##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



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

For the quarterly period ended: September 30, 2007

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: 001-32026



---

ALESCO FINANCIAL INC.

(Exact name of registrant as specified in its governing instruments)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Maryland                                                       |  | 16-1685692                          
|(State or other jurisdiction of Incorporation or organization) |  | (IRS Employer Identification Number)

Cira Centre

2929 Arch Street, 17thFloor

Philadelphia, Pennsylvania 19104

(Address of principal executive offices, Zip Code)

(215) 701-9555

(Registrants telephone number, including area code)



---

Indicate by check mark whether the
Registrant (1) has filed all reports and 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.

Large accelerated filer ̈Accelerated filer  x    Non-accelerated filer ̈

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

As of November 5, 2007 there were 59,176,082 shares of common stock (par value $0.001 per share) of Alesco Financial Inc. outstanding.



---



---

##### Table of Contents

ALESCO FINANCIAL INC.

TABLE OF CONTENTS



|                              |  |                                                                                       |  |   
|----------------------------- |  | ------------------------------------------------------------------------------------- |  | --
|Part I. Financial Information |  |                                                                                      
|                              |  |                                                                                      
|Item 1.                       |  | Condensed Consolidated Financial Statements (Unaudited)                               |  | 1 
|                              |  |                                                                                      
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 20
|                              |  |                                                                                      
|Item 3.                       |  | Quantitative and Qualitative Disclosures about Market Risk                            |  | 37
|                              |  |                                                                                      
|Item 4.                       |  | Controls and Procedures                                                               |  | 38
|                              | 
|Part II. Other Information    |  |                                                                                      
|                              |  |                                                                                      
|Item 1.                       |  | Legal Proceedings                                                                     |  | 38
|                              |  |                                                                                      
|Item 1A.                      |  | Risk Factors                                                                          |  | 39
|                              |  |                                                                                      
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 40
|                              |  |                                                                                      
|Item 3.                       |  | Defaults Upon Senior Securities                                                       |  | 40
|                              |  |                                                                                      
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                   |  | 40
|                              |  |                                                                                      
|Item 5.                       |  | Other Information                                                                     |  | 40
|                              |  |                                                                                      
|Item 6.                       |  | Exhibits                                                                              |  | 40





---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|ITEM 1. | CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED).
|------- | --------------------------------------------------------

Alesco Financial Inc.

Consolidated Balance Sheets

(Unaudited and in thousands, except share and per share information)



|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | ---------- | - | ----------------------- | - | ---------- | -
|                                                                                                                                                                                                           |  | As of September 30, 2007 |            |   | As of December 31, 2006 |  
|Assets                                                                                                                                                                                                     |  |                          |            |   |                         |   |            |  
|Investments in available-for-sale securities and security-related receivables                                                                                                                              |  | $                        | 7,725,760  |   |                         | $ | 7,942,124  |  
|Investments in residential/commercial mortgages and leveraged loans                                                                                                                                        |  |                          |            |   |                         |   |            |  
|Residential mortgages                                                                                                                                                                                      |  |                          | 1,068,665  |   |                         |   | 1,773,147  |  
|Commercial mortgages                                                                                                                                                                                       |  |                          | 9,500      |   |                         |   | 9,500      |  
|Leveraged corporate loans                                                                                                                                                                                  |  |                          | 851,157    |   |                         |   | 314,077    |  
|Loan loss reserve                                                                                                                                                                                          |  |                          | (11,377    | ) |                         |   | (2,130     | )
|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  
|Total investments in residential/commercial mortgages and leveraged loans                                                                                                                                  |  |                          | 1,917,945  |   |                         |   | 2,094,594  |  
|Cash and cash equivalents                                                                                                                                                                                  |  |                          | 91,143     |   |                         |   | 51,821     |  
|Restricted cash and warehouse deposits                                                                                                                                                                     |  |                          | 173,682    |   |                         |   | 349,113    |  
|Accrued interest receivable                                                                                                                                                                                |  |                          | 53,564     |   |                         |   | 46,654     |  
|Other assets                                                                                                                                                                                               |  |                          | 59,759     |   |                         |   | 30,621     |  
|Deferred financing costs, net of accumulated amortization of $8,857 and $2,762, respectively                                                                                                               |  |                          | 111,825    |   |                         |   | 87,423     |  
|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  
|Total assets                                                                                                                                                                                               |  | $                        | 10,133,678 |   |                         | $ | 10,602,350 |  
|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  
|Liabilities and stockholders equity (deficit)                                                                                                                                                             |  |                          |            |   |                         |   |            |  
|Indebtedness                                                                                                                                                                                               |  |                          |            |   |                         |   |            |  
|Repurchase agreements                                                                                                                                                                                      |  | $                        |           |   |                         | $ | 3,024,269  |  
|Trust preferred obligations                                                                                                                                                                                |  |                          | 471,200    |   |                         |   | 273,097    |  
|Securitized mortgage debt, net of discount                                                                                                                                                                 |  |                          | 974,514    |   |                         |   |           |  
|CDO notes payable, net of discount                                                                                                                                                                         |  |                          | 9,028,176  |   |                         |   | 6,496,748  |  
|Warehouse credit facilities                                                                                                                                                                                |  |                          | 557,126    |   |                         |   | 167,158    |  
|Recourse indebtedness                                                                                                                                                                                      |  |                          | 189,614    |   |                         |   | 20,619     |  
|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  
|Total indebtedness                                                                                                                                                                                         |  |                          | 11,220,630 |   |                         |   | 9,981,891  |  
|Accrued interest payable                                                                                                                                                                                   |  |                          | 60,614     |   |                         |   | 42,163     |  
|Related party payable                                                                                                                                                                                      |  |                          | 1,331      |   |                         |   | 879        |  
|Other liabilities                                                                                                                                                                                          |  |                          | 93,160     |   |                         |   | 50,017     |  
|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  
|Total liabilities                                                                                                                                                                                          |  |                          | 11,375,735 |   |                         |   | 10,074,950 |  
|Minority interests                                                                                                                                                                                         |  |                          | 18,873     |   |                         |   | 98,598     |  
|                                                                                                                                                                                                           |  |                         
|Stockholders equity (deficit)                                                                                                                                                                             |  |                          |            |   |                         |   |            |  
|Preferred shares, $0.001 par value per share, 50,000,000 shares authorized, no shares issued and outstanding                                                                                               |  |                          |           |   |                         |   |           |  
|Common shares, $0.001 par value per share, 100,000,000 shares authorized, 60,481,915 and 54,921,971 issued and outstanding, including
1,305,833 and 193,457 unvested restricted share awards, respectively |  |                          | 59         |   |                         |   | 55         |  
|Additional paid-in-capital                                                                                                                                                                                 |  |                          | 486,038    |   |                         |   | 447,442    |  
|Accumulated other comprehensive loss                                                                                                                                                                       |  |                          | (1,159,091 | ) |                         |   | (14,628    | )
|Cumulative distributions                                                                                                                                                                                   |  |                          | (77,925    | ) |                         |   | (26,098    | )
|Cumulative earnings/(loss)                                                                                                                                                                                 |  |                          | (510,011   | ) |                         |   | 22,031     |  
|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  
|Total stockholders equity (deficit)                                                                                                                                                                       |  |                          | (1,260,930 | ) |                         |   | 428,802    |  
|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  
|Total liabilities and stockholders equity (deficit)                                                                                                                                                       |  | $                        | 10,133,678 |   |                         | $ | 10,602,350 |  
|                                                                                                                                                                                                           |  |                          |            |   |                         |   |            |  

See accompanying notes.



1



---

##### Table of Contents

Alesco Financial Inc.

Consolidated Statements of Income/(Loss)

(Unaudited and in thousands, except share and per share
information)



|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|------------------------------------------------------------------------------- |  | --------------------------------------------------- | ---------- | - | -------------------------------------------------- | - | ---------- | ------------------------------------------------- |  | - | ------------------------------------------------------------ | - |  | - | ---------- | -
|                                                                                |  | For the Three-Month Period
Ended September 30, 2007 |            |   | For the Three-MonthPeriod Ended September 30, 2006 |   |            | For the Nine-Month Period
EndedSeptember 30, 2007 |  |   | For the
periodfromJanuary 31, 2006through September 30, 2006 |  
|Net investment income:                                                          |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Investment interest income                                                      |  | $                                                   | 194,649    |   |                                                    | $ | 56,559     |                                                   |  | $ | 529,299                                                      |   |  | $ | 108,178    |  
|Investment interest expense                                                     |  |                                                     | (168,794   | ) |                                                    |   | (47,413    | )                                                 |  |   | (462,230                                                     | ) |  |   | (91,641    | )
|Provision for loan losses                                                       |  |                                                     | (4,055     | ) |                                                    |   | (565       | )                                                 |  |   | (9,514                                                       | ) |  |   | (616       | )
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Net investment income                                                           |  |                                                     | 21,800     |   |                                                    |   | 8,581      |                                                   |  |   | 57,555                                                       |   |  |   | 15,921     |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|                                                                                |  |                                                     |            |  
|Expenses:                                                                       |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Related party management compensation                                           |  |                                                     | 4,886      |   |                                                    |   | 2,009      |                                                   |  |   | 12,612                                                       |   |  |   | 4,025      |  
|General and administrative                                                      |  |                                                     | 3,113      |   |                                                    |   | 657        |                                                   |  |   | 8,510                                                        |   |  |   | 1,093      |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Total expenses                                                                  |  |                                                     | 7,999      |   |                                                    |   | 2,666      |                                                   |  |   | 21,122                                                       |   |  |   | 5,118      |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|                                                                                |  |                                                     |            |  
|Income before interest and other income, minority interest and taxes            |  |                                                     | 13,801     |   |                                                    |   | 5,915      |                                                   |  |   | 36,433                                                       |   |  |   | 10,803     |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|                                                                                |  |                                                     |            |  
|Interest and other income                                                       |  |                                                     | 4,327      |   |                                                    |   | 686        |                                                   |  |   | 15,981                                                       |   |  |   | 2,412      |  
|Credit default swap premiums                                                    |  |                                                     | (1,411     | ) |                                                    |   |           |                                                   |  |   | (1,595                                                       | ) |  |   |           |  
|Net realized gain/(loss) on interest rate swaps                                 |  |                                                     | (787       | ) |                                                    |   |           |                                                   |  |   | 2,259                                                        |   |  |   | 7,700      |  
|Unrealized gain/(loss) on interest rate swaps                                   |  |                                                     | (5,654     | ) |                                                    |   | (675       | )                                                 |  |   | (2,710                                                       | ) |  |   | 1,872      |  
|Net realized and unrealized gains on credit default swaps                       |  |                                                     | 33,408     |   |                                                    |   |           |                                                   |  |   | 45,244                                                       |   |  |   |           |  
|Gain/(loss) on free-standing derivatives                                        |  |                                                     | (1,659     | ) |                                                    |   |           |                                                   |  |   | 106                                                          |   |  |   | 1,996      |  
|Impairments on investments                                                      |  |                                                     | (535,057   | ) |                                                    |   |           |                                                   |  |   | (609,485                                                     | ) |  |   |           |  
|Net realized loss on sale of assets                                             |  |                                                     | (11,182    | ) |                                                    |   |           |                                                   |  |   | (15,579                                                      | ) |  |   | (846       | )
|Gain on disposition of consolidated investment                                  |  |                                                     | 10,293     |   |                                                    |   |           |                                                   |  |   | 10,293                                                       |   |  |   |           |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|                                                                                |  |                                                     |            |  
|Income/(loss) before minority interest and benefit/(provision) for income taxes |  |                                                     | (493,921   | ) |                                                    |   | 5,926      |                                                   |  |   | (519,053                                                     | ) |  |   | 23,937     |  
|Minority interest                                                               |  |                                                     | (4,467     | ) |                                                    |   | (2,615     | )                                                 |  |   | (14,164                                                      | ) |  |   | (5,008     | )
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|                                                                                |  |                                                     |            |  
|Income/(loss) before benefit/(provision) for income taxes                       |  |                                                     | (498,388   | ) |                                                    |   | 3,311      |                                                   |  |   | (533,217                                                     | ) |  |   | 18,929     |  
|Benefit/(provision) for income taxes                                            |  |                                                     | 1,784      |   |                                                    |   | (31        | )                                                 |  |   | 1,174                                                        |   |  |   | (478       | )
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Net income/(loss)                                                               |  | $                                                   | (496,604   | ) |                                                    | $ | 3,280      |                                                   |  | $ | (532,043                                                     | ) |  | $ | 18,451     |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|                                                                                |  |                                                     |            |  
|Earnings/(loss) per sharebasic:                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Basic earnings per share                                                        |  | $                                                   | (8.36      | ) |                                                    | $ | 0.23       |                                                   |  | $ | (9.59                                                        | ) |  | $ | 1.32       |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Weighted-average shares outstandingBasic                                       |  |                                                     | 59,425,920 |   |                                                    |   | 13,995,664 |                                                   |  |   | 55,456,088                                                   |   |  |   | 13,986,020 |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|                                                                                |  |                                                     |            |  
|Earnings/(loss) per sharediluted:                                              |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Diluted earnings per share                                                      |  | $                                                   | (8.36      | ) |                                                    | $ | 0.23       |                                                   |  | $ | (9.59                                                        | ) |  | $ | 1.31       |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|Weighted-average shares outstandingDiluted                                     |  |                                                     | 59,425,920 |   |                                                    |   | 14,076,162 |                                                   |  |   | 55,456,088                                                   |   |  |   | 14,036,308 |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  
|                                                                                |  |                                                     |            |  
|Distributions declared per common share                                         |  | $                                                   | 0.31       |   |                                                    | $ | 1.17       |                                                   |  | $ | 0.92                                                         |   |  | $ | 1.33       |  
|                                                                                |  |                                                     |            |   |                                                    |   |            |                                                   |  |   |                                                              |   |  |   |            |  

See accompanying notes.



2



---

##### Table of Contents

Alesco Financial Inc.

