loss prevalent in the industry. We may adjust the value of our residual interests or take a charge to earnings related to the residual interests, as appropriate, to reflect a valuation or write-down of the residual interests
based upon the actual performance of the residual interests as compared to our key assumptions and estimates used to determine fair value. Although management believes that the assumptions used to estimate the fair value of the residual interests
are reasonable, there can be no assurance as to the accuracy of the assumptions or estimates.



21



---

##### Table of Contents

Estimated future cash flows in excess of the amortized cost of our investment in residual interests are recognized as
income at a constant rate of interest (level-yield) over the estimated period of time that the cash flows will be received, in accordance with Emerging Issues Task Force 99-20 (EITF 99-20),Recognition of Interest Income and
Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets. On a quarterly basis, if estimated cash flows generated from the securitized assets underlying collateral differ from the cash flows previously
estimated due to actual prepayment or credit loss experience, we calculate revised yields based on the current amortized cost of the investment and the revised cash flows. The revised yields are then applied prospectively to recognize interest
income.

Deferred Bond Issuance Costs

Direct
costs associated with the issuance of long-term collateralized debt are capitalized and amortized as a component of interest expense in a manner that produces a constant rate of interest over the estimated term of the debt, expecting that the debt
will be paid fully from the cash flows from the underlying collateral. Changes in the estimated amount and timing in cash flows of the collateral that pass through to the debt may cause us to amortize deferred bond issuance costs faster or slower
than we anticipated upon issuance of the bonds.

Derivative Financial Instruments and Hedging Activities

Hedging is a critical aspect of our business because the value of our assets is sensitive to the fluctuation of interest rates. From time to time, we have, and will
continue to use, various financial instruments to hedge our exposure to changes in interest rates. The following summarizes the hedging instruments that, subject to limitations imposed by the REIT requirements, we have used to reduce interest rate
risks on our residual interests, the loans that we hold for investment and the loans that we hold for sale.

Interest Rate Swap
Agreements and Eurodollar Futures. Interest rate swap agreements allow us to exchange floating rate obligations for fixed-rate obligations effectively locking in our borrowing costs for a period of time. When we enter into a swap agreement we
agree to pay a fixed-rate of interest and to receive a variable interest rate, generally based on LIBOR. We may also sell Eurodollar futures contracts in order to mitigate the projected impact of interest rate changes on our forecasted one-month
LIBOR based liabilities.

Interest Rate Cap Agreements. Interest rate cap agreements allow us to receive cash payments if the
interest rate index specified in the cap agreement increases above contractually specified levels. Therefore, the interest rate cap agreements have the effect of capping the interest rate on a portion of our borrowings to the rate specified by the
interest rate cap agreement.

We also may use, from time to time, futures contracts and options on futures contracts on the Eurodollar, federal funds,
treasury bills and treasury notes and similar financial instruments to mitigate risk from changing interest rates.

We presently do not intend to enter
into derivative instruments, except for hedging purposes. Further, it is unlikely that we can obtain hedging instruments that perfectly offset all of the risks of our assets and liabilities. No hedging strategy can completely insulate us from risk,
and certain of the federal income tax requirements that we must satisfy to qualify as a REIT may limit our ability to hedge. We intend to monitor and may have to limit our hedging strategies to ensure that we do not realize excessive hedging income
or hold hedging assets having excess value in relation to our total assets.

In accordance with SFAS 133, all derivative instruments are recorded at fair
value. To qualify for hedge accounting under SFAS 133, we must demonstrate, on an ongoing basis, that our interest rate risk management activity is highly effective. We must also formally assess, both at inception of the hedge and on an ongoing
basis, whether the derivative instruments used are highly effective in offsetting changes in cash flows of hedged items. If we are unable to qualify certain of our interest rate risk management activities for hedge accounting, then the change in
fair value of the associated derivative financial instruments would be reflected in current period earnings, but the change in fair value of the related asset or liability may not, thus creating a possible earnings mismatch.

While we may change the classification of our derivative financial instruments in the future, we presently account for all our derivative financial instruments as
trading instruments and we do not apply hedge accounting treatment, as defined by SFAS 133. Accordingly, realized and unrealized changes in fair value are recognized in income during the period in which the changes occur.

Income taxes

We currently intend to elect to be taxed as a
REIT for federal income tax purposes for our taxable year ending December 31, 2005. In order to meet the requirements for us to qualify as a REIT, we continue to conduct all of our loan originations and sales through Encore Credit. As a result
of our joint election, Encore Credit is treated as our taxable REIT subsidiary, or TRS. The origination and



22



---

##### Table of Contents

purchase of the loans we sell in whole-loan sales are funded by Encore Credit. The origination and purchase of the loans we retain for our portfolio are
funded by Encore Credit and subsequently transferred to us (ECC Capital). To the extent that we purchase mortgage loans from Encore Credit in this manner, we are required to purchase those loans at fair market value.

Federal income tax law requires that a REIT distribute to its stockholders annually at least 90% of its net taxable income, excluding its net capital gains and excluding
the retained earnings of any TRS it owns. If we distribute all of our taxable income to our stockholders and otherwise qualify as a REIT, we generally will not be required to pay federal income tax. Any taxable income generated by our taxable REIT
subsidiaries, however, will be subject to regular corporate income tax. Our TRSs may retain any income generated, net of any tax liability incurred on that income, without affecting the REIT distribution requirements, subject to our compliance with
the 20% asset test applicable to our ownership of securities in TRSs. If Encore Credit chooses to make distributions to us, the amount of such distribution that is taxable as a dividend will be included in our taxable income that is subject to the
distribution requirements. Any distributions we make in the future will be at the discretion of our board of directors and will depend upon, among other things, our actual results of operations.

As certain of our subsidiaries are taxable entities, we have reported a provision for income taxes within our financial statements. We use the asset and liability method
of accounting for income taxes. Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statement carrying amounts of
existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates for the periods in which the differences are expected to reverse. 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.

In determining the possible realization of
deferred tax assets, we consider future taxable income from the following sources: (i) the reversal of taxable temporary differences, (ii) taxable income from future operations and (iii) tax planning strategies that, if necessary,
would be implemented to accelerate taxable income into periods in which net operating losses might otherwise expire. During 2005 and the first half of 2006, our TRSs had operating losses. We can utilize the net operating loss of our TRSs to offset
taxable income from prior years and carry forward the operating loss to offset future taxable income. We have recorded a valuation allowance against our deferred asset of approximately $45.0 million to reduce the carrying value of this asset to
$29.2 million, which we believe to be the realizable value of this asset based on our ability to carry back net operating losses to recover taxes paid in prior years.

Loan sales from Encore Credit, our TRS, to us are recorded at estimated fair value as of the date of sale and the gain or loss on sale is included in the taxable income of Encore Credit and loan premium is recorded in
our separate accounts. This intercompany gain or loss and loan premium are eliminated upon consolidation for financial reporting purposes. The difference between our tax basis in the acquired loans and the basis in the loans for financial reporting
purposes is not considered a temporary difference for which deferred taxes are provided. The amount of tax paid or to be paid by Encore Credit in its separate return related to this gain is recorded as prepaid taxes for financial reporting purposes
and amortized as tax expense. To the extent Encore Credit does not expect to pay tax on this gain, the tax effect of intercompany gains will reduce the tax benefit that would otherwise have been recorded.

Stock-Based Compensation

Effective January 1, 2006, we
began to account for stock-based employee compensation arrangements in accordance with the provisions of Statement of Financial Accounting Standards No. 123(R), Share-Based Payment. Accordingly, stock option-based compensation expense is
recorded in the consolidated statement of operations using the fair value based method applied on a modified prospective basis. The effect of this change in accounting did not have a material effect on the financial statements.

Results of Operations

Three months ended June 30, 2006
compared to three months ended June 30, 2005 and six months ended June 30, 2006 compared to six months ended June 30, 2005

Interest Income. Interest income increased 62.1% to $101.3 million for the three months ended June 30, 2006 from $62.5 million for the three months ended June 30, 2005. Interest income increased 146.5% to $217.2
million for the six months ended June 30, 2006 from $88.1 million for the six months ended June 30, 2005. The increase was primarily due to the increase in our loan portfolio as of the first half of 2006 as compared to the first half of
2005. The balance of loans held for sale and held for investment actually decreased $0.3 billion to $4.7 billion at June 30, 2006 from $5.0 billion at June 30, 2005. However, as we built our loan portfolio during 2005, we completed a $1.6
billion on-balance sheet securitization in March 2005 and a $1.4 billion on-balance sheet securitization in May 2005, which resulted in loan balances at June 30, 2005 that significantly exceeded the average balance for the period of $3.0
billion. During 2006, we have been reducing held for sale inventory and loans in our held for investment portfolio have been prepaying, which resulted in the ending balances at June 30, 2006 being lower than the average balance for the period
of $5.8 billion. Additionally, the 62.1% increase in interest income for the three months ended June 30, 2006 compared with the



23



---

##### Table of Contents

corresponding period in 2005, and the 146.5% increase for the six months ended June 30, 2006 compared with the corresponding period in 2005, was a
result of the portfolio build up in 2005 in which there was minimal interest income in the beginning of 2005, causing substantial increases in interest income during the first quarter of 2006 compared to the first quarter of 2005. By the second
quarter of 2005, the portfolio had grown, creating a smaller disparity in interest income for the corresponding period in 2006.

Interest
Expense. Interest expense increased 130.7% to $77.5 million for the three months ended June 30, 2006 from $33.6 million for the three months ended June 30, 2005. Interest expense increased 241.8% to $160.3 million for the six
months ended June 30, 2006 from $46.9 million for the six months ended June 30, 2005. The increase was due to the increased borrowing costs associated with our portfolio of loans held for investment, increased warehouse balances associated
with our loans held for sale, and increases in one-month LIBOR. The interest rates on our borrowings are calculated as a margin over one-month LIBOR. As of June 30, 2006 and 2005, one-month LIBOR was 5.33% and 3.34%, respectively. As with
interest income, interest expense was minimal in the beginning of 2005 as we built up the loan portfolio, creating a disparity in the amounts incurred during the first quarter versus the second quarter of 2005. Accordingly, this resulted in a 241.8%
increase for the six month ended June 30, 2006 compared with the corresponding period in 2005, and a 130.7% increase for the three months ended June 30, 2006 compared with the corresponding period in 2005.

Provision for Loan Losses. The provision for loan losses on loans held for investment increased 54.3% to $5.4 million for the three months ended
June 30, 2006 from $3.5 million for the three months ended June 30, 2005. The provision for loan losses on loans held for investment increased 91.7% to $11.5 million for the six months ended June 30, 2006 from $6.0 million for the six
months ended June 30, 2005. The increase was due to carrying a larger portfolio of loans held for investment during the first half of 2006 as compared to the first half of 2005 and due to seasoning of the portfolio. As of June 30, 2006
loan delinquency information was as follows (delinquencies as of June 30, 2005 were nominal):

(dollars in thousands)



|                        |  |             |           |                    |      |  
|----------------------- |  | ----------- | --------- | ------------------ | ---- | -
|Aging                   |  | LoanBalance |           | Percentageof Total |     
|Current                 |  | $           | 2,977,498 |                    | 92.1 | %
|30 - 59 days past due   |  |             | 84,016    |                    | 2.6  | %
|60 - 89 days past due   |  |             | 36,591    |                    | 1.1  | %
|90 - 119 days past due  |  |             | 35,353    |                    | 1.1  | %
|120 - 149 days past due |  |             | 18,236    |                    | 0.6  | %
|150 - 179 days past due |  |             | 14,801    |                    | 0.5  | %
|180 + days past due     |  |             | 66,426    |                    | 2.0  | %
|                        |  |             |           |                    |      |  
|                        |  | $           | 3,232,921 |                    |      |  
|                        |  |             |           |                    |      |  

Gain or Loss on Sale of Loans, Net. We sold approximately $3.4 billion in loans through whole loans
transactions at a weighted average price of 100.0% during the six months ended June 30, 2006 as compared to $1.2 billion at a weighted average price of 102.3% for the six months ended June 30, 2005. The increase in the volume of loan sales
during the first half of 2006 as compared to the first half of 2005 is mainly attributable to our conversion to REIT status in the beginning of 2005 and holding loans during that period to build our portfolio of loans held for investment. We
completed our last securitization of loans held for investment in November 2005 and, as a result, began selling a higher percentage of our loan production.