Consolidated Statements of Other Comprehensive Income/(Loss)

(Unaudited and in thousands)



|                                                                            |  |                                                    |            |   |                                                    |   |         |                                                  |  |   |                                                              |   |  |   |         |  
|--------------------------------------------------------------------------- |  | -------------------------------------------------- | ---------- | - | -------------------------------------------------- | - | ------- | ------------------------------------------------ |  | - | ------------------------------------------------------------ | - |  | - | ------- | -
|                                                                            |  | For the Three-MonthPeriod Ended September 30, 2007 |            |   | For the Three-Month Period EndedSeptember 30, 2006 |   |         | For the Nine-MonthPeriod EndedSeptember 30, 2007 |  |   | For
theperiod fromJanuary 31, 2006 throughSeptember 30, 2006 |  
|Net income/(loss)                                                           |  | $                                                  | (496,604   | ) |                                                    | $ | 3,280   |                                                  |  | $ | (532,043                                                     | ) |  | $ | 18,451  |  
|Other comprehensive income/(loss):                                          |  |                                                    |            |   |                                                    |   |         |                                                  |  |   |                                                              |   |  |   |         |  
|Net change in the fair value of cash-flow hedges                            |  |                                                    | (54,742    | ) |                                                    |   | (20,755 | )                                                |  |   | (11,320                                                      | ) |  |   | (17,922 | )
|Net change in the fair value of available-for-sale securities               |  |                                                    | (1,213,904 | ) |                                                    |   | 21,643  |                                                  |  |   | (1,222,427                                                   | ) |  |   | 4,123   |  
|                                                                            |  |                                                    |            |   |                                                    |   |         |                                                  |  |   |                                                              |   |  |   |         |  
|Total other comprehensive income/(loss) before minority interest allocation |  |                                                    | (1,268,646 | ) |                                                    |   | 888     |                                                  |  |   | (1,233,747                                                   | ) |  |   | (13,799 | )
|Allocation to minority interest                                             |  |                                                    | 148,136    |   |                                                    |   | (1,759  | )                                                |  |   | 89,284                                                       |   |  |   | 4,056   |  
|                                                                            |  |                                                    |            |   |                                                    |   |         |                                                  |  |   |                                                              |   |  |   |         |  
|Total other comprehensive income/(loss)                                     |  |                                                    | (1,120,510 | ) |                                                    |   | (871    | )                                                |  |   | (1,144,463                                                   | ) |  |   | (9,743  | )
|                                                                            |  |                                                    |            |   |                                                    |   |         |                                                  |  |   |                                                              |   |  |   |         |  
|Comprehensive income/(loss)                                                 |  | $                                                  | (1,617,114 | ) |                                                    | $ | 2,409   |                                                  |  | $ | (1,676,506                                                   | ) |  | $ | 8,708   |  
|                                                                            |  |                                                    |            |   |                                                    |   |         |                                                  |  |   |                                                              |   |  |   |         |  

See accompanying notes.



3



---

##### Table of Contents

Alesco Financial Inc.

Consolidated Statements of Cash Flows

(Unaudited and in thousands)



|                                                                                          |  |                                                   |            |   |                                                                |   |            |  
|----------------------------------------------------------------------------------------- |  | ------------------------------------------------- | ---------- | - | -------------------------------------------------------------- | - | ---------- | -
|                                                                                          |  | For the Nine-Month Period
EndedSeptember 30, 2007 |            |   | For the period from January 31,2006 through September 30, 2006 |  
|Operating activities:                                                                     |  |                                                   |            |   |                                                                |   |            |  
|Net income/(loss)                                                                         |  | $                                                 | (532,043   | ) |                                                                | $ | 18,451     |  
|Adjustments to reconcile net income/(loss) to cash flow from operating activities:        |  |                                                   |            |   |                                                                |   |            |  
|Minority interest                                                                         |  |                                                   | 14,164     |   |                                                                |   | 5,008      |  
|Provision for loan losses                                                                 |  |                                                   | 9,514      |   |                                                                |   | 616        |  
|Share-based compensation expense                                                          |  |                                                   | 1,512      |   |                                                                |   | 982        |  
|Amortization/(accretion) of premium/discounts on residential mortgages andleveraged loans |  |                                                   | 2,439      |   |                                                                |   | (447       | )
|Accretion of discounts on debt securities and security-related receivables                |  |                                                   | (1,660     | ) |                                                                |   | (1,017     | )
|Amortization of deferred financing costs                                                  |  |                                                   | 6,095      |   |                                                                |   | 1,475      |  
|Accretion of discounts on indebtedness                                                    |  |                                                   | 767        |   |                                                                |   |           |  
|Unrealized (gain)/loss on interest rate swaps                                             |  |                                                   | 2,710      |   |                                                                |   | (1,872     | )
|Unrealized gain on credit default swaps                                                   |  |                                                   | (43,755    | ) |                                                                |   |           |  
|Impairment on investments                                                                 |  |                                                   | 609,485    |   |                                                                |   |           |  
|Realized loss on sale of assets                                                           |  |                                                   | 15,579     |   |                                                                |   | 846        |  
|Gain on disposition of consolidated investments                                           |  |                                                   | (10,293    | ) |                                                                |   |           |  
|Changes in assets and liabilities:                                                        |  |                                                   |            |   |                                                                |   |            |  
|Accrued interest receivable                                                               |  |                                                   | (8,907     | ) |                                                                |   | (16,898    | )
|Other assets                                                                              |  |                                                   | 5,066      |   |                                                                |   | 3,091      |  
|Accrued interest payable                                                                  |  |                                                   | 20,227     |   |                                                                |   | 10,608     |  
|Related party payable                                                                     |  |                                                   | 452        |   |                                                                |   | 1,686      |  
|Other liabilities                                                                         |  |                                                   | 14,133     |   |                                                                |   | (2,365     | )
|                                                                                          |  |                                                   |            |   |                                                                |   |            |  
|Net cash provided by operating activities                                                 |  |                                                   | 105,485    |   |                                                                |   | 20,164     |  
|Investing activities:                                                                     |  |                                                   |            |   |                                                                |   |            |  
|Purchase of investments in debt securities and security-related receivables               |  |                                                   | (2,711,394 | ) |                                                                |   | (2,833,286 | )
|Principal repayments from debt securities and security-related receivables                |  |                                                   | 43,047     |   |                                                                |   | 15,265     |  
|Purchase of residential mortgages and leveraged loans                                     |  |                                                   | (792,356   | ) |                                                                |   | (586,733   | )
|Principal repayments from residential mortgages and leveraged loans                       |  |                                                   | 423,897    |   |                                                                |   | 35,658     |  
|Proceeds from sale of residential mortgages and leveraged loans                           |  |                                                   | 529,680    |   |                                                                |   | 86,683     |  
|Proceeds from sale of mortgage-backed securities                                          |  |                                                   | 988,706    |   |                                                                |   |           |  
|Increase in restricted cash and warehouse deposits                                        |  |                                                   | 168,650    |   |                                                                |   | (53,717    | )
|                                                                                          |  |                                                   |            |   |                                                                |   |            |  
|Net cash used in investing activities                                                     |  |                                                   | (1,349,770 | ) |                                                                |   | (3,336,130 | )
|Financing activities:                                                                     |  |                                                   |            |   |                                                                |   |            |  
|Proceeds from repurchase agreements                                                       |  |                                                   | 191,696    |   |                                                                |   | 490,692    |  
|Repayments of repurchase agreements                                                       |  |                                                   | (3,215,965 | ) |                                                                |   | (301,560   | )
|Proceeds from issuance of CDO notes payable                                               |  |                                                   | 2,548,160  |   |                                                                |   | 2,760,955  |  
|Repayments of CDO notes payable                                                           |  |                                                   | (17,250    | ) |                                                                |   |           |  
|Proceeds from issuance of trust preferred obligations                                     |  |                                                   | 198,103    |   |                                                                |   | 249,250    |  
|Proceeds from warehouse credit facilities                                                 |  |                                                   | 898,932    |   |                                                                |   | 992,503    |  
|Repayments of warehouse credit facilities                                                 |  |                                                   | (444,133   | ) |                                                                |   | (992,503   | )
|Proceeds from issuance of recourse indebtedness                                           |  |                                                   | 208,995    |   |                                                                |   |           |  
|Repayment of recourse indebtedness                                                        |  |                                                   | (40,000    | ) |                                                                |   |           |  
|Proceeds from issuance of securitized mortgage debt                                       |  |                                                   | 1,014,600  |   |                                                                |   |           |  
|Repayments of securitized mortgage debt                                                   |  |                                                   | (40,333    | ) |                                                                |   |           |  
|Proceeds from other derivative contracts                                                  |  |                                                   | 5,143      |   |                                                                |   |           |  
|Proceeds from interest rate swaps                                                         |  |                                                   | 6,356      |   |                                                                |   | (1,728     | )
|Proceeds from issuance of preference shares of CDOs                                       |  |                                                   | 9,924      |   |                                                                |   | 77,260     |  
|Distributions to minority interest holders in CDOs                                        |  |                                                   | (14,529    | ) |                                                                |   | (3,083     | )
|Payments for deferred debt issuance costs                                                 |  |                                                   | (30,496    | ) |                                                                |   | (49,444    | )
|Proceeds from issuance of common stock                                                    |  |                                                   | 71,996     |   |                                                                |   | 102,417    |  
|Repurchase of common stock                                                                |  |                                                   | (34,534    | ) |                                                                |   |           |  
|Distributions paid to common stockholders                                                 |  |                                                   | (33,058    | ) |                                                                |   | (6,064     | )
|                                                                                          |  |                                                   |            |   |                                                                |   |            |  
|Net cash provided by financing activities                                                 |  |                                                   | 1,283,607  |   |                                                                |   | 3,318,695  |  
|                                                                                          |  |                                                   |            |   |                                                                |   |            |  
|Net change in cash and cash equivalents                                                   |  | $                                                 | 39,322     |   |                                                                | $ | 2,729      |  
|Cash and cash equivalents at the beginning of the period                                  |  |                                                   | 51,821     |   |                                                                |   | 1          |  
|                                                                                          |  |                                                   |            |   |                                                                |   |            |  
|Cash and cash equivalents at the end of the period                                        |  | $                                                 | 91,143     |   |                                                                | $ | 2,730      |  
|                                                                                          |  |                                                   |            |   |                                                                |   |            |  
|Supplemental cash flow information:                                                       |  |                                                   |            |   |                                                                |   |            |  
|Non-cash decrease in assets upon disposition of consolidated investment                   |  | $                                                 | 59,865     |   |                                                                | $ |           |  
|Non-cash decrease in liabilities upon disposition of consolidated investment              |  |                                                   | 72,831     |   |                                                                |   |           |  
|Distributions payable                                                                     |  |                                                   | 18,770     |   |                                                                |   | 13,157     |  

See accompanying notes.



4



---

##### Table of Contents

Alesco Financial Inc.

Notes to Consolidated Financial Statements

As of September 30, 2007

(Unaudited)

NOTE 1: THE COMPANY

Alesco Financial Trust was organized as a Maryland real estate investment trust on October 25, 2005 and commenced operations on January 31,
2006. On January 31, 2006, February 2, 2006, and March 1, 2006, Alesco Financial Trust completed the sale of 11,107,570 common shares of beneficial interest at an offering price of $10.00 per share in a private offering. Alesco
Financial Trust received proceeds from this offering of $102.4 million, net of placement fees and offering costs.

On October 6, 2006,
Alesco Financial Trust completed its merger with Alesco Financial Inc. (formerly Sunset Financial Resources, Inc.). Pursuant to the terms of the Amended and Restated Agreement and Plan of Merger, as amended by letter agreements dated
September 5, 2006 and September 29, 2006, upon the completion of the merger each share of beneficial interest of Alesco Financial Trust was converted into 1.26 shares of common stock of Sunset Financial Resources, Inc.
(Sunset), which resulted in the issuance of 14,415,530 shares of common stock. In accordance with U.S. generally accepted accounting principles (GAAP) the transaction was accounted for as a reverse acquisition, and Alesco
Financial Trust was deemed to be the accounting acquirer and all of Sunsets assets and liabilities were required to be revalued as of the acquisition date. As used in these consolidated financial statements, the term the Company,
we, us and our refer to the operations of Alesco Financial Trust from January 31, 2006 through October 6, 2006, and the combined operations of the merged company subsequent to October 6, 2006.
Sunset refers to the historical operations of Sunset Financial Resources, Inc. through October 6, 2006, the merger date.

Sunset was incorporated in Maryland on October 6, 2003, completed its initial public offering of common stock on March 22, 2004 and was traded on the New York Stock Exchange (the NYSE) under the ticker symbol
SFO. Sunset elected to be taxed as a real estate investment trust (REIT) for U.S. Federal income tax purposes and the Company intends to continue to comply with these tax provisions. On October 9, 2006, the Company began
trading on the NYSE under the ticker symbol AFN. On November 27, 2006, the Company closed a public offering of 30,360,000 shares of the Companys common stock, par value $0.001 per share, at a public offering price of $9.00 per
share, net of placement fees and offering costs. On June 25, 2007, the Company closed a public offering of 8,000,000 shares of the Companys common stock, par value $0.001 per share, at a public offering price of $9.25 per share, net of
placement fees and offering costs. Additionally, the Company repurchased 3,410,600 shares of its common stock at $9.55 and 420,800 shares of its common stock at a weighted average price per share of $4.64 during the three-month periods ended
June 30, 2007 and September 30, 2007, respectively.

The Company is a specialty finance company formed to invest primarily in
certain target asset classes identified by Cohen Brothers, LLC (which does business as Cohen & Company) (Cohen) and its affiliates. The Company is externally managed and advised by Cohen & Company Management, LLC (the
Manager), an affiliate of Cohen, pursuant to a management agreement (the Management Agreement). Since 2001, Cohen, a specialized research, investment banking and asset management firm, has provided financing to small and
mid-sized companies in financial services, real estate and other sectors.

The Companys objective is to generate attractive
risk-adjusted returns and predictable cash distributions for its stockholders by investing primarily in the following target asset classes:



| |  |  | subordinated debt financings originated by Cohen or third parties, primarily in the form of trust preferred securities (TruPS) issued by banks or bank
holding companies and insurance companies, and surplus notes issued by insurance companies; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | leveraged loans made to small and mid-sized companies in a variety of industries characterized by companies with relatively low volatility and overall leverage
compared to their industry peers, including the consumer products and manufacturing industries.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



5



---

##### Table of Contents

| |  |  | mortgage loans, other real estate-related senior and subordinated debt securities, residential mortgage-backed securities (RMBS) and commercial
mortgage-backed securities (CMBS)
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company typically finances investments in these target asset classes
on a short-term basis with on and off-balance sheet warehouse facilities and on a long-term basis with securitization vehicles, including collateralized debt obligations (CDOs) and collateralized loan obligations (CLOs).

The Company may also invest opportunistically from time to time in other types of investments within its Managers and Cohens
areas of expertise and experience, subject to maintaining its qualification as a REIT and an exemption from regulation under the Investment Company Act of 1940, as amended.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited interim condensed consolidated financial statements have been prepared by management in accordance with GAAP. Certain
information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations, although we believe that the disclosures
included are adequate to make the information presented not misleading. The unaudited interim consolidated financial statements should be read in conjunction with our audited financial statements as of and for the period from January 31, 2006
through December 31, 2006, included in our Annual Report on Form 10-K. See Item 15Exhibits and Financial Statement Schedules included in our Annual Report on Form 10-K for the year ended December 31, 2006. In the
opinion of management, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our consolidated financial position and consolidated results of operations and cash flows are included. The results of operations
for the interim periods presented are not necessarily indicative of the results for the full year.

The preparation of consolidated
financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.

Principles of Consolidation

The consolidated financial statements reflect the accounts of the Company and its majority-owned and/or controlled subsidiaries and those entities for which the Company is determined to be the primary beneficiary in accordance with
Financial Accounting Standard Board (FASB) Interpretation No. 46R, Consolidation of Variable Interest Entities (FIN 46R). The portions of these entities to which the Company does not have an economic interest
are presented as minority interests in the consolidated financial statements. The creditors of each variable interest entity (VIE) consolidated within the Companys consolidated financial statements have no recourse to the general
credit of the Company. The Companys maximum exposure to loss as a result of its involvement with each VIE is the capital or first-loss deposit that the Company has invested in the preference shares or debt of the CDO, CLO or other types of
securitization structures. All significant intercompany accounts and transactions have been eliminated in consolidation.

When the Company
obtains an explicit or implicit interest in an entity, the Company evaluates the entity to determine if the entity is a VIE, and, if so, whether or not the Company is deemed to be the primary beneficiary of the VIE in accordance with FIN 46R. The
Company consolidates VIEs of which the Company is deemed to be the primary beneficiary or non-VIEs which the Company controls. The primary beneficiary of a VIE is the variable interest holder that absorbs the majority of the variability in the
expected losses or potentially the residual returns of the VIE. When determining the primary beneficiary of a VIE, the Company considers its aggregate explicit and implicit variable interests as a single variable interest. If the Companys
variable interest absorbs the majority of the variability in the expected losses or the residual returns of the VIE, the Company is considered the primary beneficiary of the VIE. The Company reconsiders its determination of whether an entity is a
VIE and whether the Company is the primary beneficiary of such VIE if certain events occur. If the Company determines that it is no longer the primary beneficiary of a VIE, the deconsolidation of the VIE is accounted for as a sale of the entity for
no proceeds. In the case of non-VIEs or VIEs where the Company is not deemed to be the primary beneficiary and the Company does not control the entity, but has the ability to exercise significant influence over the entity, the Company accounts for
its investment under the equity method.

The Company has determined that certain special purpose trusts formed by third party issuers of
TruPS to issue such securities are VIEs (Trust VIEs) and that the holder of the majority of the TruPS issued by the Trust VIEs would be the primary beneficiary of the special purpose trust. In most instances, the Company is the primary
beneficiary of the Trust VIEs because it holds, either explicitly or implicitly, the majority of the TruPS issued by the Trust VIEs. Certain TruPS issued by Trust VIEs are initially financed directly by CDOs, through the Companys on-balance
sheet warehouse facilities or through the Companys off-balance sheet



6



---

##### Table of Contents

warehouse facilities. Under the TruPS-related off-balance sheet warehouse agreements, the Company usually deposits cash collateral with an investment bank
and bears the first dollar risk of loss, up to the Companys collateral deposit, if an investment held under the warehouse facility is liquidated at a loss. This arrangement causes the Company to hold an implicit interest in the Trust VIEs that
issued TruPS held by warehouse providers. The primary assets of the Trust VIEs are subordinated debentures issued by third party sponsors of the Trust VIEs in exchange for the TruPS proceeds and the common equity securities of the Trust VIE. These
subordinated debentures have terms that mirror the TruPS issued by the Trust VIEs. Upon consolidation of the Trust VIEs, these subordinated debentures, which are assets of the Trust VIE, are included in the Companys consolidated financial
statements and the related TruPS are eliminated. Pursuant to Emerging Issues Task Force Issue No. 85-1: Classifying Notes Received for Capital Stock, subordinated debentures issued to Trust VIEs as payment for common equity
securities issued by Trust VIEs to third party sponsors are recorded net of the common equity securities issued.

Investments

The Company invests primarily in debt securities, residential and commercial mortgage portfolios, and leveraged loans and may invest in other types of
real estate-related assets. The Company accounts for its investments in debt securities under Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in Debt and Equity Securities, as amended and
interpreted (SFAS No. 115), and designates each investment as a trading security, an available-for-sale security, or a held-to-maturity security based on managements intent at the time of acquisition. Under SFAS No. 115,
trading securities are recorded at their fair value each reporting period with fluctuations in fair value reported as a component of earnings. Available-for-sale securities are recorded at fair value with changes in fair value reported as a
component of other comprehensive income (loss). Fair value of investments is based on quoted market prices from independent pricing sources, or when quoted market prices are not available because certain securities do not actively trade in the
public markets, from internal pricing models. These internal pricing models include discounted cash flow analyses developed by management using current interest rates, specific issuer information and other market data for securities without an
active market. Managements estimate of fair value requires significant management judgment and is subject to a high degree of variability based upon market conditions, the availability of specific issuer information and managements
assumptions. Upon the sale of a security, the realized gain or loss is computed on a specific identification basis and is recorded as a component of earnings in the respective period.

The Company accounts for its investments in subordinated debentures owned by Trust VIEs that the Company consolidates as available-for-sale securities.
These Trust VIEs have no ability to sell, pledge, transfer or otherwise encumber the company or the assets of the company until such subordinated debentures maturity. The Company accounts for investments in securities where the transfer meets
the criteria under Statement of Financial Accounting Standards No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (SFAS No. 140) as a financing at amortized cost.
The Companys investments in security-related receivables represent interests in securities that were transferred to CDO securitization entities by transferors that maintain some level of continuing involvement.

The Company exercises judgment to determine whether an investment security has sustained an other-than-temporary decline in value. If the Company
determines that an investment security has sustained an other-than-temporary decline in its fair value, the investment security is written down to its fair value by a charge to earnings, and the Company establishes a new cost basis for the
investment. The Companys evaluation of an other-than-temporary decline is dependent on specific facts and circumstances relating to the particular investment. Factors that the Company considers in determining whether an other-than-temporary
decline in fair value has occurred include, but are not limited to: the estimated fair value of the investment in relation to its cost basis; the length of time the security has had a decline in estimated fair value below its amortized cost; the
financial condition of the related entity and industry events; changes in estimated cash flows from the investment; external credit ratings and recent downgrades of such credit ratings; and the intent and ability of the Company to hold the
investment for a sufficient period of time to allow for recovery in the fair value of the investment.

For subordinated MBS, the Company
performs impairment analyses in accordance with Emerging Issues Task Force Issue No. 99-20, Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets (EITF
No. 99-20), and management will record an impairment write-down if the investment is deemed to be impaired.

The Company
accounts for its investments in residential and commercial mortgages and leveraged loans at amortized cost. The carrying value of these investments is adjusted for origination discounts/premiums, nonrefundable fees and direct costs for originating
loans which are amortized into income over the terms of the loans using the effective yield method adjusted for the effects of estimated prepayments based on Statement of Financial Accounting Standards No. 91, Accounting for Nonrefundable
Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of Leases (SFAS No. 91).



7



---

##### Table of Contents

The Company maintains an allowance for residential and commercial mortgages and leveraged loan losses
based on managements evaluation of known losses and inherent risks in the portfolios, for example, historical and industry loss experience, economic conditions and trends, estimated fair values, the quality of collateral and other relevant
quantitative and qualitative factors. Specific allowances for losses may be established for potentially impaired loans based on a comparison of the recorded carrying value of the loan to either the present value of the loans expected cash
flow, the loans estimated market price or the estimated fair value of the underlying collateral. The allowance is increased by charges to operations and decreased by charge-offs (net of recoveries).

Transfers of Financial Assets

The Company
accounts for transfers of financial assets under SFAS No. 140 as either sales or financing arrangements. Transfers of financial assets that result in sale accounting are those in which (a) the transfer legally isolates the transferred
assets from the transferor, (b) the transferee has the right to pledge or exchange the transferred assets and no condition both constrains the transferees right to pledge or exchange the assets and provides more than a trivial benefit to
the transferor, and (c) the transferor does not maintain effective control over the transferred assets. If the transfer does not meet each of these criteria, the transfer is accounted for as a financing arrangement. Dispositions of financial
assets that are treated as sales are removed from the Companys accounts with any realized gain (loss) reflected in earnings during the period of sale. Dispositions of financial assets that are treated as financings are maintained on the
balance sheet with proceeds received from the legal transfer reflected as secured borrowings and no gain or loss is recognized.

Revenue Recognition

The Company recognizes interest income from investments in debt and other securities, residential and commercial mortgages, and
leveraged loans over the estimated life of the underlying financial instruments on an estimated yield to maturity basis.

In accordance
with Emerging Issues Task Force Issue No. 99-20, Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets (EITF No. 99-20), the Company recognizes
interest income from purchased interests in certain financial assets, including certain subordinated MBS, on an estimated effective yield to maturity basis. Management estimates the current yield on the amortized cost of the investment based on
estimated cash flows after considering prepayment and credit loss experience. The adjusted yield is then applied prospectively to recognize interest income for the next quarterly period.

Derivative Instruments

The Company uses derivative financial instruments to attempt to hedge
all or a portion of the interest rate risk associated with its borrowings. In accordance with Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended and
interpreted (SFAS No. 133), the Company measures each derivative instrument (including certain derivative instruments embedded in other contracts) at fair value and records such amounts in its consolidated balance sheet as either an
asset or liability. For derivatives designated as cash flow hedges, the effective portions of changes in the fair value of the derivative are reported in other comprehensive income (loss). Changes in the ineffective portions of cash flow hedges are
recognized in earnings. For derivatives not designated as hedges, the changes in fair value are recorded in earnings.

Accounting for Off-Balance
Sheet Arrangements

The Company may maintain certain warehouse financing arrangements with various investment banks that are
accounted for as off-balance sheet arrangements. The Company receives the difference between the interest earned on the investments under the warehouse facilities and the interest charged by the warehouse providers from the dates on which the
respective investments were acquired. Under the warehouse agreements, the Company is typically required to deposit cash collateral with the warehouse provider and as a result, the Company bears the first dollar risk of loss, up to the warehouse
deposit, if (i) an investment funded through the warehouse facility becomes impaired or (ii) a CDO is not completed by the end of the warehouse period, and in either case, the warehouse provider is required to liquidate the securities at a
loss. These off-balance sheet arrangements are not consolidated because the collateral assets are maintained on the balance sheet of the warehouse providers. However, since the Company holds an implicit variable interest in many entities funded
under its TruPS-related warehouse facilities, the Company often does consolidate the Trust VIEs while the TruPS they issue are held on the warehouse facilities. The Company records the cash collateral as warehouse deposits in its financial
statements. The net amount earned from these warehouse facilities and any obligation associated with the warehouse arrangement are considered free-standing derivatives and are recorded at fair value in the financial statements with changes in fair
value reflected in earnings in the respective period.



8



---

##### Table of Contents

Income Taxes

For tax purposes, Sunset is deemed to have acquired Alesco Financial Trust on October 6, 2006. Sunset has elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as
amended, and subsequent to the merger the Company continues to comply with these requirements. Accordingly, the Company generally will not be subject to U.S. federal income tax to the extent of its distributions to stockholders and as long as
certain asset, income, distribution and share ownership tests are met. If the Company were to fail to meet these requirements, it would be subject to U.S. federal income tax, which could have a material adverse impact on its results of operations
and amounts available for distributions to its stockholders. Management believes that all of the criteria to maintain the Companys REIT qualification have been met for the applicable periods, but, there can be no assurances that these criteria
will continue to be met in subsequent periods.

The Company maintains domestic taxable REIT subsidiaries (TRSs), which may be
subject to U.S. federal, state and local income taxes. Current and deferred taxes are provided for on the portion of earnings/(losses) recognized by the Company with respect to its interest in domestic TRSs. Deferred income tax assets and
liabilities are computed based on temporary differences between the GAAP consolidated financial statements and the federal and state income tax basis of assets and liabilities as of the consolidated balance sheet date. We evaluate the realizability
of our deferred tax assets and recognize a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion or all of our deferred tax assets will not be realized. When evaluating the realizability of
our deferred tax assets, we consider estimates of expected future taxable income, existing and projected book/tax differences, tax planning strategies available, and the general and industry specific economic outlook. This realizability analysis is
inherently subjective, as it requires management to forecast our business and general economic environment in future periods. Changes in estimate of deferred tax asset realizability, if any, are included in income tax expense on the consolidated
income statements.

Certain TRS entities are domiciled in the Cayman Islands and, accordingly, taxable income generated by these entities
may not be subject to local income taxation, but generally will be included in the Companys income on a current basis, whether or not distributed. Upon distribution of any previously included income to the Company, no incremental U.S. federal,
state, or local income taxes would be payable by the Company.