Throughout 2005, we experienced a decline in whole loan sales prices, in particular during the fourth quarter. During the fourth quarter of 2005, credit market conditions in the asset-backed securities market required additional credit
enhancements that negatively impacted the prices investors were willing to pay for our loans. The decline in sales prices we experienced during the fourth quarter also reflected normal seasonal trends, a rising interest rate environment, as well as
a need to reduce higher levels of held for sale inventory we had retained while selecting mortgage loans for securitization. During the first quarter of 2006, a significant portion of the loan sales that settled were traded in the fourth quarter of
2005. Although our weighted average sales price during the first quarter of 2006 was only 99.8%, many of these loans had been adjusted to the lower of cost or market value during the fourth quarter of 2005, reducing recorded losses in the first
quarter of 2006. In the second quarter of 2006, the weighted average sales price was 101.7% on our premium sales reflecting improved loan quality and improving secondary market conditions. Our weighted average sales price on all whole loan sales,
which excludes securitizations, during the second quarter of 2006 was 100.4%, which reflects unfavorable pricing on some of our remaining aged and non-performing loans. We also completed a $1.1 billion securitization during the second quarter of
2006, which was accounted for as a sale in accordance with SFAS 140. Our execution on this transaction resulted in a price of 99.9%.



24



---

##### Table of Contents

The following table summarizes whole loan sales for the periods indicated:



|                                          |  |                                    |           |   |                                   |   |         |      |  |   |           |   |  |   |           |  
|----------------------------------------- |  | ---------------------------------- | --------- | - | --------------------------------- | - | ------- | ---- |  | - | --------- | - |  | - | --------- | -
|                                          |  | For the three months endedJune 30, |           |   | For the six months ended June 30, |  
|                                          |  | 2006                               |           |   | 2005                              |   |         | 2006 |  |   | 2005      |  
|                                          |  | (in thousands)                     |          
|Whole-loan sales at a:                    |  |                                    |           |   |                                   |   |         |      |  |   |           |   |  |   |           |  
|Premium                                   |  | $                                  | 1,233,475 |   |                                   | $ | 659,827 |      |  | $ | 2,818,530 |   |  | $ | 1,169,338 |  
|Discount                                  |  |                                    | 117,190   |   |                                   |   | 12,281  |      |  |   | 533,732   |   |  |   | 35,630    |  
|                                          |  |                                    |           |   |                                   |   |         |      |  |   |           |   |  |   |           |  
|Total whole-loan sales                    |  | $                                  | 1,350,665 |   |                                   | $ | 672,108 |      |  | $ | 3,352,262 |   |  | $ | 1,204,968 |  
|Weighted average price for premium sales  |  |                                    | 101.7     | % |                                   |   | 102.4   | %    |  |   | 101.1     | % |  |   | 102.5     | %
|Weighted average price for discount sales |  |                                    | 86.0      | % |                                   |   | 93.2    | %    |  |   | 94.1      | % |  |   | 96.5      | %

Premium whole-loan sales are sales to investors at prices above par. Conversely, discount sales are sales of loans
at prices below par. Discounted sales are generally a result of incomplete documentation or the rejection of the whole-loans by a premium whole-loan buyer because of certain characteristics, or loans repurchased from investors and subsequently
resold. Our weighted average sales price decreased by 230 basis points to 100.0% for the six months ended June 30, 2006 from 102.3% for the six months ended June 30, 2005. We believe this decrease was a result of unfavorable pricing on our
loans as a result of the factors noted above.

The following table represents the components of gain or loss on sales recorded each period:



|                                                           |  |                                    |         |   |                                  |   |        |      |  |   |         |   |  |   |         |  
|---------------------------------------------------------- |  | ---------------------------------- | ------- | - | -------------------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                           |  | For the three months endedJune 30, |         |   | For the six months endedJune 30, |  
|                                                           |  | 2006                               |         |   | 2005                             |   |        | 2006 |  |   | 2005    |  
|                                                           |  | (in thousands)                     |        
|                                                           |  | (unaudited)                        |        
|Net premium (discount) from whole-loan sales               |  | $                                  | 3,095   |   |                                  | $ | 12,559 |      |  | $ | (1,281  | ) |  | $ | 27,094  |  
|Provision for repurchases                                  |  |                                    | (8,753  | ) |                                  |   | (1,982 | )    |  |   | (16,214 | ) |  |   | (2,749  | )
|Non-refundable loan fees, net                              |  |                                    | (497    | ) |                                  |   | (286   | )    |  |   | (1,200  | ) |  |   | (265    | )
|Lower of cost or market adjustment for loans held for sale |  |                                    | (7,636  | ) |                                  |   | (1,300 | )    |  |   | 14,256  |   |  |   | (1,417  | )
|Deferred origination costs                                 |  |                                    | (8,111  | ) |                                  |   | (8,723 | )    |  |   | (24,562 | ) |  |   | (15,939 | )
|                                                           |  |                                    |         |   |                                  |   |        |      |  |   |         |   |  |   |         |  
|Gain (loss) on sale of loans, net                          |  | $                                  | (21,902 | ) |                                  | $ | 268    |      |  | $ | (29,001 | ) |  | $ | 6,724   |  
|                                                           |  |                                    |         |   |                                  |   |        |      |  |   |         |   |  |   |         |  

Our practice is to record, at the date of the sale, a provision for estimated repurchase losses attributable to
principal, premium, interest and other costs of loans repurchased based upon our historical experience of the amount of sales that ultimately require repurchase. The obligations to repurchase loans and to reimburse the investor for any premiums paid
on loans attributable to early payment are contractual obligations and require management to estimate such amounts at the time of sale. The provision for losses anticipated on the disposition of loans expected to be repurchased is recorded as part
of the provision for repurchases and charged to gain or loss on sale of loans. The provisions can vary from year to year depending on the contractual obligations and loan performance. Our provision for repurchase losses increased to $8.8 million for
the three months ended June 30, 2006 from $2.0 million for the three months ended June 30, 2005. Our provision for repurchase losses increased to $16.2 million for the six months ended June 30, 2006 from $2.7 million for the six
months ended June 30, 2005. The increase in the provision for repurchase losses in 2006 is the result of higher repurchase claims from whole loan sale investors and increases in the amount of loan sales.

Loan origination fees, as well as discount points and certain direct origination costs, are initially capitalized and recorded as an adjustment to our cost of the loan,
which is reflected in the gain or loss on sale we record when the loan is sold. Deferred origination costs decreased 6.9% to $8.1 million for the three months ended June 30, 2006 from $8.7 million for the three months ended June 30, 2005,
primarily due to decreased yield spread premiums paid to brokers and an increase in fees collected from borrowers, primarily through our retail channels. Deferred origination costs increased 54.7% to $24.6 million for the six months ended
June 30, 2006 from $15.9 million for the six months ended June 30, 2005, primarily due to higher whole-loan sales volume. Although we have been reducing the yield spread premium and collecting increased fees, the majority of the loan sales
in the beginning of 2006 related to loans originated prior to 2006, in which we had paid higher yield spread premiums and collected less in fees. This resulted in higher fees being expensed upon sale of the loans in the beginning of the year. Along
with increased sales, these higher yield spread premiums and lower fees resulted in our year to date expenses increasing over the corresponding period in 2005. However, in the second quarter we have begun seeing the benefit from reduced yield spread
premiums and increased fees, resulting in decreased expenses for the three months ended June 30, 2006 as compared to June 30, 2005.



25



---

##### Table of Contents

Gain on Trading Securities and Derivative Instruments.The net gain on trading securities and derivative
instruments comprise the following:



|                                                                  |  |                                    |        |   |                                  |   |         |      |  |   |        |   |  |   |         |  
|----------------------------------------------------------------- |  | ---------------------------------- | ------ | - | -------------------------------- | - | ------- | ---- |  | - | ------ | - |  | - | ------- | -
|                                                                  |  | For the three months endedJune 30, |        |   | For the six months endedJune 30, |  
|                                                                  |  | 2006                               |        |   | 2005                             |   |         | 2006 |  |   | 2005   |  
|                                                                  |  | (in thousands)                     |       
|                                                                  |  | (unaudited)                        |       
|Unrealized gain (loss) on derivatives                             |  | $                                  | 5,911  |   |                                  | $ | (12,349 | )    |  | $ | 22,813 |   |  | $ | (2,336  | )
|Realized gain (loss) on derivatives                               |  |                                    | 2,944  |   |                                  |   | (5,268  | )    |  |   | 1,930  |   |  |   | (3,999  | )
|Net receipts (payments) under interest rate agreements            |  |                                    | 8,784  |   |                                  |   | (3,360  | )    |  |   | 13,625 |   |  |   | (3,751  | )
|Change in fair value of residual interests                        |  |                                    | (2,118 | ) |                                  |   | (594    | )    |  |   | (1,489 | ) |  |   | (4,995  | )
|                                                                  |  |                                    |        |   |                                  |   |         |      |  |   |        |   |  |   |         |  
|Gain (loss) on trading securities and derivative instruments, net |  | $                                  | 15,521 |   |                                  | $ | (21,571 | )    |  | $ | 36,879 |   |  | $ | (15,081 | )
|                                                                  |  |                                    |        |   |                                  |   |         |      |  |   |        |   |  |   |         |  

The net gain increased to $15.5 million for the three months ended June 30, 2006 from a loss of $21.6 million
for the three months ended June 30, 2005. The net gain increased to $36.9 million for the six months ended June 30, 2006 from a loss of $15.1 million for the six months ended June 30, 2005. The increases were principally due to rising
interest rates increasing the value of our derivative instruments and an increase in the notional balance of our caps and swaps of $2.0 billion at June 30, 2006 as compared to June 30, 2005. The significant increase in the notional balance
of derivatives was due to the purchase of interest rate cap and swap contracts purchased in connection with our securitizations.

We use Eurodollar futures
contracts, interest rate caps, and interest rate swaps to economically hedge our residual interests in securitizations, loan pipeline, loans held for sale, and loans held for investment. Due to rising interest rates, these derivative instruments
increased in value during the first half of 2006. In addition, we were required to make net swap payments during the first half of 2005 due to the fixed contract interest rate being higher than the floating market interest rate. Due to increases in
LIBOR, we began receiving net swap payments during the three and six months ended June 30, 2006 and the payments we receive on our interest rate cap contracts have increased.

The residual interests in securitizations represent the present value of the excess of estimated future cash flows received from borrowers on mortgage loans sold into securitization trusts over the cash flows passed
through to the related asset-backed securities. We acquired residual interests in off-balance sheet securitization transactions completed in 2003 and 2004. Due to increases in LIBOR and the forward LIBOR curve, the interest spread, which is the
difference between the interest received from mortgage loan borrowers and the interest paid by us to the bondholders, has been compressed, reducing the estimated future cash flows available to us and decreasing the value of our residual interests.
We also acquired $50.2 million in residual interest from our off-balance sheet securitization, which closed in May 2006. As this securitization recently closed, we have not changed the assumptions in valuing this residual interest and accordingly,
there have been no changes in the value of this residual interest.