Recent Accounting Pronouncements

In February 2006, the FASB issued Statement of Financial Accounting Standards No. 155, Accounting for Certain Hybrid Financial
Instruments (SFAS No. 155). SFAS No. 155 amends SFAS No. 133 and SFAS No. 140 and eliminates the guidance in SFAS No. 133 Implementation Issue No. D1, Application of Statement 133
to Beneficial Interests in Securitized Financial Assets, which provided that beneficial interests in securitized financial assets are not subject to SFAS No. 133. Under SFAS No. 155, an entity may irrevocably elect to measure a
hybrid financial instrument that would otherwise require bifurcation at fair value in its entirety on an instrument-by-instrument basis. SFAS No. 155 clarifies which interest-only strips are not subject to the requirements of
SFAS No. 133, establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring
bifurcation, and amends SFAS No. 140 to eliminate the prohibition on a qualifying special purpose entity from holding certain derivative financial instruments. SFAS No. 155 is effective for all financial instruments that we acquire or
issue after January 1, 2007. Management adopted SFAS No. 155 in the first quarter of 2007 and the adoption of SFAS No. 155 did not have a material effect on our consolidated financial statements.

In July 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxesan interpretation of FASB Statement
No. 109 (FIN 48), and we adopted the provisions of FIN 48 on January 1, 2007. We did not have any unrecognized tax benefits or expenses and there was no effect on our financial condition or results of operations as a
result of adopting FIN 48. We are subject to federal, state and local tax examinations for all periods since the inception of Sunset in 2003. Our policy is that we recognize interest and penalties accrued on any unrecognized tax benefits as a
component of income tax expense. As of the date of adoption of FIN 48, we did not have any accrued interest or penalties associated with any unrecognized tax benefits.

In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 defines fair value as the price
that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The statement also establishes a framework for measuring fair value by creating a three-level fair
value hierarchy that ranks the quality and reliability of information used to determine fair value, and requires new disclosures of assets and liabilities measured at fair value based on their level in the hierarchy. Management is continuing to
evaluate the impact that SFAS No. 157 may have on our financial position or results of operations.

In February 2007, the FASB issued
Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS No. 159). SFAS No. 159 provides entities with an irrevocable option to report
most financial assets and liabilities at fair value, with subsequent changes in fair value reported in earnings. The election can be applied on an instrument-by-instrument basis. SFAS No. 159 establishes presentation and disclosure requirements
designed to facilitate



9



---

##### Table of Contents

comparisons between entities that choose different measurement attributes for similar types of assets and liabilities, and will become effective for the
Company on January 1, 2008. The Company anticipates that the adoption of SFAS No. 159 will allow the Company to recognize in its consolidated income statement the changes in the fair value of CDO notes payable that finance our investments
in MBS, TruPS and subordinated debentures. The Companys CDO financing typically results in match-funding between the assets and liabilities of the CDO. Management expects that upon the adoption of SFAS No. 159 the match-funded nature of
the assets and liabilities will result in changes in fair value of our assets being significantly offset by changes in the fair value of our CDO notes payable liabilities. However, management continues to evaluate the impact that SFAS No. 159
may have on our reported financial position and results of operations.

NOTE 3: INVESTMENTS IN SECURITIES AND SECURITY-RELATED RECEIVABLES

The following table summarizes the Companys investments in available-for-sale debt securities, as of September 30, 2007:



|                                         |  |                        |           |                      |   |                       |  |   |                     |   |                       |   |           |                  |     |   |  |     
|---------------------------------------- |  | ---------------------- | --------- | -------------------- | - | --------------------- |  | - | ------------------- | - | --------------------- | - | --------- | ---------------- | --- | - |  | ----
|Investment Description                   |  | AmortizedCost          |           | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | EstimatedFair Value |   | WeightedAverageCoupon |   |           | Years toMaturity
|                                         |  | (dollars in thousands)
|TruPS and subordinated debentures        |  | $                      | 4,840,525 |                      | $ | 19,465                |  | $ | (677,928            | ) |                       | $ | 4,182,062 |                  | 7.1 | % |  | 28.7
|MBS                                      |  |                        | 3,406,700 |                      |   | 591                   |  |   | (580,318            | ) |                       |   | 2,826,973 |                  | 6.1 | % |  | 5.7 
|                                         |  |                        |           |                      |   |                       |  |   |                     |   |                       |   |           |                  |     |   |  |     
|Total available-for-sale debt securities |  | $                      | 8,247,225 |                      | $ | 20,056                |  | $ | (1,258,246          | ) |                       | $ | 7,009,035 |                  | 6.6 | % |  | 18.2
|                                         |  |                        |           |                      |   |                       |  |   |                     |   |                       |   |           |                  |     |   |  |     

TruPS included above as available-for-sale debt securities include (a) investments in TruPS
issued by Trust VIEs of which the Company is not the primary beneficiary and which the Company does not consolidate and (b) transfer of investments in TruPS to the Company that were accounted for as a sale pursuant to SFAS No. 140.
Subordinated debentures included above represents the primary assets of Trust VIEs that the Company consolidates pursuant to FIN 46R.

The
following table summarizes the Companys investments in security-related receivables, as of September 30, 2007:



|                             |  |                        |         |                       |     |   |                  |      |                     |   |        
|---------------------------- |  | ---------------------- | ------- | --------------------- | --- | - | ---------------- | ---- | ------------------- | - | -------
|Investment Description       |  | AmortizedCost          |         | WeightedAverageCoupon |     |   | Years toMaturity |      | EstimatedFair Value
|                             |  | (dollars in thousands)
|Security-related receivables |  | $                      | 716,725 |                       | 7.7 | % |                  | 28.0 |                     | $ | 663,453

The Companys investments in security-related receivables represents securities owned by CDO
entities that are collateralized by TruPS and subordinated debentures owned by a consolidated subsidiary where the transfers are accounted for as financings under SFAS No. 140. These transactions are accounted for as financings due to certain
constraints that limit further pledging or exchanging of the assets and the continuing involvement of investment banks with each of these transactions.

The following table summarizes ratings of our available-for-sale MBS investments included in our Kleros Real Estate CDOs (categorized based on fair value as of September 30, 2007 as rated by Standard &
Poors (S&P) as of October 30, 2007):



|                    |  |                              |           |                                    |       |   |                                          |   |                                  |  |       |                                         |  |                                     |         |  |       |  
|------------------- |  | ---------------------------- | --------- | ---------------------------------- | ----- | - | ---------------------------------------- | - | -------------------------------- |  | ----- | --------------------------------------- |  | ----------------------------------- | ------- |  | ----- | -
|S&P Rating Category |  | Total MBS perRating Category |           | % of Total MBS per Rating Category |       |   | Amount ofSubprime perRating Category (1) |   | % of Subprime perRating Category |  |       | Amount ofSecond-Lien perRating Category |  | % of Second-Lien perRating Category |        
|                    |  | (dollars in thousands)       |          
|AAA                 |  | $                            | 789,448   |                                    | 28.2  | % |                                          | $ | 9,438                            |  | 1.3   | %                                       |  | $                                   |        |  | 0.0   | %
|AA+                 |  |                              | 474,625   |                                    | 17.0  | % |                                          |   | 106,387                          |  | 14.3  | %                                       |  |                                     | 45,826  |  | 20.7  | %
|AA                  |  |                              | 416,779   |                                    | 14.9  | % |                                          |   | 63,093                           |  | 8.5   | %                                       |  |                                     | 54,696  |  | 24.8  | %
|AA                 |  |                              | 158,266   |                                    | 5.6   | % |                                          |   | 63,460                           |  | 8.6   | %                                       |  |                                     | 4,561   |  | 2.1   | %
|A+                  |  |                              | 262,893   |                                    | 9.4   | % |                                          |   | 139,666                          |  | 18.9  | %                                       |  |                                     | 21,481  |  | 9.7   | %
|A                   |  |                              | 228,800   |                                    | 8.2   | % |                                          |   | 116,171                          |  | 15.7  | %                                       |  |                                     | 26,979  |  | 12.2  | %
|A                  |  |                              | 106,847   |                                    | 3.8   | % |                                          |   | 53,625                           |  | 7.2   | %                                       |  |                                     | 10,696  |  | 4.8   | %
|BBB+                |  |                              | 114,139   |                                    | 4.1   | % |                                          |   | 61,162                           |  | 8.3   | %                                       |  |                                     | 8,791   |  | 4.0   | %
|BBB                 |  |                              | 67,406    |                                    | 2.4   | % |                                          |   | 34,578                           |  | 4.7   | %                                       |  |                                     | 1,815   |  | 0.8   | %
|BBB                |  |                              | 15,991    |                                    | 0.6   | % |                                          |   | 12,421                           |  | 1.7   | %                                       |  |                                     | 339     |  | 0.2   | %
|BB+ and below       |  |                              | 163,029   |                                    | 5.8   | % |                                          |   | 79,864                           |  | 10.8  | %                                       |  |                                     | 45,718  |  | 20.7  | %
|                    |  |                              |           |                                    |       |   |                                          |   |                                  |  |       |                                         |  |                                     |         |  |       |  
|Total               |  | $                            | 2,798,223 |                                    | 100.0 | % |                                          | $ | 739,865                          |  | 100.0 | %                                       |  | $                                   | 220,902 |  | 100.0 | %
|                    |  |                              |           |                                    |       |   |                                          |   |                                  |  |       |                                         |  |                                     |         |  |       |  

---

|(1) | We generally consider a loan to a borrower with a credit score of less than 625 to be a subprime loan.
|--- | ------------------------------------------------------------------------------------------------------

During the three-months ended September 30, 2007 and through October 30, 2007, 414 Kleros Real Estate MBS with an aggregate principal amount of
$1.8 billion were downgraded by rating agencies and 40 Kleros Real Estate MBS with an aggregate principal amount of $166.8 million were placed on negative watch by rating agencies. These amounts represented 45.4% and 4.2%, respectively, of the
aggregate principal amount of our Kleros Real Estate MBS portfolio at September 30, 2007. As a result of the recent rating agencies downgrade activity the Company has 210 Kleros Real Estate MBS with an aggregate principal amount of $847.1
million or 21.3% of the aggregate principal amount of our Kleros Real Estate MBS portfolio at September 30, 2007, that are below investment grade. Seventy-three percent of the Kleros Real Estate MBS that have been downgraded to date are
collateralized by loans to subprime borrowers and second lien loans. As of September 30, 2007, the Company is not aware of any payment defaults in the Kleros Real Estate MBS portfolio.



10



---

##### Table of Contents

During the three-months and nine-months ended September 30, 2007, the Company recorded
other-than-temporary impairments of $521.3 million and $590.2 million, respectively, in its consolidated Kleros Real Estate MBS portfolio. Additionally, during the three-months and nine-months ended September 30, 2007 the Company recorded $12.2
million and $17.8 million, respectively, of impairments on other non-consolidated CDO investments that are primarily collateralized by MBS. As of September 30, 2007, the Company had investments in other non-consolidated CDO investments with a fair
value of $27.2 million, which is net of the $17.8 million of impairments mentioned above. The Company recorded other-than-temporary impairments primarily because of significant increases in the estimated cumulative default rates of the underlying
collateral of the respective MBS, which resulted in significant decreases to the Companys estimates of the future cash flows of the respective MBS. Other-than-temporary impairments are recorded within impairment on investments in the
consolidated statement of income/(loss).

The Company recorded unrealized losses on available-for-sale MBS in the amount of $579.7 million
in accumulated other comprehensive loss as of September 30, 2007. Included in the $579.7 million is $470.3 million of unrealized losses in the consolidated Kleros Real Estate CDOs mentioned below in excess of the Companys equity
investment. The unrealized losses related to 217 MBS with an aggregate principal amount of $294.6 million collateralized by loans to subprime borrowers and second lien loans. Forty-three MBS with an aggregate principal amount of $188.7 million were
in a loss position for twelve months, which was the maximum length of time the investments were in an unrealized loss position. The unrealized losses as of September 30, 2007 were not deemed to be other-than-temporary impairments based upon the
length of time and the extent to which the fair value has been less than cost, review of the current interest rate environment, the underlying credit rating of the issuers, anticipated volatility and illiquidity in the market, discounted cash flow
analysis performed by the Company and our intent and ability to retain the investments for a period of time sufficient to allow for recovery in fair value, which may be maturity. The Company determined that these unrealized losses resulted from
volatility in interest rates, widening of credit spreads and other qualitative factors relating to macro-credit conditions in the residential mortgage market. Additionally, as of September 30, 2007 management determined that the subordination
levels below these MBS investments adequately protect our ability to recover our investment, and that our estimates of anticipated future cash flows from the MBS investments has not been adversely impacted by the deterioration in the credit
worthiness of the specific MBS issuers.

During the nine-months ended September 30, 2007, the $579.7 million of unrealized losses on
MBS and the $590.2 million of other-than-temporary impairments on MBS included $470 million of other-than-temporary impairments and $580 million of unrealized losses in excess of our $120 million economic exposure to these investments. Our maximum
loss from investments in MBS is limited to the $120 million that the Company invested into the four Kleros Real Estate CDOs. The CDOs are governed by legal indentures that provide the Company with no rights to the MBS assets and provide the CDO
noteholders with no recourse to the Company. The four Kleros Real Estate CDOs are consolidated in accordance with FIN 46R, which requires that the Company record the financial position and results of operations of the CDOs in its consolidated
financial statements, without consideration that the Companys maximum economic exposure to loss is $120 million. Upon the maturity or deconsolidation of the Kleros Real Estate CDOs, we anticipate that the Company would recognize a gain equal
to the previously recognized losses in excess of $120 million.

As of September 30, 2007 the Company has recorded $658.5 million of
unrealized losses on its available-for-sale TruPS portfolio in accumulated other comprehensive loss. The Company determined that these unrealized losses resulted from widening of credit spreads, volatility in interest rates, and other qualitative
factors relating to macro-credit conditions. The unrealized losses as of September 30, 2007 were not deemed to be other-than-temporary impairments based upon the length of time and the extent to which the fair value has been less than cost,
review of the current interest rate environment, the underlying credit rating of the issuers, anticipated volatility and illiquidity in the market, discounted cash flow analysis performed by the Company and our intent and ability to retain the
investments for a period of time sufficient to allow for recovery in fair value, which may be maturity.

Proceeds from the sales of
available-for-sale MBS were $988.7 million. The Company utilized a significant portion of the proceeds to pay down short-term financing related to these MBS during the nine-month period ended September 30, 2007. Included within loss on the sale
of assets in the consolidated statement of income/(loss) are gross realized losses of 13.6 million during the nine-month period ended September 30, 2007. For purposes of determining realized losses, the cost of securities sold is based on
specific identification.

All of the Companys investments in TruPS, subordinated debentures and MBS collateralize debt issued through
CDO entities, consolidated Trust VIEs, or warehouse credit facilities. The assets of the Companys consolidated CDOs collateralize the debt of such entities and are not available to the Companys general creditors. Similarly, the debt of
such entities is not recourse to the Company.



11



---

##### Table of Contents

NOTE 4: INVESTMENTS IN RESIDENTIAL AND COMMERCIAL MORTGAGES AND LEVERAGED LOANS

The Companys investments in residential and commercial mortgages and leveraged loans are accounted for at amortized cost. The following table
summarizes the Companys investments in residential and commercial mortgages and leveraged loans as of September 30, 2007:



|                                           |  |                        |           |                               |   |        |                |  |                |           |                     |       |  |                                |   |  |          
|------------------------------------------ |  | ---------------------- | --------- | ----------------------------- | - | ------ | -------------- |  | -------------- | --------- | ------------------- | ----- |  | ------------------------------ | - |  | ---------
|                                           |  | UnpaidPrincipalBalance |           | UnamortizedPremium/(Discount) |   |        | CarryingAmount |  | Numberof Loans |           | AverageInterestRate |       |  | AverageContractualMaturityDate
|                                           |  | (dollars in thousands)
|5/1 Adjustable rate residential mortgages  |  | $                      | 719,987   |                               | $ | 7,085  |                |  | $              | 727,072   |                     | 1,723 |  | 6.4                            | % |  | July 2036
|7/1 Adjustable rate residential mortgages  |  |                        | 255,130   |                               |   | 3,758  |                |  |                | 258,888   |                     | 582   |  | 6.6                            | % |  | Dec 2036 
|10/1 Adjustable rate residential mortgages |  |                        | 81,261    |                               |   | 1,444  |                |  |                | 82,705    |                     | 210   |  | 6.8                            | % |  | Sept 2036
|Commercial Loan (1)                        |  |                        | 11,746    |                               |   |       |                |  |                | 9,500     |                     | 1     |  | 21.0                           | % |  | Jan 2006 
|Leveraged loans                            |  |                        | 852,076   |                               |   | (919   | )              |  |                | 851,157   |                     | 382   |  | 8.7                            | % |  | Mar 2013 
|                                           |  |                        |           |                               |   |        |                |  |                |           |                     |       |  |                                |   |  |          
|Total                                      |  | $                      | 1,920,200 |                               | $ | 11,368 |                |  | $              | 1,929,322 |                     | 2,898 |  | 7.4                            | % |  |          
|                                           |  |                        |           |                               |   |        |                |  |                |           |                     |       |  |                                |   |  |          

---

|(1) | Weighted-average interest rate excludes non-interest accruing commercial loan.
|--- | ------------------------------------------------------------------------------

The Company maintains an allowance for residential and commercial mortgages and leveraged loan losses based on managements evaluation of known losses and inherent risks in the portfolios, which considers
historical and industry loss experience, economic conditions and trends, estimated fair values and the quality of collateral and other relevant quantitative and qualitative factors. Specific allowances for losses are established for potentially
impaired loans based on a comparison of the recorded carrying value of the loan to either the present value of the loans expected cash flow, the loans estimated market price or the estimated fair value of the underlying collateral. The
allowance is increased by charges to operations and decreased by charge-offs (net of recoveries). As of September 30, 2007, the Company maintained an allowance for loan losses of $11.4 million.

During the nine-month period ended September 30, 2007, the Company sold approximately $517.6 million of adjustable rate residential mortgages at a
realized loss of $2.0 million. In connection with the sale of the assets and repayment of related financings, the Company terminated a portion of certain interest rate swap contracts and recorded a realized gain of $3.5 million in earnings.

During the three-months ended September 30, 2007, the Company reclassified 14 residential mortgage loans with a fair value of $5.8
million to real estate owned (REO). The Company records REO property at fair value within other assets in its consolidated balance sheet. During the three-months ended September 30, 2007, the Company recorded a charge-off of $1.5 million as a
result of foreclosing on these properties.

As of September 30, 2007, approximately $1.1 billion of the carrying value of the
Companys residential mortgages was pledged as collateral for securitized mortgage debt. In addition, all of the carrying value of the Companys leveraged loan portfolio is pledged as collateral for CDO notes payable.

As of September 30, 2007, 46.3% of the carrying value of the Companys investment in residential mortgages was concentrated in residential
mortgages collateralized by property in California.



12



---

##### Table of Contents

NOTE 5: INDEBTEDNESS

The following table summarizes the Companys total indebtedness (includes recourse and non-recourse indebtedness) as of September 30, 2007:



|                                           |  |                        |            |                    |               |                                      |     |   |                            |             
|------------------------------------------ |  | ---------------------- | ---------- | ------------------ | ------------- | ------------------------------------ | --- | - | -------------------------- | ------------
|Description                                |  | CarryingAmount         |            | Interest RateTerms |               | CurrentWeighted-AverageInterest Rate |     |   | AverageContractualMaturity
|                                           |  | (dollars in thousands)
|Non-recourse indebtedness:                 |  |                        |            |                    |               |                                      |     |   |                            |             
|Trust preferred obligations                |  |                        | 471,200    |                    | 5.8% to 11.1% |                                      | 7.0 | % |                            | January 2036
|Securitized mortgage debt, net of discount |  |                        | 974,514    |                    | 5.0% to 6.1%  |                                      | 5.8 | % |                            | March 2017  
|CDO notes payable (1)                      |  |                        | 9,028,176  |                    | 5.6% to 6.0%  |                                      | 5.9 | % |                            | April 2040  
|Warehouse credit facilities                |  |                        | 557,126    |                    | 5.6% to 6.0%  |                                      | 5.7 | % |                            | January 2008
|                                           |  |                        |            |                    |               |                                      |     |   |                            |             
|Total non-recourse indebtedness            |  | $                      | 11,031,016 |                    |               |                                      |     |   |                            |             
|                                           |  |                        |            |                    |               |                                      |     |   |                            |             
|Recourse indebtedness:                     |  |                        |            |                    |               |                                      |     |   |                            |             
|Junior subordinated debentures             |  | $                      | 49,614     |                    | 9.5%          |                                      | 9.5 | % |                            | August 2036 
|Contingent convertible debt                |  |                        | 140,000    |                    | 7.6%          |                                      | 7.6 | % |                            | May 2027    
|                                           |  |                        |            |                    |               |                                      |     |   |                            |             
|Total recourse indebtedness                |  | $                      | 189,614    |                    |               |                                      |     |   |                            |             
|                                           |  |                        |            |                    |               |                                      |     |   |                            |             
|Total borrowings                           |  | $                      | 11,220,630 |                    |               |                                      |     |   |                            |             
|                                           |  |                        |            |                    |               |                                      |     |   |                            |             

---

|(1) | Excludes CDO notes payable purchased by the Company which are eliminated in consolidation.
|--- | ------------------------------------------------------------------------------------------

Recourse indebtedness refers to indebtedness that is recourse to the general assets of the Company. As indicated in the table above, the Companys
consolidated financial statements include recourse indebtedness of $189.6 million as of September 30, 2007. Non-recourse indebtedness consists of indebtedness of consolidated VIEs which is recourse only to specific assets pledged as collateral
to the lenders. The creditors of each consolidated VIE have no recourse to the general credit of the Company. The Companys maximum exposure to loss as a result of its involvement with each VIE is the $557.5 million of capital that the Company
has invested in the preference shares or debt of the CDO, CLO or other types of securitization structures. None of the indebtedness shown in the table above subjects the Company to potential margin calls for additional pledges of cash or other
assets.

(a) Repurchase agreements

As of September 30, 2007, the Company is not financing any investments with short-term repurchase agreements that subject the Company to margin calls or potential recourse obligations in excess of posted first loss deposits.

(b) Trust preferred obligations

Trust preferred obligations finance subordinated debentures acquired by Trust VIEs that are consolidated by the Company for the portion of the total TruPS that are owned by entities outside of the consolidated group. These trust preferred
obligations bear interest at either variable or fixed rates until maturity, generally 30 years from the date of issuance. The Trust VIE has the ability to prepay the trust preferred obligation at any time, without prepayment penalty, after five
years. The Company does not control the timing or ultimate payment of the trust preferred obligations.

(c) CDO notes payable

CDO notes payable represent notes payable issued by CDO entities used to finance the acquisition of TruPS, MBS, and leveraged loans. Substantially all of
the TruPS collateralizing CDO notes payable are obligations of banks, bank holding companies and insurance companies. The obligors under the leveraged loans come from a variety of industries. Generally, CDO notes payable are comprised of various
classes of notes payable, with each class bearing interest at variable or fixed rates. The following summarizes CDO notes payable transactions during the nine-month period ended September 30, 2007:

TruPS CDO notes payable

On June 28, 2007, the
Company closed Alesco Preferred Funding XVI, Ltd., a CDO securitization that provides up to 30-year financing for banks or bank holding companies and insurance companies. Alesco Preferred Funding XVI, Ltd. received commitments for $482.8
million of CDO notes payable, all of which were issued to investors as of the closing date. Alesco Preferred Funding XVI, Ltd. also issued $26.0 million of preference shares upon closing. The Company retained $19.5 million of common and preference
shares of Alesco Preferred Funding XVI, Ltd., excluding discounts.

The CDO notes payable issued by Alesco Preferred Funding XVI, Ltd.
consist of four classes of notes bearing interest at spreads over 90-day LIBOR ranging from 32 to 225 basis points. One class of the fixed-rate notes bears interest at a fixed rate for an initial period of ten years and a floating rate for the
remaining period based on 90-day LIBOR plus 78 basis points.



13



---

##### Table of Contents

On March 29, 2007, the Company closed Alesco Preferred Funding XV, Ltd., a CDO
securitization that provides up to 30-year financing for banks or bank holding companies and insurance companies. Alesco Preferred Funding XV, Ltd. received commitments for $642.0 million of CDO notes payable, all of which were issued to investors
as of the closing date. Alesco Preferred Funding XV, Ltd. also issued $39.0 million of preference shares upon closing. The Company retained $28.8 million of common and preference shares of Alesco Preferred Funding XV, Ltd., excluding discounts.

The CDO notes payable issued by Alesco Preferred Funding XV, Ltd. consist of seven classes of notes bearing interest at spreads over
90-day LIBOR ranging from 28 to 255 basis points or at a fixed rate of 6.05%. One class of the fixed-rate notes bears interest at a fixed rate for an initial period of five years and a floating rate for the remaining period based on 90-day LIBOR
plus 115 basis points.

MBS CDO notes payable

On February 28, 2007, the Company closed Kleros Real Estate CDO IV, Ltd., a CDO securitization that provides financing for investments in MBS. Kleros Real Estate CDO IV, Ltd. received commitments for $970.0 million of CDO
notes payable. Kleros Real Estate CDO IV, Ltd. also issued $12.0 million of preference shares upon closing. The Company retained 100% of the common and preference shares of Kleros Real Estate CDO IV, Ltd. and $9.0 million of both the Class D and
Class E CDO notes payable, respectively.

The CDO notes payable issued by Kleros Real Estate CDO IV, Ltd. consist of six classes of notes
bearing interest at spreads over one-month LIBOR ranging from 19 to 64 basis points.

Leveraged loans CDO notes payable

On March 15, 2007, the Company closed Emporia Preferred Funding III, Ltd., a CDO securitization that provides financing for investments
in leveraged loans. Emporia Preferred Funding III, Ltd. received commitments for $375.8 million of CDO notes payable, of which $314.6 million were issued to investors as of September 30, 2007. Emporia Preferred Funding III, Ltd. also issued
$39.0 million of preference shares upon closing. The Company retained $31.0 million of common and preference shares of Emporia Preferred Funding III, Ltd., excluding discounts.

The CDO notes payable issued by Emporia Preferred Funding III, Ltd. consist of seven classes of notes bearing interest at spreads over 90-day LIBOR
ranging from 26 to 370 basis points.

(d) Securitized Mortgage Debt

On June 29, 2007, the Company completed an on-balance sheet, term-secured financing of approximately $1.1 billion of residential mortgage
loans. Upon the closing of this securitization transaction, the Company is no longer financing any residential mortgage loans with short-term repurchase agreement financing. In connection with this securitization, the Company entered into a
Mortgage Loan Purchase Agreement, dated as of June 29, 2007 (the MLPA), with Structured Asset Mortgage Investments II Inc. (the Depositor), a wholly-owned subsidiary of The Bear Stearns Companies Inc. Pursuant to the
MLPA, the Company transferred 2,572 conventional, first lien mortgage loans secured primarily by one- to four-family residential properties and individual condominium units (collectively, the Mortgage Loans) to the Depositor.

The Depositor established Bear Stearns ARM Trust 2007-2, a Delaware statutory trust (the Issuing Entity) pursuant to a Short Form Trust
Agreement, dated as of June 26, 2007. The Depositor transferred the Mortgage Loans to the Issuing Entity pursuant to a Sale and Servicing Agreement, dated as of June 29, 2007. The Issuing Entity issued the Bear Stearns ARM Trust 2007-2,
Mortgage-Backed Notes, Series 2007-2 as well as the notes issued pursuant to the Trust Agreement to the Depositor.

The Issuing Entity sold
$1.0 billion of senior notes to third parties and the Company retained all of the $65.2 million of subordinated notes in the structure. The senior notes consist of eight classes of notes bearing interest ranging from 5.0% to 6.0%.

The Issuing Entity is a VIE pursuant to FIN 46R and the Company is the primary beneficiary due to its one-hundred percent ownership interest in the
subordinated notes of the Issuing Entity (the issuing entity is not a QSPE). The Issuing Entity is included within the consolidated financial statements of the Company.