Personnel. Personnel expenses decreased 37.7% to $12.4 million for the
three months ended June 30, 2006 from $19.9 million for the three months ended June 30, 2005. Personnel expenses decreased 8.6% to $32.0 million for the six months ended June 30, 2006 from $35.0 million for the six months ended
June 30, 2005. During 2005, we increased production and administrative staffing in order to accommodate the higher origination volume we experienced in 2005. During January and April 2006, we announced two workforce reductions which, along with
natural attrition, have resulted in a reduction in workforce of over 800 employees. We began seeing the cost savings of these workforce reductions during the second quarter of 2006 and expect to see the full impact of these cost savings initiatives
during the second half of 2006, as we were in the process of implementing these initiatives during the first half of the year. Total staffing was 1,667 employees at December 31, 2005, which has been reduced to 801 employees at June 30,
2006.

Production and Marketing.Production and marketing expenses decreased 21.3% to $3.7 million for the three months ended June 30,
2006 from $4.7 million for the three months ended June 30, 2005. Production and marketing expenses decreased 27.1% to $6.2 million for the six months ended June 30, 2006 from $8.5 million for the six months ended June 30, 2005. The
decrease was mainly due to decreased purchases of internet leads by our retail operations and decreased loan production expenses associated with loans that did not close. These cost savings were partially offset by expenses related to an incentive
sales trip in June 2006.

Servicing Fees.Servicing fees paid by us increased 6.5% to $3.3 million for the three months ended June 30,
2006 from $3.1 million for the three months ended June 30, 2005. Servicing fees increased 31.0% to $7.6 million for the six months ended June 30, 2006 from $5.8 million for the six months ended June 30, 2005. The increase in servicing
fees was mainly due to an increase in average loan balances. The average balance on our loans held for sale and held for investment over the first half of 2006 was $5.8 billion versus $3.0 billion for the first half of 2005.

Occupancy Expense. Occupancy expense decreased 23.8% to $1.6 million for the three months ended June 30, 2006 from $2.1 million for the three months
ended June 30, 2005. Occupancy expense decreased 5.0% to $3.8 million for the six months ended June 30, 2006 from $4.0 million for the six months ended June 30, 2005. The decrease is primarily due to closing several of our branches as
part of our reorganization announced during the first quarter of 2006.



26



---

##### Table of Contents

Severance and Lease Termination Costs.Severance and lease termination costs were $1.2 million and $9.1
million for the three and six months ended June 30, 2006. We incurred no similar costs during the three and six months ended June 30, 2005. These costs include $1.2 million and $2.5 million in severance costs recorded during the three and
six months ended June 30, 2006, respectively, related to our April and January 2006 workforce reductions and $0 and $6.6 million in lease termination costs recorded during the three and six months ended June 30, 2006, respectively, related
to our January and April reorganizations.

General and Administrative. General and administrative expenses decreased 29.4% to
$8.4 million for the three months ended June 30, 2006 from $11.9 million for the three months ended June 30, 2005. General and administrative expenses decreased 3.5% to $19.4 million for the six months ended June 30,
2006 from $20.1 million for the six months ended June 30, 2005. The decrease is due to decreases in all areas including office supplies, forms and printing, telephone, courier, temporary employees, and employment agency fees. The more
significant decrease in general and administrative expenses of 29.4% for the three months ended June 30, 2006 over the corresponding period of 2005 as compared to 3.5% for the six months ended June 30, 2006 over the corresponding period of
2005 is mainly attributable to expenses increasing during the first quarter of 2006 and then decreasing in the second quarter after we implemented our cost savings initiatives. The net result was a slight decrease in expenses for the six months
ended June 30, 2006 over the corresponding period of 2005, while the benefits from our cost savings initiatives were more evident in the second quarter.

Benefit / Provision for Income Taxes. We had income tax expense of $4,000 for the three months ended June 30, 2006 as compared to a benefit for income taxes of $3.5 million for the three months ended June 30, 2005.
We had income tax expense of $7,000 for the six months ended June 30, 2006 as compared to a benefit for income taxes of $9.9 million for the six months ended June 30, 2005. The expense for the three and six months ended June 30, 2006
relates to minimum state tax payments we were required to make. During 2005 and into 2006, we experienced consolidated losses due to operating losses at our taxable REIT subsidiaries. The operating losses of the taxable REIT subsidiaries during 2005
have been carried back to recover approximately $29.2 million in taxes paid in prior years ($27.0 million of which was received in July 2006). The remaining net operating loss from 2005 and operating losses from the first half of 2006 resulted in a
deferred tax asset of approximately $45 million, which has been fully reserved for at June 30, 2006.

We are required to record a valuation allowance
to reduce our deferred tax assets to the amount that we believe is more likely than not to be realized. In assessing the need for a valuation allowance, we consider all positive and negative evidence, including scheduled reversals of deferred tax
liabilities, projected future taxable income, tax planning strategies and recent financial performance. The accounting guidance states that forming a conclusion that a valuation allowance is not needed is difficult when there is negative evidence
such as cumulative losses in recent years. While we project that our taxable REIT subsidiaries will become profitable, in view of the recent losses, there is no assurance that there will be sufficient future taxable income to realize the benefit of
the deferred tax asset. If, after future assessments of the realizability of the deferred tax assets, we determine a lesser allowance is required, we would record a reduction to income tax expense and the valuation allowance in the period of such
determination.

Off-Balance Sheet Arrangements

We are
party to transactions that have off-balance sheet components. In connection with off-balance sheet securitization transactions, there were $1.4 billion in loans remaining in off-balance sheet trusts as of June 30, 2006. The trusts have issued
securities or bonds secured by these loans. We have no obligation to provide funding support to either the third party investors or the off-balance sheet trusts. The third party investors, or the trusts, generally have no recourse to our assets or
us and have no ability to require us to repurchase their loans other than for breaches of standard representations and warranties.

We have retained
certain residual interests in the securitization trusts. The performance of the loans in the trusts will impact our ability to realize the current estimated fair value of these assets that are included on our balance sheet.

Contractual Obligations and Commercial Commitments

The following
table summarizes our material contractual obligations and commercial commitments as of June 30, 2006, as well as the consolidated obligations of the securitization entities that we sponsored and are consolidated on our balance sheets:



|                                        |  |                |           |                  |   |              |  |             |           |                  |   |         |  |   |       
|--------------------------------------- |  | -------------- | --------- | ---------------- | - | ------------ |  | ----------- | --------- | ---------------- | - | ------- |  | - | ------
|                                        |  | Total          |           | Less than 1 year |   | 1 to 3 years |  | 3 to 5years |           | More than5 years
|                                        |  | (unaudited)   
|                                        |  | (in thousands)
|Operating leases                        |  | $              | 32,690    |                  | $ | 10,383       |  | $           | 13,100    |                  | $ | 7,662   |  | $ | 1,545 
|Warehouse and repurchase facilities (1) |  |                | 1,388,734 |                  |   | 1,388,734    |  |             |           |                  |   |         |  |   |       
|Long-term debt (2)                      |  |                | 3,190,868 |                  |   | 1,506,806    |  |             | 1,309,616 |                  |   | 288,022 |  |   | 86,424
|Equipment leases                        |  |                | 2,288     |                  |   | 1,506        |  |             | 716       |                  |   | 66      |  |   |       



|(1) | These warehouse and repurchase facilities had a weighted average interest rate of 6.08% at June 30, 2006.
|--- | ---------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

|(2) | The long-term debt had a weighted average interest rate of 5.44% at June 30, 2006.
|--- | ----------------------------------------------------------------------------------

Liquidity and Capital Resources

We invest our cash in our loan portfolio in two principal ways. First, the
percentage of the principal balance of an originated loan that is funded by our warehouse facilities differs from facility to facility. We generally fund less than 100% of a loan balance with warehouse debt, requiring us to invest cash to the extent
the originated balance is not funded by the warehouse facility. This funding shortfall ranges from 0% to 2%. Newly originated loans are funded primarily by our warehouse facilities until we sell or securitize the loans. The longer loans remain
funded by a warehouse facility the more our warehouse lenders require us to advance against the loans. In addition, our warehouse lenders may require us to have on deposit a cash margin against funded loans based upon the loans estimated
market value.

Second, when we securitize loans, the proceeds from the securitization are utilized to repay the warehouse debt on the securitized loans and
to pay the costs of the securitization. Depending on the structure of the securitization, the proceeds from the securitization may not be sufficient to repay all warehouse debt and the costs of the securitization. A securitizations
over-collateralization requirements, transaction costs (e.g., attorneys fees, printing costs, underwriters fees, etc.) and the type of derivatives instruments invested in will all affect the amount of cash we are required to invest in
our securitizations.

We generate cash through three principal operational sources:



| | (i) | Net interest spread on our loans  We receive interest income on loans we hold for sale and pay interest on the warehouse facilities used to finance the funding of these loans.
Net interest spread is the difference between these two amounts.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (ii) | Cash flows from our securitizations  In a securitization we transfer loans to a trust that issues long term debt or bonds collateralized by the loans. The trust collects the
principal and interest on the loans and passes through all principal collected to bondholders. Interest is paid to holders of the debt based upon the stated rate associated with the class of debt. The difference between the interest collected on the
loans and interest paid to the bondholders and ongoing expenses of the trust is excess cash flow. The excess cash flow provides additional collateral to the bondholders as it is available to absorb losses realized on defaulted loans. To the extent
excess cash flow exceeds losses on the loans, it is used to pay down principal on senior securities issued by the trust to create additional collateralization (over collateralization or OC) until specified OC levels are maintained by the trust.
Excess cash flow not required to cover losses or build OC will be distributed to the Company, or in the event a Net Interest Margin trust, or NIM, was created in connection with the securitization, to the related NIM holders until the NIM securities
are retired, and then to us. In addition to excess cash flow from the securitizations, we also receive servicing fees to the extent that we have retained ownership in the servicing rights on the loans included in the trust. We receive cash flows
from securitizations as described regardless of whether the securitization is accounted for as a sale or a financing. Through June 30, 2006, we have completed eight securitizations. We currently receive excess cash flows from a securitization
completed in 2003, three securitizations completed in 2005, and the securitization completed in 2006. While we are not currently receiving excess cash flows from the other three securitizations, as OC is accumulating in the trusts, we receive
servicing fees from the four securitizations we completed in 2005. We expect to receive excess cash flows from all our securitizations within the next year. It is through the receipt of these cash flows that we expect to recover our investments in
securitizations.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | Sale of loans  We sell loans to third parties for cash. The proceeds from the sale are used to repay any warehouse financing. Any excess proceeds generate incremental cash
flow to us. It is through the receipt of these cash flows that we expect to recover our investment in loans held for sale (to the extent that such loans are not transferred into securitizations).
| | ----- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Factors that could affect our future ability to complete securitizations include the experience and ability of our management team, conditions in the securities markets
generally, conditions in the mortgage-backed securities market specifically, the performance of our portfolio of securitized loans and our ability to obtain credit enhancement.

Warehouse and Repurchase Facilities

Our current warehouse and repurchase facilities mature between July 2006
and May 2007 and are secured by the loans we originate or purchase with the funds. Although our warehouse and repurchase facilities mature between July 2006 and May 2007, we intend to renew and extend the maturity of certain of these facilities in
the ordinary course of business. Our facilities with UBS Real Estate Securities (UBS), Merrill Lynch, Residential Mortgage Solutions, and Countrywide Warehouse Lending have expired and all amounts have been repaid as of August 14,
2006. We continue to negotiate warehouse and repurchase facilities with lenders to enable us to meet our funding



28



---

##### Table of Contents

needs. The weighted average interest rates on the combined facilities, based on one-month LIBOR, were 6.08% and 4.39% at June 30, 2006 and 2005,
respectively. Certain of our current warehouse and repurchase facilities 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 documentation. Lenders
generally limit our use of a warehouse facility to wet fund loans to a portion of our borrowing capacity under the warehouse line. If we have reached our sub-limit for wet funding on a warehouse line, we will not be able to wet fund under that line
until borrowing capacity becomes available under the wet funding sub-limit. In addition, if we exceed a sub-limit, we will be in default under the warehouse line.