14



---

##### Table of Contents

(e) Warehouse Credit Facilities

As of September 30, 2007, the Companys consolidated financial statements included $557.1 million of warehouse credit facility debt in the form
of short term notes payable. Warehouse credit facility debt relates to on-balance sheet warehouse facilities typically entered into by a subsidiary of the Company that are utilized to finance the acquisition of TruPS and leveraged loans on a
short-term basis until CDO notes payable are issued to finance the investments on a longer-term basis. The Companys maximum economic exposure to loss on these warehouse credit facilities is limited to the amount of capital that the Company has
invested pursuant to the terms of the arrangements. As of September 30, 2007, the Company has invested $50.0 million of capital in these financing arrangements, which includes $30 million relating to a TruPS facility and $20 million relating to
two leverage loan facilities.

During the three-months ended September 30, 2007, the Company recognized a $2.7 million impairment of a
first-loss warehouse deposit that was held by a consolidated VIE. The first-loss deposit related to a TruPS warehouse arrangement that the Company entered into during the first quarter of 2007. The Company contributed the first-loss deposit amount
to a special purpose entity or VIE that in turn pledged the cash to an investment bank in connection with the warehouse arrangement. The VIE received notice that on September 29, 2007 it was in default on the terms of the warehouse arrangement and
that the VIE and the Company no longer had decision making rights as it relates to the exit strategy of the assets accumulated in the warehouse. The stated maturity date of the warehouse agreement was September 29, 2007. As of September 29, 2007,
the Company has deconsolidated this VIE from its consolidated financial statements because the Company is no longer the primary beneficiary of the VIE. The Company accounted for the deconsolidation of the VIE as a sale of the net assets of the
entity and recorded a $10.3 million gain on disposition of a consolidated investment. Additionally, upon determining that the deconsolidation of the assets of the VIE will be accounted for as a sale, the Company recognized an $11.2 million realized
loss on the disposition of TruPS assets included in the VIE. The net cash and economic impact of this transaction was the loss of $2.7 million, which includes the first-loss deposit and accrued but unpaid interest.

(f) Recourse Indebtedness

Revolving Credit Agreement

On March 27, 2007, the Company entered into a $40.0 million secured revolving credit agreement. The credit agreement matured on
September 27, 2007. As of the maturity date, the Company no longer has any rights or obligations under this credit agreement.

Contingent
Convertible Senior Notes

On May 15, 2007 and June 13, 2007, the Company sold $140 million aggregate principal amount of
contingent convertible senior notes. The notes are senior, unsecured obligations of the Company and rank equally in right of payment with all of the Companys existing and future unsubordinated, unsecured indebtedness. The notes are
subordinated in right of payment to the Companys existing and future secured indebtedness to the extent of such security, and structurally subordinated to any liabilities and other indebtedness of the Companys subsidiaries. The notes
will bear interest at an annual rate of 7.625%. The notes will mature on May 15, 2027.

The notes will be convertible prior to the
maturity date into cash and, if applicable, shares of the Companys common stock, par value $0.001 per share, under certain circumstances, at an initial conversion price per share of $11.70, which represents a conversion rate of approximately
85.4701 shares of common stock per $1,000 principal amount of notes. If converted, the holders of the notes will receive an amount in cash per note equal to the lesser of (i) $1,000 and (ii) the average of the daily conversion
values for each of the twenty consecutive trading days of the conversion reference period. Daily conversion value means, with respect to any trading day, the product of (1) the applicable conversion rate and (2) the
volume weighted average price of the Companys common Stock on such trading day.

The Company may redeem all or part of the notes for
cash (i) at any time prior to the date on which they mature to the extent necessary to preserve the Companys qualification as a REIT for U.S. federal income tax purposes or (ii) on or after May 20, 2012, at a redemption price
equal to 100% of the principal amount of the notes, plus accrued and unpaid interest and additional interest, if any, to, but excluding, the redemption date. The holders of the notes may require the Company to repurchase all or a portion of their
notes for cash on May 15, 2012, May 15, 2017 and May 15, 2022 for a repurchase price equal to 100% of the principal amount of the Notes, plus accrued and unpaid interest and additional interest, if any, to, but excluding, the
repurchase date.

Junior Subordinated Notes

On June 25, 2007, the Company completed the issuance and sale of $28.1 million in aggregate principal amount of TruPS issued by the Companys unconsolidated subsidiary, Alesco Capital Trust I (the Trust). The TruPS
mature on July 30, 2037 and may be called by the Company at par any time after July 30, 2012. The TruPS require quarterly distributions of interest by the Trust to the holders of the TruPS. Distributions will be payable quarterly at a
fixed interest rate equal to 9.495% per annum through the



15



---

##### Table of Contents

distribution payment date on July 30, 2012 and thereafter at a floating interest rate equal to LIBOR plus 400 basis points per annum through
July 30, 2037. The Trust simultaneously issued 870 shares of the Trusts common securities to the Company for a purchase price of $870 thousand, which constitutes all of the issued and outstanding common securities of the Trust.

The Trust used the proceeds from the sale of the TruPS together with the proceeds from the sale of the Common Securities to purchase $29.0
million in aggregate principal amount of unsecured junior subordinated notes due July 30, 2037 issued by the Company. The Company is permitted to redeem the junior subordinated notes on or after July 30, 2012. If the Company redeems any
amount of the junior subordinated notes, the Trust must redeem a like amount of the TruPS.

The Trust is a variable interest entity
pursuant to FIN 46R because the holders of the equity investment at risk do not have adequate decision making ability over the Trusts activities. Because the Companys investment in the Trusts common securities was financed directly
by the Trust as a result of its loan of the proceeds to the Company, that investment is not considered to be an equity investment at risk pursuant to FIN 46R, and the Company is not the primary beneficiary of the Trust. The Trust is not
consolidated by the Company and, therefore, the Companys consolidated financial statements include the junior subordinated notes issued to the Trust as a liability, and the investment in the Trusts common securities as an asset.

NOTE 6: DERIVATIVE FINANCIAL INSTRUMENTS

The Company may use derivative financial instruments to hedge all or a portion of the interest rate risk associated with its borrowings. The principal objective of such arrangements is to minimize the risks and/or costs associated with the
Companys operating and financial structure as well as to hedge specific anticipated transactions. The counterparties to these contractual arrangements are major financial institutions with which the Company and its affiliates may also have
other financial relationships. In the event of nonperformance by the counterparties, the Company is potentially exposed to credit loss. However, because of the high credit ratings of the counterparties, the Company does not anticipate that any of
the counterparties will fail to meet their obligations.

Cash Flow Hedges

The Company has entered into various interest rate swap contracts to hedge interest rate exposure relating to CDO notes payable and warehouse credit
facilities that are used to finance investments in our target asset classes.

Generally, the Company designates interest rate swap
contracts as hedges at inception and determines at each reporting period whether or not the interest rate hedge agreement is highly effective in offsetting interest rate fluctuations associated with the identified indebtedness. Certain of the
Companys interest rate swap contracts were not designated as interest rate hedges at inception, therefore the change in fair value during the period in which the interest rate swap contracts were not designated as hedges was recorded as an
unrealized gain/(loss) on interest rate swap contracts in the consolidated statements of income/(loss).

Credit Default Swaps

As of September 30, 2007, the Company had $114 million notional amount of credit default swap (CDS) contracts that are referenced to
certain MBS and CDOs that are trading in the public markets. The risk management objective of the CDS contracts is to potentially offset losses on our MBS portfolio. Under the terms of the CDS, the Company agrees to make periodic payments, usually
ratably over the CDS term, in exchange for the agreement by the counterparty to pay an agreed upon value for a debt instrument of a specified issuer, should the issuer enter into an event of default as defined in each particular CDS contract during
the CDS term. The Company records both realized and unrealized changes in fair value on the CDS contracts within net realized and unrealized gain/(loss) on credit default swaps in the consolidated statements of income/(loss).

Free-Standing Derivatives

The Company may
maintain off-balance sheet arrangements with investment banks that allow for short term financing of collateral prior to financing the collateral through a long term CDO transaction. Prior to the completion of certain CDO securitizations,
investments are acquired by the warehouse providers in accordance with the terms of the warehouse facilities. Pursuant to the terms of the warehouse agreements, the Company receives the difference between the interest earned on the investments under
the warehouse facilities and the interest charged by the warehouse facilities from the dates on which the respective securities are acquired. Under the warehouse agreements, the Company is required to deposit cash collateral with the warehouse
provider and as a result, the Company typically bears the first dollar risk of loss, up to the Companys warehouse deposit, if (i) an investment funded through the warehouse facility becomes impaired or (ii) a CDO is not completed by
the end of the warehouse period, and in either case, if the warehouse facility is required to liquidate the securities at a loss. Upon the completion of a CDO securitization, the cash



16



---

##### Table of Contents

collateral held by the warehouse provider is returned to the Company. The terms of the warehouse facilities generally range from three to nine months. These
arrangements are deemed to be derivative financial instruments and are recorded by the Company at fair value each accounting period with the change in fair value recorded in earnings. These arrangements represent the Companys only off-balance
sheet arrangements. As of September 30, 2007, we had approximately $1.8 million of cash collateral held by a warehouse provider pursuant to one off-balance sheet warehouse facility. During the three-months ended September 30, 2007, the
Company recognized the $1.8 million as a loss on its off-balance sheet warehouse facility. The loss was due to the decline in fair value of the TruPS assets accumulated on the warehouse facility and the amount represents one-hundred percent of the
Companys first loss deposit and accrued but not paid earnings on the warehouse arrangement. The warehouse arrangement is with a third-party investment bank and there were $67.4 million of assets on the warehouse as of September 30, 2007.
As of September 30, 2007, assets were no longer being accumulated in this facility, however the Company is working with the counterparty on the ultimate disposition of the assets. The Companys maximum loss exposure is $1.8 million. The change
in fair value is recorded within gain/(loss) on freestanding derivatives on the consolidated statement of income/(loss).

The table below
summarizes the aggregate notional amount and estimated net fair value of the Companys derivative instruments (amounts in thousands):



|                                 |  |                          |           |            |   |         |  
|-------------------------------- |  | ------------------------ | --------- | ---------- | - | ------- | -
|                                 |  | As of September 30, 2007 |          
|                                 |  | Notional                 |           | Fair Value |  
|Cash Flow Hedges:                |  |                          |           |            |   |         |  
|Interest rate swaps              |  | $                        | 2,089,109 |            | $ | (60,524 | )
|Basis swaps                      |  |                          | 385,000   |            |   | (535    | )
|Free-Standing Derivatives:       |  |                          |           |            |   |         |  
|Warehouse financing arrangements |  |                          | 1,797     |            |   | 136     |  
|Credit default swaps             |  |                          | 114,500   |            |   | 43,755  |  
|                                 |  |                          |           |            |   |         |  
|Net fair value                   |  | $                        | 2,590,406 |            | $ | (17,168 | )
|                                 |  |                          |           |            |   |         |  

The following table summarizes by derivative instrument type the effect on income for the
following periods (amounts in thousands):



|                                                          |  |                                                                       |       |   |                                                                                                |   |        |                                                                     |  |                                                                                                |       |  |   |       |  
|--------------------------------------------------------- |  | --------------------------------------------------------------------- | ----- | - | ---------------------------------------------------------------------------------------------- | - | ------ | ------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------- | ----- |  | - | ----- | -
|                                                          |  | For the nine-months ended September 30, 2007                          |       |   | For the period from January 31, 2006 to September 30, 2006                                     |  
|Type of Derivative                                        |  | Amounts Reclassified to Earnings forEffective Hedges  Gains (Losses) |       |   | AmountsReclassified toEarnings
for HedgeIneffectiveness &Non-HedgedDerivative  Gains (Losses) |   |        | AmountsReclassified toEarnings
forEffective Hedges  Gains (Losses) |  | AmountsReclassified toEarnings
for HedgeIneffectiveness &Non-HedgedDerivative  Gains (Losses) |      
|Interest rate swaps                                       |  | $                                                                     | 2,259 |   |                                                                                                | $ | (3,094 | )                                                                   |  | $                                                                                              | 7,700 |  | $ | 1,872 |  
|Basis swaps                                               |  |                                                                       |      |   |                                                                                                |   | 384    |                                                                     |  |                                                                                                |      |  |   |      |  
|Free-standing derivative                                  |  |                                                                       |      |   |                                                                                                |   | 106    |                                                                     |  |                                                                                                |      |  |   | 1,996 |  
|Credit default swaps                                      |  |                                                                       |      |   |                                                                                                |   | 45,244 |                                                                     |  |                                                                                                |      |  |   |      |  
|                                                          |  |                                                                       |       |   |                                                                                                |   |        |                                                                     |  |                                                                                                |       |  |   |       |  
|Net realized and unrealized gains (losses) on derivatives |  | $                                                                     | 2,259 |   |                                                                                                | $ | 42,640 |                                                                     |  | $                                                                                              | 7,700 |  | $ | 3,868 |  
|                                                          |  |                                                                       |       |   |                                                                                                |   |        |                                                                     |  |                                                                                                |       |  |   |       |  
|                                                          |  |                                                                      
|                                                          |  | For the three-months ended September 30, 2007                         |       |   | For the three-months ended September 30, 2006                                                  |  
|Type of Derivative                                        |  | Amounts Reclassified to Earnings forEffective Hedges Gains (Losses)  |       |   | AmountsReclassified toEarnings
for HedgeIneffectiveness &Non-HedgedDerivative  Gains (Losses) |   |        | AmountsReclassified toEarnings
forEffective Hedges  Gains (Losses) |  | AmountsReclassified toEarnings forHedgeIneffectiveness &Non-HedgedDerivative
Gains (Losses)   |      
|Interest rate swaps                                       |  | $                                                                     | (787  | ) |                                                                                                | $ | (6,191 | )                                                                   |  | $                                                                                              |      |  | $ | (675  | )
|Basis swaps                                               |  |                                                                       |      |   |                                                                                                |   | 537    |                                                                     |  |                                                                                                |      |  |   |      |  
|Free-standing derivative                                  |  |                                                                       |      |   |                                                                                                |   | (1,659 | )                                                                   |  |                                                                                                |      |  |   |      |  
|Credit default swaps                                      |  |                                                                       |      |   |                                                                                                |   | 33,408 |                                                                     |  |                                                                                                |      |  |   |      |  
|                                                          |  |                                                                       |       |   |                                                                                                |   |        |                                                                     |  |                                                                                                |       |  |   |       |  
|Net realized and unrealized gains (losses) on derivatives |  | $                                                                     | (787  | ) |                                                                                                | $ | 26,095 |                                                                     |  | $                                                                                              |      |  | $ | (675  | )
|                                                          |  |                                                                       |       |   |                                                                                                |   |        |                                                                     |  |                                                                                                |       |  |   |       |  