Our warehouse and repurchase facilities are subject to margin calls based on the lenders opinion of the value of our loan collateral. Each facility provides the lender the right to reevaluate the loan collateral that secures our
outstanding borrowings at any time. In the event the lender determines that the value of the loan collateral has decreased, it has the right to initiate a margin call. A margin call would require us to provide the lender with additional collateral
or to repay a portion of the outstanding borrowings.

Our warehouse and repurchase facilities currently contain customary covenants, including restrictions
on our ability to:



| |  |  | conduct transactions with affiliates;
| | - |  | -------------------------------------



| |  |  | engage in mergers, acquisitions and asset sales;
| | - |  | ------------------------------------------------



| |  |  | alter the business we conduct;
| | - |  | ------------------------------



| |  |  | declare dividends or redeem or repurchase capital stock; and
| | - |  | ------------------------------------------------------------



| |  |  | incur or guaranty additional indebtedness.
| | - |  | ------------------------------------------

Our warehouse and repurchase
facilities also contain financial covenants including:



| |  |  | minimum tangible net worth;
| | - |  | ---------------------------



| |  |  | minimum amount of cash and cash equivalents;
| | - |  | --------------------------------------------



| |  |  | minimum liquidity ratios;
| | - |  | -------------------------



| |  |  | maximum leverage ratios; and
| | - |  | ----------------------------



| |  |  | minimum net income.
| | - |  | -------------------

Events of default under the warehouse and repurchase
facilities include, but are not limited to:



| |  |  | failure to pay obligations when due;
| | - |  | ------------------------------------



| |  |  | material breach of any representation or warranty contained in the loan documents;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | covenant defaults;
| | - |  | ------------------



| |  |  | events of bankruptcy proceedings;
| | - |  | ---------------------------------



| |  |  | cross-defaults to other indebtedness;
| | - |  | -------------------------------------



| |  |  | the existence of certain environmental and ERISA claims or liabilities; and
| | - |  | ---------------------------------------------------------------------------



| |  |  | a change in control of our company.
| | - |  | -----------------------------------

ECC Capital and its subsidiaries,
Bravo Credit Corporation and Encore Credit Corp., are jointly and severally liable for all of the obligations under the warehouse and repurchase facilities. ECC Capital, Bravo Credit, and Encore Credit all have the right to borrow the unused portion
of the maximum facility amounts and the full amounts of any sub-limits. The assets of ECC Capital secure the borrowings of ECC Capital, Bravo Credit and Encore Credit and the assets of Encore Credit will only secure its own borrowings and a default
by ECC Capital, Bravo Credit or Encore Credit would be deemed a default of the others.



29



---

##### Table of Contents

During the first half of 2006 we renewed, extended, and modified facility amounts on our warehouse and repurchase
facilities. The following table summarizes our current warehouse and repurchase facilities and outstanding balances as of June 30, 2006 and December 31, 2005:

Warehouse, Repurchase and Aggregation Lender



|                                    |  |                |  |                      |           |                     |   |                    |  |                  |           |  |   |          
|----------------------------------- |  | -------------- |  | -------------------- | --------- | ------------------- | - | ------------------ |  | ---------------- | --------- |  | - | ---------
|                                    |  |                |  |                      |           |                     |   | Amount Outstanding
|                                    |  | ExpirationDate |  | Total FacilityAmount |           | WetFundingSub-Limit |   | June 30,2006       |  | December 31,2005
|                                    |  | (unaudited)   
|                                    |  | (in thousands)
|IXIS Real Estate Capital            |  | May 2007       |  | $                    | 300,000   |                     | $ | 90,000             |  | $                |          |  | $ | 365,511  
|Countrywide Warehouse Lending       |  | July 2006      |  |                      | N/A       |                     |   | N/A                |  |                  | 82,308    |  |   | 252,918  
|UBS Real Estate Securities          |  | Nov. 2005      |  |                      | N/A       |                     |   | N/A                |  |                  |          |  |   | 56,034   
|Wachovia Bank, N.A.                 |  | Dec 2006       |  |                      | 1,000,000 |                     |   | 100,000            |  |                  | 530,820   |  |   | 400,048  
|Credit Suisse First Boston          |  | Aug 2006       |  |                      | 700,000   |                     |   | 210,000            |  |                  | 614,271   |  |   | 735,378  
|Merrill Lynch                       |  | April 2006     |  |                      | N/A       |                     |   | N/A                |  |                  |          |  |   | 429,761  
|DB Structured Products              |  | May 2007       |  |                      | 200,000   |                     |   | 70,000             |  |                  | 149,054   |  |   | 413,081  
|Bear Stearns Mortgage Capital Corp. |  | Nov. 2006      |  |                      | 500,000   |                     |   |                   |  |                  | 12,039    |  |   | 55,535   
|Residential Mortgage Solutions      |  | July 2006      |  |                      | N/A       |                     |   | N/A                |  |                  | 242       |  |   |         
|Total                               |  |                |  | $                    | 2,700,000 |                     | $ | 470,000            |  | $                | 1,388,734 |  | $ | 2,708,266

All amounts due UBS, Merrill Lynch, Residential Mortgage Solutions, and Countrywide Warehouse Lending have been
repaid as of August 14, 2006.

Other Borrowings

We periodically enter into equipment lease arrangements from time to time that are treated as capital leases for financial statement purposes. As of June 30, 2006 and December 31, 2005, the amount outstanding under these borrowing
arrangements was $2.0 million and $2.7 million, respectively.

From time to time we may also enter into repurchase borrowing arrangements, pledging
securities we own as collateral. At June 30, 2006, we entered into repurchase arrangements with financial institutions pledging some of the securities retained in our securitizations as collateral. At June 30, 2006 and December 31,
2005, the amount outstanding under these borrowing arrangements was $66.8 million and $13.1 million, respectively.

From time to time we may borrow against
the cash surrender value of corporate owned life insurance (COLI). At June 30, 2006, we had $9.8 million in outstanding borrowings under this arrangement. The total cash surrender value of the COLI, including amounts securing
borrowings, was $13.0 million at June 30, 2006. We maintain COLI as a mechanism for funding liabilities to employees that contribute to a deferred compensation plan. Our liability to the plan at June 30, 2006 was $13.7 million.

Cash Flow

Cash provided by operating activities was $1.3
billion for the six months ended June 30, 2006 as compared to $4.3 billion used in operating activities for the six months ended June 30, 2005. The cash provided by operating activities for the six months ended June 30, 2006 was due
principally to the sale of $4.4 billion in loans, including $1.1 billion from our off-balance sheet securitization, offset by $3.2 billion in originations, providing approximately $1.2 billion in positive cash flows. During the six months ended
June 30, 2005, we originated $5.4 billion in loans and only sold $1.2 billion in loans, as we built our portfolio of loans held for investment, which resulted in $4.2 billion of cash being used in operations.

Cash provided by investing activities increased to $930.8 million for the six months ended June 30, 2006 as compared to $87.5 million provided by investing
activities for the six months ended June 30, 2005. The cash provided by investing activities during the six months ended June 30, 2006 is principally due to the receipt of $978.2 million in principal payments on our portfolio of loans held
for investment and $2.8 million in cash receipts from our residual interest in securitizations. During the six months ended June 30, 2005, we were in the process of building our portfolio of loans held for investment and had only received $92.0
million in principal payments. During the six months ended June 30, 2005, we also received $1.8 million for residual interests in securitizations. These cash flows were partially offset by $6.3 million in expenditures to acquire fixed assets.

Cash used in financing activities was $2.2 billion for the six months ended June 30, 2006 as compared to $4.2 billion provided by financing
activities for the six months ended June 30, 2005. The cash used in financing activities for the six months ended June 30, 2006 was primarily the result of reduced warehouse facility borrowing of $1.3 billion and the payment of $1.0
billion on our long-term debt. During the six months ended June 30, 2005, we received approximately $355.3 million in connection with our initial public offering and stock option exercises, $3.0 billion from the issuance of long-term debt, and
$978.4 million from additional borrowings under our warehouse lines of credit.



30



---

##### Table of Contents

On January 6, 2006, we announced a reorganization designed to reduce costs and improve efficiency. The
reorganization involved the consolidation of seven wholesale loan processing centers into three. These three centers are located regionally in Irvine, California; Downers Grove, Illinois; and Glen Allen, Virginia. Lending operations for ECC
Capitals retail subsidiary, Bravo Credit Corporation, were consolidated into two centers based in Irvine and Glen Allen. This reorganization resulted in a reduction in force of approximately 440 employees, or 27% of our total workforce.

On April 11, 2006, we announced an additional reduction in workforce of 170 employees, or 17% of our remaining workforce. In addition, Bravo Credit
Corporations office in Glen Allen was closed. In accordance with Statement of Financial Accounting Standards No. 146 (SFAS 146), Accounting for Costs Associated with Exit or Disposal Activities, we record lease termination
costs as of the cease-use date, employee costs as of the date employees are notified of their termination (the communication date), and fixed asset write offs at which time they were considered impaired. Although estimates
are subject to change as additional information becomes available, we recorded the following restructuring activity during the six months ended June 30, 2006:



|                        |  |                                           |   |                                  |   |                                     |  |   |                                       |   |  |   |      
|----------------------- |  | ----------------------------------------- | - | -------------------------------- | - | ----------------------------------- |  | - | ------------------------------------- | - |  | - | -----
|                        |  | RestructuringAccrual at December 31, 2005 |   | Additions toRestructuringAccrual |   | Charges AgainstRestructuringAccrual |  |   | RestructuringAccrual at June 30, 2006
|                        |  | (in thousands)                           
|                        |  | (unaudited)                              
|Employee costs          |  | $                                         |  |                                  | $ | 2,501                               |  | $ | (2,501                                | ) |  | $ |     
|Lease termination costs |  |                                           |  |                                  |   | 6,561                               |  |   | (1,859                                | ) |  |   | 4,702
|Fixed asset write offs  |  |                                           |  |                                  |   | 66                                  |  |   | (66                                   | ) |  |   |     
|                        |  |                                           |   |                                  |   |                                     |  |   |                                       |   |  |   |      
|                        |  | $                                         |  |                                  | $ | 9,128                               |  | $ | (4,426                                | ) |  | $ | 4,702
|                        |  |                                           |   |                                  |   |                                     |  |   |                                       |   |  |   |      

We recorded an impairment charge of $66,000 during the six months ended June 30, 2006, as we do not expect to
receive any future benefit from the assets previously utilized at Bravo Credits office in Glen Allen, which was closed in March of 2006. Lease termination costs of $6,561,000 were recorded during the six months ended June 30, 2006, as the
cease-use dates associated with the related facilities occurred during this period. Employee termination costs of $2,501,000 were recorded during the six months ended June 30, 2006, in connection with the January and April workforce
reductions.

We are focusing on originating loans that we believe will provide for improved gain on sale execution and will manage to the resulting
production volume, enabling us to maximize the efficiency of our operating infrastructure. As we undertake actions to enable our operations to generate necessary operational cash flow, we will utilize available liquidity as necessary. Sources of
liquidity include additional collateralized borrowing capacity utilizing our residual interest in our 2006 securitization and distributions of excess cash flow from our securitizations. We also filed amended income tax returns to receive refunds of
income taxes paid during 2003 though 2005 through carry back of operating losses. We received $2.0 million in refunds in the three months ended June 30, 2006 and received an additional $27.0 million in July 2006. We believe these sources of
liquidity will be sufficient to sustain our operations for the foreseeable future and until our operations generate sustainable cash flow.