17



---

##### Table of Contents

NOTE 7: EARNINGS PER SHARE

The following table presents a reconciliation of basic and diluted earnings per share for the following periods (dollars in thousands, except per share data):



|                                                                  |  |                                                    |            |   |                                                     |   |                                                   |  |   |                                                             |   |  |   |           
|----------------------------------------------------------------- |  | -------------------------------------------------- | ---------- | - | --------------------------------------------------- | - | ------------------------------------------------- |  | - | ----------------------------------------------------------- | - |  | - | ----------
|                                                                  |  | For the Three-MonthPeriod Ended September 30, 2007 |            |   | For the Three-Month Period Ended September 30, 2006 |   | For the Nine-MonthPeriod Ended September 30, 2007 |  |   | For
theperiod fromJanuary 31, 2006throughSeptember 30, 2006
|Net income/(loss)                                                 |  | $                                                  | (496,604   | ) |                                                     | $ | 3,280                                             |  | $ | (532,043                                                    | ) |  | $ | 18,451    
|                                                                  |  |                                                    |            |   |                                                     |   |                                                   |  |   |                                                             |   |  |   |           
|Weighted-average common shares outstandingBasic                  |  |                                                    | 59,425,920 |   |                                                     |   | 13,995,664                                        |  |   | 55,456,088                                                  |   |  |   | 13,986,020
|Unvested restricted common shares under the treasury stock method |  |                                                    |           |   |                                                     |   | 80,498                                            |  |   |                                                            |   |  |   | 50,288    
|                                                                  |  |                                                    |            |   |                                                     |   |                                                   |  |   |                                                             |   |  |   |           
|Weighted-average shares outstandingDiluted                       |  |                                                    | 59,425,920 |   |                                                     |   | 14,076,162                                        |  |   | 55,456,088                                                  |   |  |   | 14,036,308
|                                                                  |  |                                                    |            |   |                                                     |   |                                                   |  |   |                                                             |   |  |   |           
|Earnings/(loss) per shareBasic                                   |  | $                                                  | (8.36      | ) |                                                     | $ | 0.23                                              |  | $ | (9.59                                                       | ) |  | $ | 1.32      
|                                                                  |  |                                                    |            |   |                                                     |   |                                                   |  |   |                                                             |   |  |   |           
|Earnings/(loss) per shareDiluted                                 |  | $                                                  | (8.36      | ) |                                                     | $ | 0.23                                              |  | $ | (9.59                                                       | ) |  | $ | 1.31      
|                                                                  |  |                                                    |            |   |                                                     |   |                                                   |  |   |                                                             |   |  |   |           
|Anti-dilutive shares                                              |  |                                                    | 250,645    |   |                                                     |   |                                                  |  |   | 859,205                                                     |   |  |   |          
|                                                                  |  |                                                    |            |   |                                                     |   |                                                   |  |   |                                                             |   |  |   |           

The Company includes shares of restricted common stock issued and outstanding in its earnings per
share computation as follows: shares of vested restricted common stock are included in basic weighted-average common shares and shares of unvested restricted common stock are included in the diluted weighted-average shares under the treasury
stock method, unless anti-dilutive.

NOTE 8: MANAGEMENT AGREEMENT AND RELATED PARTY TRANSACTIONS

The Companys Chairman of the Board and other officers serve as executive officers of Cohen, of which the Manager is an affiliate. The Manager
handles the Companys day-to-day operations, provides the Company with office facilities, and administers the Companys business activities through the resources of Cohen. The Management Agreement was executed on January 31, 2006
between the Manager and Alesco Financial Trust and, upon the closing of the merger on October 6, 2006, the Company assumed the Management Agreement. The initial term expires on December 31, 2008 and shall be automatically renewed for a
one-year term on each anniversary date thereafter unless two-thirds of the independent directors or the holders of at least a majority of the outstanding shares of common stock vote not to automatically renew the Management Agreement.

The Management Agreement provides, among other things, that in exchange for managing the day-to-day operations and administering the business activities
of the Company, the Manager is entitled to receive from the Company certain fees and reimbursements, consisting of a base management fee, an incentive fee based on certain performance criteria, certain operating expenses as defined in the Management
Agreement, and a termination fee if the Company decides to terminate the Management Agreement without cause or if the Manager terminates the Management Agreement due to the Companys default. The base management fee and the incentive fee
otherwise payable by the Company to the Manager pursuant to the Management Agreement are reduced by the Companys proportionate share of the amount of any CDO and CLO collateral management fees that are paid to Cohen and its affiliates in
connection with the CDOs and CLOs in which the Company invests, based on the percentage of equity it holds in such CDOs and CLOs.



18



---

##### Table of Contents

During the three-month period ended September 30, 2007 and the three-month period ended
September 30, 2006, the Company incurred $1.9 million and $0.4 million in base management fees and $0.4 million and $0.4 million in incentive fees, respectively. During the same periods, the aggregate base management fees and incentive fees
payable were reduced by collateral management fee credits of $2.3 million and $0.7 million, respectively. The Company recognized share-based compensation expense related to shares of restricted common stock granted to the officers of the Company and
key employees of the Manager and Cohen of $0.4 million and $0.3 million during the three-month period ended September 30, 2007 and three-month period ended September 30, 2006, respectively.

During the nine-month period ended September 30, 2007 and the period from January 31, 2006 through September 30, 2006, the Company
incurred $5.5 million and $1.1 million in base management fees and $0.5 million and $1.0 million in incentive fees, respectively. During the same periods, the aggregate base management fees and incentive fees payable were reduced by collateral
management fee credits of $6.0 million and $1.1 million, respectively. The Company recognized share-based compensation expense related to shares of restricted common stock granted to the officers of the Company and key employees of the Manager and
Cohen of $1.4 million and $0.8 million during the nine-month period ended September 30, 2007 and the period from January 31, 2006 through September 30, 2006, respectively. During the nine-month period ended September 30, 2007,
the Company granted 1,457,460 shares of restricted common stock to employees of the Manager and Cohen under its 2006 Long-Term Incentive Plan.

During the three-month period ended September 30, 2007 and the three-month period ended September 30, 2006, the consolidated CDO entities that are included in the Companys consolidated financial statements incurred
collateral management fees that are payable to Cohen of $4.5 million and $1.6 million, respectively.

During the nine-month period ended
September 30, 2007 and the period from January 31, 2006 through September 30, 2006, the consolidated CDO entities that are included in the Companys consolidated financial statements incurred collateral management fees that are
payable to Cohen of $11.2 million and $2.3 million, respectively. During the same periods, Cohen earned origination, structuring and placement fees of $16.7 million and $22.5 million, respectively, relating to services provided to warehouse
facilities and CDOs that the Company is invested in. In addition, during the same periods, Cohen received $10.2 million and $7.1 million, respectively, from warehouse facilities and consolidated CDO entities as reimbursement for origination expenses
paid to third parties.

Base management fees and incentive fees incurred, share-based compensation expense relating to shares of restricted
common stock granted to the Manager, and collateral management fees paid to Cohen are included in related party management compensation on the consolidated statements of income/(loss). Expenses incurred by the Manager and reimbursed by the Company
are reflected in the respective consolidated statement of income/(loss) non-investment expense category based on the nature of the expense.

During the nine-month period ended September 30, 2007, the Company entered into a warehouse risk-sharing agreement with a third party investment bank for short term investment purposes. The warehouse risk-sharing agreement terminated
during the period as a result of the transfer of accumulated warehoused asset-backed securities to a CDO that was structured by Cohen and its affiliates. The Company did not purchase an interest in the CDO transaction, although in consideration of
the benefits that Cohen and its affiliates received upon the closing of the asset-backed security CDO, Cohen paid a one-time capital commitment fee of $1.2 million to the Company for its services as first loss provider during the warehouse period.

During the nine-month period ended September 30, 2007, the Company entered into an agreement with Cohen that provided the Company
with a guaranteed minimum return on its investment in an on-balance sheet TruPS warehouse facility. The agreement ensures that the Company earns a return on investment that is commensurate with the returns that the Company historically earned on
off-balance sheet warehousing arrangements. Cohen receives certain benefits from the on-balance sheet warehousing structure upon the closing of a CDO transaction. During the three and nine-month periods ended September 30, 2007, the Company
earned $0.8 million and $4.1 million, respectively, in accordance with the terms of the arrangement and recorded the amount in net investment income.

NOTE 9: COMMITMENTS AND CONTINGENCIES AND OTHER MATTERS

Commitments

In connection with the leveraged loan portfolio, the CDO vehicles consolidated by the Company committed to purchase interests in debt obligations of
corporations, partnerships and other entities in the form of participations in leveraged loans, which obligate the CDO vehicle to acquire a predetermined interest in such leveraged loans at a specified price on a to-be determined settlement date. As
of September 30, 2007, the consolidated CDO vehicles had committed to participate in funding approximately $15.0 million of leveraged loans. The CDO vehicles will use amounts currently included in restricted cash to fund these purchases.



19



---

##### Table of Contents

As of September 30, 2007, the consolidated CDO entities included within the Companys
consolidated financial statements have requirements to purchase $153.2 million of additional collateral assets in order to complete the accumulation of the required amount of collateral assets. Of this amount, $83.1 million has already been advanced
to consolidated CDOs through CDO notes payable and is included within restricted cash on the consolidated balance sheet as of September 30, 2007.

Contingencies

The Company is party to various legal proceedings which arise in the ordinary course of business. The
Company is not currently involved in any litigation nor to our knowledge, is any litigation threatened against us, the outcome of which would, in our judgment based on information currently available to us, have a material adverse effect on our
financial position or results of operations.

During March 2007, the Company received $0.6 million of settlements relating to litigation
that had been commenced by Sunset prior to the Companys acquisition of Sunset. The litigation is related to commercial loans that were originated by Sunset. The settlement proceeds were recorded as a purchase price allocation adjustment
relating to the Sunset acquisition.

NOTE 10: SUBSEQUENT EVENTS

On October 30, 2007, the Company completed Alesco Preferred Funding XVII, Ltd., a CDO securitization that provides up to 30-year financing for banks or bank holding companies and insurance companies.
Alesco Preferred Funding XVII, Ltd. received commitments for $372.7 million of CDO notes payable, all of which were issued to investors as of October 30, 2007. Alesco Preferred Funding XVII, Ltd. also issued $36.8 million of preference shares
upon closing. The Company retained $27.6 million of common and preference shares of Alesco Preferred Funding XVII, Ltd.



20



---

##### Table of Contents

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

The following discussions under the headings Overview, Operating Revenue, Operating Expenses, Our Portfolio and
Recent Developments, Critical Accounting Policies, Liquidity and Capital Resources, Inflation, Quantitative and Qualitative Disclosures About Market Risk and Off-Balance Sheet
Arrangements applied to Alesco Financial Trust and continue to apply to us following the merger because we have adopted the investment strategy previously employed by Alesco Financial Trust. In accordance with U.S. generally accepted
accounting principles, or GAAP, the transaction was accounted for as a reverse acquisition, and Alesco Financial Trust was deemed to be the accounting acquirer and all of Sunsets assets and liabilities were required to be revalued as of the
acquisition date. The terms, the Company, we, us and our refer to the operations of Alesco Financial Trust from January 31, 2006 through to October 6, 2006 and the combined operations of the
merged company subsequent to October 6, 2006. Sunset refers to the historical operations of Sunset Financial Resources, Inc. through to the October 6, 2006 merger date.

Forward Looking Statements

Certain statements
contained in this Quarterly Report on Form 10-Q, including without limitation statements regarding the objectives of management for future operations and statements containing the words believe, may, will,
estimate, continue, anticipate, intend, expect and similar expressions, constitute forward-looking statements within the meaning of the federal securities laws. Such
forward-looking statements are subject to known and unknown risks, uncertainties and assumptions which may cause actual results, performance or achievements to differ materially from those anticipated or implied by the forward-looking statements.
These risks include our failure to successfully execute our business plan, continued disruption in the U.S. credit markets generally and the mortgage loan and CDO markets particularly, our inability to gain access to additional financing, the
limited availability of additional loan portfolios for future acquisition, our failure to maintain REIT status, the cost of capital, as well as the additional risks and uncertainties detailed in our periodic reports and registration statements filed
with the Securities and Exchange Commission (SEC). We disclaim any obligation to update any such statements or publicly announce any updates or revisions to any of the forward-looking statements contained herein to reflect any change in
our expectation with regard thereto or any change in events, conditions, circumstances or assumptions underlying such statements.

Managements discussion and analysis of financial condition and results of operations is based on our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements
requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosures of contingent assets and liabilities. On a regular basis, we evaluate these estimates, including
asset impairment and provision for doubtful accounts. These estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

Overview

We are externally managed
and advised by our Manager, an affiliate of Cohen. Our objective is to generate attractive risk-adjusted returns and predictable cash distributions for our stockholders by investing primarily in the following target asset classes:



| |  |  | subordinated debt financings originated by Cohen or third parties, primarily in the form of TruPS issued by banks or bank holding companies and insurance companies,
and surplus notes issued by insurance companies;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | leveraged loans made to small and mid-sized companies in a variety of industries characterized by companies with relatively low volatility and overall leverage
compared to their industry peers, including the consumer products and manufacturing industries; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | mortgage loans, other real estate-related senior and subordinated debt securities, RMBS and CMBS.
| | - |  | -------------------------------------------------------------------------------------------------

We typically finance our investments in these target asset classes on a short-term basis with on and off-balance sheet warehouse facilities and on a
long-term basis with securitization vehicles, including CDOs and CLOs.

We may also invest opportunistically from time to time in other
types of investments within the Managers and Cohens areas of expertise and experience, such as mezzanine real estate loans, participations in mortgage loans, corporate tenant leases and equity interests in real estate, subject to
maintaining our qualification as a REIT and our exemption from regulation under the Investment Company Act of 1940, as amended.