Depending on
the extent we are required to utilize these sources of liquidity our ability to pay a dividend may be negatively impacted. Accordingly, dividend payments have been suspended until such time that we are able to generate sustainable operating cash
flows. To retain our REIT status, we must, among other things, distribute at least 90% of our REITs taxable income. If we utilize available liquidity for operations we may not have sufficient liquidity to pay the distributions required for us
to maintain our REIT status. We are considering a variety of strategic and structural changes, which may affect our REIT status. These and other potential structural changes may require stockholder approval.

Effects of Inflation

Inflation generally increases the cost of funds
and operating overhead, and, to the extent that mortgage loans and other assets bear variable rates, the yields on such assets. Unlike most industrial companies, virtually all of our assets and liabilities are, and will continue to be, monetary in
nature. As a result, interest rates generally have a more significant effect on our performance than the effects of general levels of inflation have on industrial companies. Although interest rates do not necessarily move in the same direction, or
to the same extent, as the prices of goods and services, low inflation or deflation generally has resulted in decreased interest rates. In 2001, the Federal Reserve reduced the targeted federal funds rate on 11 occasions for a total of 475 basis
points. Inflation remained low in 2002 and 2003 and interest rates similarly remained fairly steady in 2002, dropping only 50 basis points in 2002 and 25 basis points in the first half of 2003. However, since 2004 the federal funds rate has been
increased 17 times by a total of 425 basis points through June 2006.



31



---

##### Table of Contents

In addition, inflation results in an increase in the cost of goods and services purchased, salaries and benefits,
occupancy expense and similar items. Inflation and any related increases in interest rates generally decrease the market value of investments and mortgage loans held and may adversely affect our liquidity and earnings, as well as our
shareholders equity. Increases in interest rates tend to slow mortgage loan prepayment rates, adversely affect mortgage loan refinancings, and to a lesser extent, slow purchase money mortgage originations, as increased rates tend to slow home
sales. Increased interest rates may reduce our earnings from our sale of mortgage loans in the whole-loan market. Except to the extent offset by changes in the rates earned on our mortgage loans, the value of, and net interest earnings on, our
retained mortgage loan portfolio may be affected by changes in interest rates, credit spreads and prepayment rates on the mortgage loans.



32



---

##### Table of Contents

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

Market
risk is the exposure to loss resulting from changes in interest rates, credit spreads, foreign currency exchange rates, commodity prices and equity prices. As we are invested solely in U.S. dollar denominated instruments, primarily residential
mortgage instruments, and our borrowings are also domestic and U.S. dollar denominated, we are not subject to foreign currency exchange, or commodity and equity price risk; the primary market risk that we are exposed to is interest rate risk and its
related ancillary risks. Interest rate risk is highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. None of our
market risk sensitive assets, liabilities and related derivative positions are held for speculative purposes.

Risk Management

Interest Rate Risk

The objective in managing interest rate risk is to
monitor and assess the potential risk associated with changes in interest rates and their impact on our business. If necessary, we can attempt to mitigate such risk through effective interest rate management tools that are considered hedges, such as
financial futures, forward-sale commitments and options and interest rate swaps and caps.

We may enter into forward loan sales for the purpose of
minimizing the market risks associated with the value of originated loans, while maximizing gain on sale of such loans. A primary risk associated with the loan origination business is the risk of fluctuating interest rates. The interest rate risk is
a direct result of timing delays between (1) the fixing of the mortgage loan interest rate with borrowers and the funding of the loan and (2) the funding of the loan and the setting of terms for sale of loans to whole-loan market
investors. Pursuant to our forward sales commitments, in exchange for a fixed price, we commit to deliver loans with a set of characteristics, including a weighted average interest rate, which are locked for the term of the applicable commitment.
Therefore, during this commitment period, any market movement in interest rates has no effect on the price we receive for loans delivered pursuant to the forward sale transaction, assuming the agreed upon set of characteristics is met. The contracts
are often entered into and priced before the majority of the loans are originated. By committing to a forward sale prior to origination of the loans and through the price protection features embedded in the commitment, we effectively hedge our
interest rate risk.

In addition to our interest rate risk described above, we are subject to interest rate exposure relating to the portfolio of mortgage
loans we hold. Our risk management policy focuses on protecting against possible compression in the net interest margin with respect to the investment portfolio. The yield curve creates this risk because of different
repricing durations for instruments with different maturities. In substance, the hedging objective is to protect the net interest margin by matching repricing durations for the hybrid/adjustable-rate mortgage loan portfolio and the corresponding
funding sources. We hedge these loans with interest rate swap agreements, Eurodollar futures contracts, and cap agreements in order to match the repricing durations of the loans and our funding sources.

While we originate and hold in our loan portfolio primarily hybrid/adjustable-rate mortgage loans, rising short-term interest rates may temporarily negatively affect our
earnings, and, conversely, falling short-term interest rates may temporarily increase our earnings. This impact can occur for a number of reasons and may be mitigated by portfolio prepayment activity as discussed below. First, our borrowings may
react to changes in interest rates sooner than our hybrid/adjustable-rate mortgage loans because the reset dates on our borrowings generally occur more frequently than those of the hybrid/adjustable-rate mortgage loans. The interest expense on the
mortgage-backed securities is typically adjusted monthly relative to market interest rates, generally the one-month LIBOR. The interest on the underlying mortgage loans is based on fixed rates payable on the underlying loans, generally for the first
two or three years from origination, while the holders of the applicable securities are generally paid based on an adjustable LIBOR-based yield. Second, interest rates on hybrid/adjustable-rate mortgage loans may be capped for the first adjustment,
per adjustment period and for the life of the loan (commonly referred to as the initial cap, the periodic cap and the lifetime cap, respectively), and our borrowings may not have similar limitations.

Interest rates can also affect our net return on hybrid/adjustable-rate mortgage loans. During a declining interest rate environment, the prepayment rates of
hybrid/adjustable-rate mortgage loans may accelerate, causing the amount of fixed-rate financing to increase relative to the amount of hybrid/adjustable-rate mortgage loans, possibly resulting in a decline in our net return on hybrid/adjustable-rate
mortgage loans, as replacement hybrid/adjustable-rate mortgage loans may have a lower yield than the hybrid/adjustable-rate mortgage loans being prepaid. In contrast, during an increasing interest rate environment, hybrid/adjustable-rate mortgage
loans may



33



---

##### Table of Contents

prepay slower than expected, requiring us to finance a higher amount of hybrid/adjustable-rate mortgage loans than originally anticipated at a time when
interest rates may be higher, resulting in a decline in our net return on hybrid/adjustable-rate mortgage loans.

The rate of prepayment on mortgage loans
may increase if interest rates decline or if the difference between long-term and short-term interest rates diminishes. Increased prepayments would cause us to amortize the premiums paid for our mortgage loans faster, resulting in a reduced yield on
our mortgage loans. Additionally, to the extent proceeds of prepayments cannot be reinvested at a rate of interest at least equal to the rate previously earned on such mortgage loans, our earnings could be adversely affected.

Conversely, the rate of prepayment on mortgage loans may decrease if interest rates rise or if the difference between long-term and short-term interest rates increases.
Decreased prepayments would cause us to amortize the premiums paid for our hybrid/adjustable-rate mortgage loans over a longer time period, resulting in an increased yield on our mortgage loans.

Interest rate changes may also impact our equity as our securities, mortgage loans and related derivative instruments are held at the lower of cost or market. We seek to
hedge to some degree changes in value attributable to changes in interest rates by selling Eurodollar futures contracts. We are required to maintain minimum margin balances to cover possible losses on our Eurodollar futures contracts and in a
decreasing interest rate environment this may require substantial cash payments as the value of our contracts decline. In general, we would expect that over time, decreases in income from our loan portfolio attributable to interest rate changes will
be offset to some degree by increases in the value of our Eurodollar futures contracts, and vice versa. These changes in value will not completely offset each other and the relationship between spreads on securities may vary from time to time,
resulting in a net aggregate book value increase or decline. However, unless there is a material impairment in value that would result in a payment not being received on a security or loan, changes in the book value of our loan portfolio will not
directly affect our recurring earnings or our ability to make a distribution to our stockholders.

Changes in market interest rates affect our estimates of
the fair value on mortgage loans held for sale, the fair value of our mortgage loans held for investment, and related derivatives. The changes in fair value that are stated below are derived based upon hypothetical immediate and equal changes to
market interest rates of various maturities. The effects of the hypothetical adjustment to the base or current interest rate curve are adjusted by the levels shown below:

As of June 30, 2006



|                                                             |  |                |         |   |     |   |         |     |  |   |         |   |  |   |         |  
|------------------------------------------------------------ |  | -------------- | ------- | - | --- | - | ------- | --- |  | - | ------- | - |  | - | ------- | -
|Hypothetical Change in Interest Rate (basis points)          |  | +100           |         |   | +50 |   |         | -50 |  |   | -100    |  
|                                                             |  | (in thousands) |        
|Change in fair value of loans held for sale                  |  | $              | (14,675 | ) |     | $ | (7,338  | )   |  | $ | 7,085   |   |  | $ | 13,903  |  
|Change in fair value of loans held for investment            |  |                | (37,549 | ) |     |   | (18,774 | )   |  |   | 18,183  |   |  |   | 36,199  |  
|Change in fair value of Eurodollar contracts                 |  |                | 15,113  |   |     |   | 7,556   |     |  |   | (7,556  | ) |  |   | (15,113 | )
|Change in fair value of interest rate cap and swap contracts |  |                | 43,314  |   |     |   | 21,586  |     |  |   | (21,740 | ) |  |   | (43,591 | )
|                                                             |  |                |         |   |     |   |         |     |  |   |         |   |  |   |         |  
|Net change                                                   |  | $              | 6,203   |   |     | $ | 3,030   |     |  | $ | (4,028  | ) |  | $ | (8,602  | )
|                                                             |  |                |         |   |     |   |         |     |  |   |         |   |  |   |         |  

As of December 31, 2005



|                                                             |  |                |         |   |     |   |         |     |  |   |         |   |  |   |         |  
|------------------------------------------------------------ |  | -------------- | ------- | - | --- | - | ------- | --- |  | - | ------- | - |  | - | ------- | -
|Hypothetical Change in Interest Rate (basis points)          |  | +100           |         |   | +50 |   |         | -50 |  |   | -100    |  
|                                                             |  | (in thousands) |        
|Change in fair value of loans held for sale                  |  | $              | (33,014 | ) |     | $ | (16,507 | )   |  | $ | 16,507  |   |  | $ | 32,172  |  
|Change in fair value of loans held for investment            |  |                | (60,802 | ) |     |   | (29,996 | )   |  |   | 29,563  |   |  |   | 59,126  |  
|Change in fair value of Eurodollar contracts                 |  |                | 18,575  |   |     |   | 9,288   |     |  |   | (9,288  | ) |  |   | (18,575 | )
|Change in fair value of interest rate cap and swap contracts |  |                | 60,562  |   |     |   | 30,224  |     |  |   | (29,649 | ) |  |   | (49,405 | )
|                                                             |  |                |         |   |     |   |         |     |  |   |         |   |  |   |         |  
|Net change                                                   |  | $              | (14,679 | ) |     | $ | (6,991  | )   |  | $ | 7,133   |   |  | $ | 23,318  |  
|                                                             |  |                |         |   |     |   |         |     |  |   |         |   |  |   |         |  

Residual Interests. We had residual interests in the loans held in the trusts utilized in our off-balance
sheet securitization transactions of $64.5 million and $14.8 million outstanding at June 30, 2006 and December 31, 2005, respectively. Residual interests are recorded at estimated fair value. We value these assets based on the present
value of estimated future cash flows using various assumptions. The discount rates used to calculate the present value of the residual interests were 33.00%, 18.00%, 18.00%, and 18.00% for the securitization transactions completed in April
2003, June 2004, July 2004, and May 2006, respectively. The weighted average life of the mortgage loans used for valuation was 0.33 years, 0.84 years, 0.85 years, and 1.88 years for the securitization transactions completed in April
2003, June 2004, July 2004, and May 2006, respectively.



34



---

##### Table of Contents

Most of our residual interests are recorded at estimated fair value and are marked to market through a charge (or credit)
to earnings. On a quarterly basis, we review the fair value of our residual interests by analyzing prepayment, credit loss and discount rate assumptions in relation to actual experience and current rates of prepayment and credit loss prevalent in
the industry.

Although we believe that the assumptions used to estimate the fair values of our residual interests are reasonable, there can be no
assurance as to the accuracy of the assumptions or estimates.

The residual interests are subject to actual prepayment or credit loss risk in excess of
assumptions used in the valuation. Ultimate cash flows realized from these assets would be reduced should actual prepayments or credit losses exceed assumptions used in the valuation. Conversely, cash flows realized would be greater should actual
prepayments or credit losses be below expectations.

The table below illustrates the resulting hypothetical fair values of our residual interests at
June 30, 2006 and December 31, 2005 caused by assumed immediate increases to the key assumptions used to determine fair value:



|                                                      |  |                |        |                  |   |       
|----------------------------------------------------- |  | -------------- | ------ | ---------------- | - | ------
|                                                      |  | June 30, 2006  |        | December 31,2005
|                                                      |  | (in thousands)
|Carrying value / fair value of residual interests     |  | $              | 64,475 |                  | $ | 14,753
|Prepayment speed assumption:                          |  |                |        |                  |   |       
|Fair value after:                                     |  |                |        |                  |   |       
|Impact of a 10% increase                              |  | $              | 59,028 |                  | $ | 11,079
|Impact of a 20% increase                              |  |                | 55,298 |                  |   | 9,996 
|Credit loss assumption:                               |  |                |        |                  |   |       
|Fair value after:                                     |  |                |        |                  |   |       
|Impact of a 10% increase                              |  | $              | 51,848 |                  | $ | 13,169
|Impact of a 20% increase                              |  |                | 47,545 |                  |   | 11,962
|Residual interest cash flows discount rate:           |  |                |        |                  |   |       
|Fair value after:                                     |  |                |        |                  |   |       
|Impact of a 10% increase                              |  | $              | 53,730 |                  | $ | 14,554
|Impact of a 20% increase                              |  |                | 52,101 |                  |   | 14,358
|Interest rate on adjustable mortgage loans and bonds: |  |                |        |                  |   |       
|Fair value after:                                     |  |                |        |                  |   |       
|Impact of a 10% increase                              |  | $              | 54,749 |                  | $ | 13,770
|Impact of a 20% increase                              |  |                | 53,783 |                  |   | 12,814

These sensitivities are hypothetical, are presented for illustrative purposes only, and should be used with
caution. The changes in the assumptions regarding prepayments and credit losses were applied to the cash flows of the mortgage loans underlying the retained interests. Changes in assumptions regarding discount rate were applied to the cash flows of
the securitization trusts. Generally, changes in fair value based upon a change in assumptions cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. The change in one assumption
was calculated without changing any other assumptions. In reality, changes in one assumption may result in changes in others, which may magnify or offset the sensitivities. For example, changes in market interest rates may simultaneously impact the
prepayment, credit loss and discount rate assumptions.

Counterparty Risk

Our hedging strategy of using derivative instruments also involves certain additional risks such as counterparty credit risk, the enforceability of hedging contracts and the risk that unanticipated and significant
changes in interest rates will cause a significant loss of basis in the contract. The counterparties to our derivative arrangements are typically major financial institutions and securities dealers that are well capitalized with high credit ratings
and with some of which we may also have other financial relationships. While we do not anticipate nonperformance by any counterparty, we will be exposed to potential credit losses in the event the counterparty fails to perform. Our exposure to
credit risk in the event of default by a counterparty will be the difference between the value of the contract and the current market price. There can be no assurance that we will be able to adequately protect against the foregoing risks and will
ultimately realize an economic benefit that exceeds the related expenses incurred in connection with engaging in such hedging strategies.

Credit Spread
Exposure

The mortgage-backed securities we own are also subject to spread risk. The majority of these securities will be adjustable-rate securities
valued based on a market credit spread to U.S. Treasury security yields. Their value depends on the yield demanded on such securities by the market based on their credit relative to U.S. Treasury securities. Excessive supply of such securities
combined with reduced demand will generally cause the market to require a higher yield on such securities, resulting in the use of a higher or wider spread over the benchmark rate (usually the applicable U.S. Treasury security yield) to value such
securities. Under such conditions,



35



---

##### Table of Contents

the funding costs for new issuances of our mortgage-backed securities would tend to increase, thus reducing our net interest margin. Conversely, if the
spread used to value such securities were to decrease or tighten, our funding costs for new issuances of our mortgage-backed securities would tend to decrease. Such changes in future funding costs may affect our net equity, net income or cash flow
directly or indirectly through their impact on our ability to borrow and access capital.

Furthermore, shifts in the U.S. Treasury yield curve, which
represents the markets expectations of future interest rates, would also affect the yield required on our securities and therefore our funding costs. This would have similar effects on our financial position and operations as would a change in
spreads.

Credit Risk

We are subject to the risk of
default or credit risk on the mortgage loans we originate and securitize. We are obligated under the terms of master loan purchase agreements to repurchase loans sold to investors in the event of a first or early payment default (FPD or EPD). An FPD
or EPD exists when a borrower does not make a payment on a loan, generally during the first months following origination and sale to an investor. We usually will resell these repurchased loans.

For loans we securitize and carry as held for investment, we are subject to the risk that a borrower will default, requiring foreclosure on and disposition of the
collateral at an amount less than the principal and accrued interest. Our interests in our securitizations are subordinate to other interests and absorb the losses incurred on these loans, reducing the cash flows ultimately distributed to us.
However, we are not obligated to fund losses beyond the interests we hold in our securitizations.

A key factor affecting credit risk is the credit quality
of the loans we make. Credit quality is impacted by, among other things, the credit history of the borrower, the borrowers FICO score, the income documentation provided by the borrower and value of the collateral in relation to the amount
borrowed (loan to value). We make residential mortgage loans to borrowers who generally do not satisfy the credit, collateral, documentation or other standards required by conventional mortgage lenders and loan buyers. As a result the credit risk
associated with loans we make is higher than the credit risk associated with loans made by conventional mortgage lenders.

In recent years there have been
a number of non-traditional mortgage loan products offered to borrowers such as hybrid loans (interest rate fixed for a period and then converts to adjustable), interest only loans, 80/20 loans (an 80% first mortgage
piggybacked with a 20% second mortgage) and mortgages with terms in excess of the traditional 30 years (e.g., 40 years). These non-traditional mortgage loan products carry a higher credit risk principally due to the risk of payment
shock (described below) and/or the limited equity a borrower may have in the collateral.

We generally qualify our borrowers based upon the initial
payment for the mortgage loan. If the payment is subject to adjustment at some future point in time and if interest rates increase, the borrowers income may not be able to support the monthly payment on the loan when the formerly fixed payment
adjusts upward to reflect the increased interest rate, which we refer to as payment shock.

The equity held by a borrower in the collateral for a mortgage
loan provides incentive to the borrower to repay the mortgage loan. If the borrower has limited or no equity in the collateral it is less likely that the borrower will repay the mortgage loan. Loans that provide the borrower essentially 100%
financing for the purchase of a home (e.g., 80/20 loan product) leave the borrower limited or no equity in the collateral. In addition, a decline in the value of the collateral will also reduce or eliminate the borrowers equity. While home
values have generally increased over the past several years in the areas where we make our loans, there is no assurance that values will continue to increase or that values will not decline. These factors all contribute to the credit risk we assume
in originating and investing in mortgage loans.



36



---

##### Table of Contents

A summary of loan products originated by the Company during the three months ended June 30, 2006 follows:

(loan balances in thousands)



|                     |  |           |  |                  |           |                        |       |   |           |     |              |     |   |               |    |  
|-------------------- |  | --------- |  | ---------------- | --------- | ---------------------- | ----- | - | --------- | --- | ------------ | --- | - | ------------- | -- | -
|Product              |  | LoanCount |  | Original Balance |           | WeightedAverage Coupon |       |   | FICOScore |     | Loan toValue |     |   | Debt toIncome |   
|10 YR Fixed          |  | 4         |  | $                | 322       |                        | 9.56  | % |           | 653 |              | 85  | % |               | 32 | %
|15 YR Fixed          |  | 33        |  |                  | 3,658     |                        | 7.99  | % |           | 631 |              | 65  | % |               | 39 | %
|2 YR I/O 2/28 ARM    |  | 1         |  |                  | 258       |                        | 8.00  | % |           | 610 |              | 73  | % |               | 48 | %
|2/28 ARM             |  | 1,840     |  |                  | 386,499   |                        | 8.96  | % |           | 590 |              | 78  | % |               | 43 | %
|2/28 Dual            |  | 258       |  |                  | 71,678    |                        | 8.24  | % |           | 605 |              | 79  | % |               | 44 | %
|20 YR Fixed          |  | 74        |  |                  | 7,127     |                        | 9.24  | % |           | 631 |              | 82  | % |               | 43 | %
|25 YR Fixed          |  | 5         |  |                  | 806       |                        | 8.65  | % |           | 605 |              | 76  | % |               | 50 | %
|3/27 ARM             |  | 54        |  |                  | 11,690    |                        | 8.38  | % |           | 595 |              | 76  | % |               | 41 | %
|30 YR Fixed          |  | 1,456     |  |                  | 263,591   |                        | 7.85  | % |           | 627 |              | 76  | % |               | 42 | %
|30/15 Fixed          |  | 292       |  |                  | 22,782    |                        | 11.30 | % |           | 663 |              | 100 | % |               | 42 | %
|40/30 2/28 ARM       |  | 1,288     |  |                  | 370,944   |                        | 8.37  | % |           | 604 |              | 81  | % |               | 44 | %
|40/30 3/27 ARM       |  | 5         |  |                  | 1,724     |                        | 7.61  | % |           | 608 |              | 80  | % |               | 39 | %
|40/30 Fixed          |  | 321       |  |                  | 90,794    |                        | 7.48  | % |           | 633 |              | 77  | % |               | 43 | %
|5 YR 5/25 ARM        |  | 12        |  |                  | 2,141     |                        | 7.51  | % |           | 605 |              | 75  | % |               | 38 | %
|5 YR I/O 2/28 ARM    |  | 540       |  |                  | 176,369   |                        | 7.65  | % |           | 650 |              | 81  | % |               | 42 | %
|5 YR I/O 3/27 ARM    |  | 44        |  |                  | 12,826    |                        | 7.48  | % |           | 655 |              | 80  | % |               | 41 | %
|5 YR I/O 30 YR Fixed |  | 111       |  |                  | 35,351    |                        | 7.23  | % |           | 655 |              | 76  | % |               | 41 | %
|50/30 2/28 ARM       |  | 136       |  |                  | 41,392    |                        | 7.91  | % |           | 612 |              | 82  | % |               | 45 | %
|50/30 3/27 ARM       |  | 16        |  |                  | 5,632     |                        | 7.59  | % |           | 614 |              | 78  | % |               | 45 | %
|50/30 5/25 ARM       |  | 3         |  |                  | 595       |                        | 7.69  | % |           | 739 |              | 71  | % |               | 44 | %
|50/30 Fixed          |  | 59        |  |                  | 17,180    |                        | 7.22  | % |           | 637 |              | 74  | % |               | 45 | %
|6 Month LIBOR        |  | 1         |  |                  | 451       |                        | 8.80  | % |           | 706 |              | 85  | % |               | 22 | %
|HELOC LR 10/10       |  | 9         |  |                  | 666       |                        | 10.90 | % |           | 643 |              | 79  | % |               | 44 | %
|                     |  |           |  |                  |           |                        |       |   |           |     |              |     |   |               |    |  
|Total                |  | 6,562     |  | $                | 1,524,476 |                        | 8.27  | % |           | 615 |              | 79  | % |               | 43 | %
|                     |  |           |  |                  |           |                        |       |   |           |     |              |     |   |               |    |  



37



---

##### Table of Contents

A summary of loan products originated by the Company during the six months ended June 30, 2006 follows:

(loan balances in thousands)



|                     |  |           |  |                  |           |                        |       |   |           |     |              |     |   |               |    |  
|-------------------- |  | --------- |  | ---------------- | --------- | ---------------------- | ----- | - | --------- | --- | ------------ | --- | - | ------------- | -- | -
|Product              |  | LoanCount |  | Original Balance |           | WeightedAverage Coupon |       |   | FICOScore |     | Loan toValue |     |   | Debt toIncome |   
|1 YR 1/29 ARM        |  | 17        |  | $                | 4,840     |                        | 8.80  | % |           | 633 |              | 83  | % |               | 44 | %
|10 YR Fixed          |  | 5         |  |                  | 387       |                        | 9.76  | % |           | 629 |              | 82  | % |               | 33 | %
|15 YR Fixed          |  | 93        |  |                  | 10,554    |                        | 7.93  | % |           | 620 |              | 68  | % |               | 39 | %
|2 YR I/O 2/28 ARM    |  | 9         |  |                  | 2,115     |                        | 7.71  | % |           | 631 |              | 78  | % |               | 39 | %
|2/28 ARM             |  | 4,842     |  |                  | 1,007,682 |                        | 8.82  | % |           | 590 |              | 78  | % |               | 43 | %
|2/28 Dual            |  | 2,110     |  |                  | 595,557   |                        | 8.14  | % |           | 603 |              | 79  | % |               | 44 | %
|20 YR Fixed          |  | 182       |  |                  | 16,173    |                        | 9.23  | % |           | 631 |              | 84  | % |               | 42 | %
|25 YR Fixed          |  | 6         |  |                  | 998       |                        | 8.39  | % |           | 615 |              | 78  | % |               | 49 | %
|3/27 ARM             |  | 155       |  |                  | 35,116    |                        | 8.38  | % |           | 594 |              | 77  | % |               | 42 | %
|30 YR Fixed          |  | 3,032     |  |                  | 555,056   |                        | 7.77  | % |           | 625 |              | 75  | % |               | 41 | %
|30/15 Fixed          |  | 682       |  |                  | 50,361    |                        | 11.21 | % |           | 667 |              | 100 | % |               | 43 | %
|40/30 2/28 ARM       |  | 1,330     |  |                  | 381,905   |                        | 8.36  | % |           | 605 |              | 81  | % |               | 44 | %
|40/30 3/27 ARM       |  | 5         |  |                  | 1,724     |                        | 7.61  | % |           | 608 |              | 80  | % |               | 39 | %
|40/30 Fixed          |  | 343       |  |                  | 97,413    |                        | 7.46  | % |           | 633 |              | 76  | % |               | 43 | %
|5 YR 5/25 ARM        |  | 32        |  |                  | 7,494     |                        | 7.92  | % |           | 617 |              | 78  | % |               | 40 | %
|5 YR I/O 2/28 ARM    |  | 1,020     |  |                  | 330,633   |                        | 7.65  | % |           | 654 |              | 81  | % |               | 42 | %
|5 YR I/O 3/27 ARM    |  | 87        |  |                  | 25,351    |                        | 7.45  | % |           | 650 |              | 80  | % |               | 41 | %
|5 YR I/O 30 YR Fixed |  | 181       |  |                  | 55,768    |                        | 7.17  | % |           | 654 |              | 76  | % |               | 41 | %
|50/30 2/28 ARM       |  | 136       |  |                  | 41,392    |                        | 7.91  | % |           | 612 |              | 82  | % |               | 45 | %
|50/30 3/27 ARM       |  | 16        |  |                  | 5,632     |                        | 7.59  | % |           | 614 |              | 78  | % |               | 45 | %
|50/30 5/25 ARM       |  | 3         |  |                  | 595       |                        | 7.69  | % |           | 739 |              | 71  | % |               | 44 | %
|50/30 Fixed          |  | 59        |  |                  | 17,180    |                        | 7.22  | % |           | 637 |              | 74  | % |               | 45 | %
|6 Month LIBOR        |  | 8         |  |                  | 2,722     |                        | 8.48  | % |           | 646 |              | 84  | % |               | 42 | %
|HELOC LR 10/10       |  | 18        |  |                  | 1,573     |                        | 10.30 | % |           | 647 |              | 84  | % |               | 45 | %
|                     |  |           |  |                  |           |                        |       |   |           |     |              |     |   |               |    |  
|Total                |  | 14,371    |  | $                | 3,248,221 |                        | 8.27  | % |           | 612 |              | 79  | % |               | 43 | %
|                     |  |           |  |                  |           |                        |       |   |           |     |              |     |   |               |    |  

A summary of loan products in our portfolio of loans held for investment at June 30, 2006 follows:

(loan balances in thousands)



|                     |  |           |  |         |           |                        |      |   |           |     |              |    |   |               |    |  
|-------------------- |  | --------- |  | ------- | --------- | ---------------------- | ---- | - | --------- | --- | ------------ | -- | - | ------------- | -- | -
|Product              |  | LoanCount |  | Balance |           | WeightedAverage Coupon |      |   | FICOScore |     | Loan toValue |    |   | Debt toIncome |   
|1 YR 1/29 ARM        |  | 320       |  | $       | 70,450    |                        | 7.27 | % |           | 620 |              | 81 | % |               | 42 | %
|10 YR Fixed          |  | 19        |  |         | 1,761     |                        | 7.40 | % |           | 614 |              | 60 | % |               | 40 | %
|15 YR Fixed          |  | 182       |  |         | 22,063    |                        | 7.09 | % |           | 628 |              | 64 | % |               | 37 | %
|2 YR I/O 2/28 ARM    |  | 1,169     |  |         | 321,140   |                        | 6.58 | % |           | 658 |              | 81 | % |               | 41 | %
|20 YR Fixed          |  | 142       |  |         | 21,772    |                        | 6.77 | % |           | 649 |              | 71 | % |               | 40 | %
|25 YR Fixed          |  | 13        |  |         | 2,402     |                        | 6.75 | % |           | 655 |              | 74 | % |               | 37 | %
|2/28 ARM             |  | 8,148     |  |         | 1,519,252 |                        | 7.52 | % |           | 603 |              | 80 | % |               | 41 | %
|2/28 Dual            |  | 462       |  |         | 122,942   |                        | 7.27 | % |           | 595 |              | 78 | % |               | 42 | %
|3 YR I/O 3/27 ARM    |  | 185       |  |         | 49,090    |                        | 6.74 | % |           | 666 |              | 81 | % |               | 41 | %
|30 YR Fixed          |  | 3,009     |  |         | 581,153   |                        | 6.93 | % |           | 647 |              | 76 | % |               | 41 | %
|3/27 ARM             |  | 1,055     |  |         | 203,271   |                        | 7.52 | % |           | 619 |              | 81 | % |               | 41 | %
|5 YR 5/25 ARM        |  | 174       |  |         | 40,282    |                        | 6.75 | % |           | 649 |              | 78 | % |               | 42 | %
|5 YR I/O 2/28 ARM    |  | 573       |  |         | 154,138   |                        | 6.76 | % |           | 663 |              | 81 | % |               | 41 | %
|5 YR I/O 30 YR Fixed |  | 184       |  |         | 50,922    |                        | 6.63 | % |           | 683 |              | 76 | % |               | 40 | %
|5 YR I/O 3/27 ARM    |  | 223       |  |         | 60,816    |                        | 6.87 | % |           | 670 |              | 82 | % |               | 40 | %
|6 Month LIBOR        |  | 42        |  |         | 11,467    |                        | 6.84 | % |           | 648 |              | 80 | % |               | 41 | %
|                     |  |           |  |         |           |                        |      |   |           |     |              |    |   |               |    |  
|Total:               |  | 15,900    |  | $       | 3,232,921 |                        | 7.21 | % |           | 625 |              | 79 | % |               | 41 | %
|                     |  |           |  |         |           |                        |      |   |           |     |              |    |   |               |    |  



38



---

##### Table of Contents

A summary of loan products in our portfolio of loans held for sale at June 30, 2006 follows:

(loan balances in thousands)



|                     |  |           |  |         |           |                       |       |   |           |     |              |     |   |               |    |  
|-------------------- |  | --------- |  | ------- | --------- | --------------------- | ----- | - | --------- | --- | ------------ | --- | - | ------------- | -- | -
|Product              |  | LoanCount |  | Balance |           | WeightedAverageCoupon |       |   | FICOScore |     | Loan toValue |     |   | Debt toIncome |   
|1 YR 1/29 ARM        |  | 6         |  | $       | 1,601     |                       | 7.62  | % |           | 590 |              | 88  | % |               | 30 | %
|10 YR Fixed          |  | 3         |  |         | 221       |                       | 10.15 | % |           | 652 |              | 80  | % |               | 25 | %
|15 YR Fixed          |  | 30        |  |         | 3,447     |                       | 7.71  | % |           | 628 |              | 70  | % |               | 39 | %
|20 YR Fixed          |  | 118       |  |         | 9,185     |                       | 9.71  | % |           | 634 |              | 87  | % |               | 42 | %
|25 YR Fixed          |  | 6         |  |         | 869       |                       | 8.86  | % |           | 611 |              | 78  | % |               | 50 | %
|2/28 ARM             |  | 1,765     |  |         | 374,225   |                       | 8.98  | % |           | 582 |              | 79  | % |               | 43 | %
|2/28 Dual            |  | 365       |  |         | 109,414   |                       | 8.21  | % |           | 597 |              | 81  | % |               | 43 | %
|30 YR Fixed          |  | 1,377     |  |         | 253,035   |                       | 7.74  | % |           | 630 |              | 77  | % |               | 42 | %
|30/15 Fixed          |  | 437       |  |         | 34,777    |                       | 11.22 | % |           | 663 |              | 100 | % |               | 43 | %
|3/27 ARM             |  | 50        |  |         | 9,927     |                       | 8.40  | % |           | 591 |              | 78  | % |               | 41 | %
|40/30 2/28 ARM       |  | 1,096     |  |         | 314,664   |                       | 8.38  | % |           | 600 |              | 81  | % |               | 44 | %
|40/30 3/27 ARM       |  | 5         |  |         | 1,724     |                       | 7.61  | % |           | 608 |              | 80  | % |               | 39 | %
|40/30 Fixed          |  | 292       |  |         | 82,467    |                       | 7.42  | % |           | 636 |              | 77  | % |               | 43 | %
|5 YR 5/25 ARM        |  | 9         |  |         | 1,938     |                       | 8.11  | % |           | 595 |              | 77  | % |               | 33 | %
|5 YR I/O 2/28 ARM    |  | 485       |  |         | 164,805   |                       | 7.66  | % |           | 648 |              | 81  | % |               | 42 | %
|5 YR I/O 30 YR Fixed |  | 104       |  |         | 34,514    |                       | 7.15  | % |           | 655 |              | 77  | % |               | 41 | %
|5 YR I/O 3/27 ARM    |  | 39        |  |         | 11,730    |                       | 7.47  | % |           | 652 |              | 81  | % |               | 42 | %
|50/30 2/28 ARM       |  | 134       |  |         | 40,783    |                       | 7.89  | % |           | 612 |              | 82  | % |               | 44 | %
|50/30 3/27 ARM       |  | 16        |  |         | 5,632     |                       | 7.59  | % |           | 614 |              | 78  | % |               | 45 | %
|50/30 5/25 ARM       |  | 3         |  |         | 595       |                       | 7.69  | % |           | 739 |              | 71  | % |               | 44 | %
|50/30 Fixed          |  | 59        |  |         | 17,179    |                       | 7.22  | % |           | 637 |              | 74  | % |               | 45 | %
|6 Month LIBOR        |  | 1         |  |         | 449       |                       | 8.80  | % |           | 706 |              | 85  | % |               | 22 | %
|HELOC LR 10/10       |  | 3         |  |         | 243       |                       | 10.54 | % |           | 653 |              | 82  | % |               | 45 | %
|                     |  |           |  |         |           |                       |       |   |           |     |              |     |   |               |    |  
|Total:               |  | 6,403     |  | $       | 1,473,424 |                       | 8.28  | % |           | 612 |              | 80  | % |               | 43 | %
|                     |  |           |  |         |           |                       |       |   |           |     |              |     |   |               |    |  



39



---

##### Table of Contents

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

Disclosure
Controls and Procedures.

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our
reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms and that such information is accumulated and communicated to our
management, including our Principal Executive Officer and Principal Financial Officer, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any
controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of
possible controls and procedures.

As of June 30, 2006, we carried out an evaluation, under the supervision and with the participation of our
management, including our Co-Chief Executive Officers and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and Rule 15d-15(e)). As part of
that evaluation we considered deficiencies in our disclosure controls and procedures reported in Amendment No. 1 to our Quarterly Report on Form 10-Q for the period ended September 30, 2005 and our Annual Report on Form 10-K for the period
ended December 31, 2005, and our reported efforts to remedy these deficiencies, including our ongoing efforts to ensure adequate levels and qualifications of staff in our accounting and finance functions. As a result of this evaluation, our
Co-Chief Executive Officers and Chief Financial Officer have concluded that as of June 30, 2006, our disclosure controls and procedures are effective at a reasonable level in timely alerting them to material information relating to us that is
required to be included in our periodic filings with the Securities and Exchange Commission.

Changes in Internal Control Over Financial Reporting.

Pursuant to the provisions of Section 404 of the Sarbanes-Oxley Act, beginning with our Annual Report on Form 10-K for the fiscal year ending
December 31, 2006, we will be required to furnish a report by our management on our internal control over financial reporting. We commenced a significant effort to review the effectiveness of our internal control over financial reporting and
are in the process of documenting and assessing the effectiveness of the design of our internal control over financial reporting. To date, we have identified and are in the process of implementing new procedures and changes to existing procedures in
an effort to improve the effectiveness of our internal control over financial reporting. In general, these measures include enhancing documentation of policies and procedures, segregation of duties, and controls surrounding the processing of
critical spreadsheet applications and information technology general controls (e.g. access, program change).

The process of designing and implementing
effective internal controls is a continuous effort that requires us to anticipate and react to changes in our business and the economic and regulatory environments and to expend significant resources to maintain a system of internal control over
financial reporting that is adequate to satisfy our reporting obligations as a public company. In our undertaking of this continuous effort, we may identify various control deficiencies, some of which may be significant deficiencies or material
weaknesses as defined by the rules of the Public Company Accounting Oversight Board. We will assess the significance of identified control deficiencies that come to our attention and determine the extent to which such deficiencies may be mitigated
or require remediation.



40



---

##### Table of Contents

PART II  OTHER INFORMATION



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

We have been involved, from time to time, in a
variety of mortgage lending related claims and other matters in the ordinary course of our business. In our opinion, the resolution of any of these pending incidental matters is not expected to have a material adverse effect on our consolidated
financial position and results of operations.



|Item 1A. | Risk Factors
|-------- | ------------

In addition to the other information set forth in
this report, including the risk factors set forth below, you should carefully consider the factors discussed under the caption Risk Factors included in Part I, Item 1A of our Annual Report on Form 10-K for the year ended
December 31, 2005, including the cautionary statements included therein regarding any forward-looking statements. These risk factors could materially affect our business, financial condition or results of operations. Additional risks and
uncertainties not presently known to us or that we currently believe to be immaterial also may adversely impact our business. Should any risk or uncertainties develop into actual events, these developments could have material adverse effects on our
business, financial condition, or results of operations.

Risks Related to Our Business Activities

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

We depend on our account executives to attract borrowers by, among other things, developing relationships with other financial institutions, mortgage companies, real estate agents and brokers, and others. These
relationships lead to repeat and referral business. The market for skilled account executives and loan officers is highly competitive. During January and April 2006, we announced two workforce reductions, which along with natural attrition, have
resulted in a reduction in workforce of over 800 employees. 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 and loan officers at manageable costs, it could harm our business, financial condition, and results of operations. We must continue to motivate employees and keep them focused on our strategies and goals, which may be particularly
difficult due to morale challenges posed by workforce reductions and general uncertainty.

We may not complete the requirements imposed upon us by
Section 404 of the Sarbanes-Oxley Act by the time those requirements are applicable to us.

Pursuant to the provisions of Section 404 of the
Sarbanes-Oxley Act, beginning with our Annual Report on Form 10-K for the fiscal year ending December 31, 2006, we will be required to furnish a report by our management on our internal control over financial reporting. We commenced a
significant effort to review the effectiveness of our internal control over financial reporting and are in the process of documenting and assessing the effectiveness of the design of our internal control over financial reporting. To date, we have
identified and are in the process of implementing new procedures and changes to existing procedures in an effort to improve the effectiveness of our internal control over financial reporting.

The process of designing and implementing effective internal controls is a continuous effort that requires us to anticipate and react to changes in our business and the
economic and regulatory environments and to expend significant resources to maintain a system of internal control over financial reporting that is adequate to satisfy our reporting obligations as a public company. While we have expended significant
resources in developing the necessary documentation and testing procedures required by Section 404, there is a risk that we will not comply with all of the requirements imposed by Section 404 in a timely manner. This could result in an
adverse reaction in the financial markets due to a loss of confidence in the reliability of our financial statements, which could cause the market price of our common stock to decline and make it more difficult for us to finance our operations.

Risks Related to Our Qualification and Operation as a REIT

Our failure to qualify as a REIT would have significant adverse consequences to us and the value of our common stock.

We currently operate
in a manner that is intended to enable us to qualify as a REIT for federal income tax purposes under the Code commencing with our taxable year ending December 31, 2005, although we have not made any distributions to our stockholders this



41



---

##### Table of Contents

year, as further discussed below. We have not requested and do not plan to request a ruling from the Internal Revenue Service, or IRS, that we qualify as a
REIT, and the statements in this quarterly report are not binding on the IRS or any court. If we were to lose our REIT status, we would face serious tax consequences that would substantially reduce the funds available for distribution to our
stockholders for each of the years involved because:



| |  |  | we would not be required to make, nor would we be entitled to a deduction for, any distributions to stockholders in computing our taxable income and would be required to pay federal
income tax at regular corporate rates;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we could be required to pay the federal alternative minimum tax and possibly increased state and local taxes; and
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | unless we are entitled to relief under applicable statutory provisions, we could not elect to be taxed as a REIT for four taxable years following the year during which we were
disqualified.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, if we fail to qualify as a REIT, we will not be required to make distributions to our stockholders. As a result
of all these factors, our failure to qualify as a REIT could impair our ability to expand our business and raise capital, and would adversely affect the value of our common stock.

Qualification as a REIT involves the application of highly technical and complex Code provisions for which there are only limited judicial and administrative interpretations. The determination of various factual
matters and circumstances not entirely within our control may affect our ability to qualify as a REIT. In order to qualify as a REIT, we must satisfy a number of requirements, including requirements regarding the ownership of our shares, the
composition of our assets and a requirement that at least 95% of our gross income in any year be derived from qualifying sources, such as interest on mortgage loans. Also, we must make distributions to stockholders aggregating annually at least 90%
of our net taxable income, excluding capital gains. We did not pay a dividend in the first or second quarter of 2006 and have announced that we do not intend to pay a dividend for the third quarter of 2006. If we continue to utilize available
liquidity for operations, we may not have sufficient liquidity to pay the distributions required to maintain our REIT status. In addition, we have announced that our board of directors and the special committee of our board of directors are
considering a variety of strategic and structural changes, which may affect our REIT status.

Even if we qualify as a REIT for federal income tax purposes,
we may be required to pay some federal, state and local taxes on our income or property and, in certain cases, a 100% penalty tax in the event we sell property, including mortgage loans, as a dealer or if a taxable REIT subsidiary of ours, including
Encore Credit, Encore Credit Corporation of Minnesota or Bravo Credit, enters into an agreement with us on a basis that is determined to be other than arms-length. In addition, any taxable REIT subsidiary we own will be required to pay
federal, state and local income taxes on its taxable income, as well as any other applicable taxes.



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

None



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

None



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

On
May 25, 2006, we held our annual meeting of stockholders. Six board nominees for director were elected as members of our board of directors until their successors are duly elected and qualified. In addition, the stockholders ratified
the appointment of Grant Thornton LLP as our independent registered public accounting firm for fiscal year 2006. At our annual meeting of stockholders, there were present in person or by proxy 73,377,333 votes representing 73.20% of the total
outstanding eligible votes. There were no stockholder proposals presented at the meeting.



42



---

##### Table of Contents

Election of Directors.

The following directors were elected and received the number of votes set forth opposite their names. There were no broker non-votes.



|                  |  |            |  |                         
|----------------- |  | ---------- |  | ------------------------
|Nominee           |  | Votes for  |  | Votes Againstor Withheld
|Shabi S. Asghar   |  | 72,890,128 |  | 487,205                 
|James R. Brazil   |  | 72,974,210 |  | 403,123                 
|Steven G. Holder  |  | 71,503,328 |  | 1,874,005               
|Douglas S. Ingram |  | 70,572,608 |  | 2,804,725               
|William Jacoby    |  | 70,571,633 |  | 2,805,700               
|James O. Rollans  |  | 70,567,343 |  | 2,809,990               

Ratification of the Appointment of Grant Thornton LLP, Independent Registered Public Accounting Firm for fiscal
year 2006



|           |  |               |  |                 |  |                 
|---------- |  | ------------- |  | --------------- |  | ----------------
|Votes For  |  | Votes Against |  | Votes Abstained |  | Broker Non-Votes
|70,448,382 |  | 2,870,262     |  | 58,689          |  | 0               



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

None



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

(a) Exhibits

Exhibits required by Item 601 of Regulation S-K are listed in the Exhibit Index hereto and include the following:



|     |  |                                                                                                                                              
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|31.1 |  | Certification of Co-Chief Executive Officer required by Rule 13a-14(a), created by Section 302 of the Sarbanes-Oxley Act.                    
|     | 
|31.2 |  | Certification of Co-Chief Executive Officer required by Rule 13a-14(a), created by Section 302 of the Sarbanes-Oxley Act.                    
|     | 
|31.3 |  | Certification of Chief Financial Officer required by Rule 13a-14(a), created by Section 302 of the Sarbanes-Oxley Act.                       
|     | 
|32.1 |  | Certification of Co-Chief Executive Officer required by Rule 13a-14(b) and 18 U.S.C. §1350, created by Section 906 of the Sarbanes-Oxley Act.
|     | 
|32.2 |  | Certification of Co-Chief Executive Officer required by Rule 13a-14(b) and 18 U.S.C. §1350, created by Section 906 of the Sarbanes-Oxley Act.
|     | 
|32.3 |  | Certification of Chief Financial Officer required by Rule 13a-14(b) and 18 U.S.C. §1350, created by Section 906 of the Sarbanes-Oxley Act.   



43



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on October 26, 2006.



ECC CAPITAL CORPORATIONBy:

/s/ Greg LubushkinGreg LubushkinChief Accounting Officer (Principal Accounting Officer)




44