The credit
markets in the U.S. are currently suffering significant disruption. This disruption has been particularly severe in the residential mortgage lending sector, where available liquidity, including through CDOs and other securitizations, has declined
precipitously during the three-months ended September 30, 2007 and remains depressed as of the date of this filing. This disruption directly impacts our business because our investment portfolio includes investments in MBS financed through CDO
subsidiaries. The principal U.S. rating agencies have recently downgraded large amounts of MBS and debt securities of CDOs collateralized by MBS, including MBS that are in our portfolio. Since we finance our investments in MBS through the issuance
of equity and debt securities of CDOs, our exposure to losses on our consolidated MBS portfolios is limited to our investments in such CDOs. As of September 30, 2007, the aggregate amount of our invested capital in CDOs collateralized by our
consolidated $4.0 billion Kleros Real Estate MBS portfolio was $120.0 million, which has been completely written off in our income statement as of September 30, 2007. We also have invested $45 million of capital in other non-consolidated CDO
investments that are primarily collateralized by MBS. As of September 30, 2007, we held non-consolidated CDO investments with a fair value of $27.2 million in our consolidated balance sheet. To date the disruption in the credit markets has not
resulted in any material adverse impact to borrowers in our TruPS or leverage loan portfolios. Most of the companies that we lend to do not originate or hold material investments in sub-prime loans. While some banks and other companies impacted
indirectly by the real estate lending sector are suffering from earnings volatility, we have not seen evidence that the recent credit market disruptions will result in a systematic credit threat.

We record our investments in MBS at fair value. During the three-months and nine-months ended September 30, 2007, we recorded a permanent impairment
charge of approximately $521.3 million and $590.2 million, respectively, on our consolidated Kleros Real Estate MBS portfolio which is significantly in excess of our investment in the CDOs that own the investments. While the particular MBS that
were written down have not experienced any payment defaults, we recorded a permanent impairment charge because of an increase in estimated cumulative defaults and a determination that we would not recover the carrying amount of certain MBS in our
portfolio. This impairment charge is a direct charge against our earnings for the three-months and nine-months ended September 30, 2007 and was the primary reason why we recognized a net loss for the same periods. The impairment charge does not
currently negatively impact our cash flow. However, as discussed below, the ratings agency downgrades of MBS in our Kleros Real Estate portfolio has adversely impacted our cash flow.

During the three-months and nine-months ended September 30, 2007, we also recorded unrealized losses of approximately $425.3 million and $580
million, respectively, in our Kleros Real Estate MBS portfolio. Unrealized losses are reflected in accumulated other comprehensive loss and, in the judgment of management, do not represent permanent impairments. We believe these unrealized losses
occurred primarily because of interest rate volatility and the general deterioration of the macro-credit markets. Additionally, as of September 30, 2007 management determined that the subordination levels below these MBS investments adequately
protect our ability to recover our investment, and that our estimates of anticipated future cash flows from the MBS investments has not been adversely impacted by the deterioration in the credit worthiness of the specific MBS issuers.

During the nine-months ended September 30, 2007, the $580 million of unrealized losses on MBS and the $590 million of other-than-temporary
impairments on MBS included $470 million of other-than-temporary impairments and $580 million of unrealized losses in excess of our $120 million economic exposure to these investments. Our maximum loss from investments in MBS is limited to the $120
million that the Company invested into the four Kleros Real Estate CDOs. The CDOs are governed by legal indentures



21



---

##### Table of Contents

that provide the Company with no rights to the MBS assets and provide the CDO noteholders with no recourse to the Company. The four Kleros Real Estate CDOs
are consolidated in accordance with FIN 46R, which requires that the Company record the financial position and results of operations of the CDOs in its consolidated financial statements, without consideration that the Companys maximum economic
exposure to loss is $120 million. Upon the maturity or deconsolidation of the Kleros Real Estate CDOs, we anticipate that the Company would recognize a gain equal to the previously recognized losses in excess of $120 million.

On September 4, 2007, we received written notice from the trustee of each of Kleros Real Estate CDO I, Ltd., or KRE I and Kleros Real Estate CDO II,
Ltd., or KRE II, in accordance with the indenture of each of KRE I and KRE II, that on the September 4, 2007 payment date, we would not receive any cash flow distributions on the subordinated note and equity investments that we own in these
transactions. On November 1, 2007, we received written notice from the trustee of each of Kleros Real Estate CDO III, Ltd., or KRE III and Kleros Real Estate CDO IV, Ltd., or KRE IV, in accordance with the indenture of each of KRE III and KRE
IV, that on the November 1, 2007 payment date, we would not receive any cash flow distributions on the subordinated note and equity investments that we own in these transactions. The Kleros Real Estate CDOs provide long-term financing for our entire
$4.0 billion Kleros Real Estate MBS portfolio. During the three-month period ended September 30, 2007, we had net investment income of $21.8 million or $0.37 per diluted common share, of which an aggregate of approximately $3.7 million or $0.06
per diluted common share was earned through our investments in the four Kleros Real Estate CDOs. Each of the Kleros Real Estate CDOs failed overcollateralization, or OC trigger tests which resulted in a change to the priority of payments to the debt
and equity holders of the Kleros Real Estate CDOs. Upon the failure of an OC test, the indenture of each Kleros Real Estate CDO requires cash flows that would otherwise have been distributed to us to be used to sequentially paydown the outstanding
principal balance of the most senior noteholders. The failure of the OC tests were due to cumulative ratings agency downgrades on certain MBS collateralizing the Kleros Real Estate CDOs.

The Kleros Real Estate transactions continue to generate taxable income for us despite the fact that we are not receiving cash distributions from these
CDOs. Taxable income will continue to be recognized on each underlying MBS in the portfolio until a payment default occurs on the underlying MBS. The taxable income from these transactions continues to factor into our compliance with the REIT income
test requirements and we must continue to distribute ninety percent of our taxable income to ensure continued qualification as a REIT. There can be no assurance that in the future other CDO investments will not fail OC tests or otherwise trigger
contractual events that would limit the cash distributions received by us.

We will continue to review our MBS portfolio, as well as the
other available-for-sale securities in our portfolio, to determine whether there have been additional temporary or other-than-temporary declines in their fair value, and there can be no assurance that we will not experience further declines in fair
value given market conditions. Temporary declines, if any, would be recorded as losses within accumulated other comprehensive loss in our balance sheet and would have a negative impact on our book value, which we experienced during the three-months
and nine-months ended September 30, 2007. Other than temporary declines, if any, would be recorded as an impairment charge in our consolidated statement of income and would have a negative impact on our net income, as we also experienced during
the three-months and nine-months ended September 30, 2007. Our determinations of fair value are based upon many factors, as discussed further in Notes 2 and 3 of our consolidated financial statements as set forth herein. One factor is changes
in the ratings of the securities. The ratings process is outside of our control and there can be no assurance that the rating agencies will not downgrade or place on negative watch additional securities in our portfolio. Any such rating agency
action could contribute to declines in the fair value of the securities which could adversely affect our book value and/or our earnings.

During the second quarter of 2007, we began to purchase CDS contracts that are referenced to certain MBS and CDOs that are trading in the public markets. As of September 30, 2007, we had approximately $114.5 million notional amount of CDS
contracts. We have purchased these swap contracts and may purchase additional swap contracts in the future with the objective of off-setting potential losses on MBS held in our consolidated portfolio. As discussed further below, we recorded
unrealized gains on these swap contracts in the third quarter, but these gains only partially offset our MBS portfolio losses. There can be no assurance that these swap contracts will offset the losses that we may suffer on our MBS portfolio.

The disruption in the credit markets has increased the costs of securitizing assets. Increased securitization costs may cause us to
realize lower returns on our equity for investments in future CDOs as compared with the returns that we have realized to date on



22



---

##### Table of Contents

completed CDOs that have lower financing costs. If securitization costs become unacceptably high, or if securitization financing becomes unavailable, for
assets that have been purchased using short-term warehouse lines, we may not be willing or able to complete a securitization for such assets. In that event, we may potentially lose the cash that we had deposited with the warehouse lender. If we are
unable to deploy our capital in high-yielding CDO investments quickly or at all, we would need to find alternative investments which may be lower yielding.

Set forth below is a discussion of the material aspects of our financial reporting.

Operating Revenue

The principal sources of our operating revenue are interest and dividend income on our investments, including debt and equity interests that we
purchase in CDOs and CLOs, and the positive spread from the yield on assets held on our warehouse facilities, net of interest and other financing costs under those facilities. In the three and ninemonth periods ended September 30, 2007,
we generated net investment income of approximately $21.8 million and $57.6 million, respectively.

An important part of our operating
strategy is to direct the acquisition through on and off-balance sheet warehouse facilities of assets that will ultimately be sold or contributed to CDOs, CLOs and other types of securitizations. As of September 30, 2007, we had $557.1 million
of outstanding borrowings under on-balance sheet warehouse facilities that had $542.9 million of remaining available capacity and an investment in an off-balance sheet warehouse facility that had $67.4 million of assets on the warehouse facility and
no remaining capacity. During the nine-month period ended September 30, 2007, we completed three CDO transactions and one CLO transaction that upon completion of the applicable ramp periods will be collateralized by approximately $2.6 billion
of assets, of which a significant portion of the assets were included in warehouse facilities prior to securitization. We are typically required to post cash collateral to an investment bank for our off-balance sheet warehouse facilities and make
contributions to special purpose entities for our on-balance sheet warehouse facilities. During a warehouse accumulation period, we generally earn all or a portion of the net positive cash flow derived from the assets acquired by our warehouse
lenders or the special purpose entity, after payment to the warehouse lenders or noteholders of interest expense and other financing expenses. The cash collateral and equity contributions cover possible losses during the warehouse accumulation
period, generally up to the amount of the cash pledged or equity contributed plus any net positive spread from the yield on assets held, should any of the assets need to be liquidated before being securitized through a CDO or CLO. Generally, we may
have the right to purchase assets from the warehouse provider and special purpose entities in a liquidation in the event that a CDO or CLO is not formed or if an underlying security experiences a default or a decline in credit quality that may lead
to a default. Typically our off-balance sheet warehouse facilities expire on the first to occur of the closing of a CDO or CLO or 180 days after the date of commencement of the facility. The maturity dates of our on-balance sheet warehouse
facilities typically range from three to nine months. We account for our off-balance sheet warehouse facilities as free-standing derivatives. During the warehouse period, our participation under an off-balance sheet facility, consisting
principally of the interest spread, is reflected in our financial statements as a non-hedge derivative, which is reflected at fair value, and any unrealized gain or loss is included in our results of operations. Our participation in on-balance sheet
warehouse facilities results in interest income and interest expense and related financing costs being included in our consolidated financial statements. Upon the formation of a CDO or CLO collateralized by our targeted asset classes, it is
generally our intention to purchase at least 51% of the equity and consolidate the underlying assets and liabilities onto our balance sheet; however, our guidelines do not require us to do so and we may elect to purchase less than a majority
interest in these CDOs and CLOs.

It is possible that future warehouse facilities that we enter into will be structured on terms that are
different from the terms of the warehouse facilities described above.

Additionally, we seek to finance our residential prime mortgage
loans, leveraged loans and MBS assets on a long-term basis through securitizations and initially may finance these assets with short-term repurchase agreements. During the second quarter of 2007, we completed a securitization of substantially all of
our existing residential mortgage loans by contributing the assets to a pass-through securitization entity (or trust) that issued debt securities in the capital markets collateralized by the mortgage loans held by the trust. The residential mortgage
loans held by the trust are included in our consolidated financial statements.

As of September 30, 2007, the Company is not financing
any investments with short-term repurchase agreements that subject the Company to margin calls or potential recourse obligations in excess of posted first loss deposits.

Operating Expenses

Our principal operating expenses are interest and other financing expenses
relating to our CDO and warehouse facility financing strategies, base and incentive fees under the Management Agreement, director fees, professional fees, such as legal and accounting



23



---

##### Table of Contents

fees, and expenses resulting from grants of equity awards to our affiliates employees, executive officers, directors and other key personnel.
Affiliates of our Manager provide ongoing collateral management services to CDOs and CLOs in which we invest under collateral management agreements. The collateral management fees are an administrative cost of and are paid by the CDO or CLO. Our pro
rata share of these collateral management fees are credited against the base and incentive fees owed to our Manager, up to an amount equal to 100% of the base and incentive management fees payable under the Management Agreement, which we assumed
from Alesco Financial Trust upon consummation of the merger. See Item 1BusinessManagement Agreement included in our Annual Report on Form 10-K for the year ended December 31, 2006.

Our Portfolio and Recent Developments

The following
table summarizes our allocation of capital and Adjusted Book Value, a non-GAAP measure, as of September 30, 2007 (amounts in thousands, except share and per share data):



|                                                   |  |                                              |          |   |                                                      |   |          |                                        |  |   |             |   |  |     |  
|-------------------------------------------------- |  | -------------------------------------------- | -------- | - | ---------------------------------------------------- | - | -------- | -------------------------------------- |  | - | ----------- | - |  | --- | -
|                                                   |  | Capital InvestedthroughSeptember 30,2007
(A) |          |   | CumulativeIncome StatementGains/(Losses)Recorded (B) |   |          | AdjustedCapital as ofSeptember
30,2007 |  |   | % ofCapital |  
|TruPS investments                                  |  | $                                            | 220,730  |   |                                                      | $ | (4,517   | )                                      |  | $ | 216,213     |   |  | 35  | %
|Leveraged loan investments                         |  |                                              | 68,100   |   |                                                      |   | (5,205   | )                                      |  |   | 62,895      |   |  | 11  | %
|Kleros Real Estate MBS investments (C)             |  |                                              | 120,000  |   |                                                      |   | (120,000 | )                                      |  |   |            |   |  | 19  | %
|Residential/Commercial mortgages                   |  |                                              | 92,320   |   |                                                      |   | (5,453   | )                                      |  |   | 86,867      |   |  | 15  | %
|Other investments                                  |  |                                              | 56,391   |   |                                                      |   | (17,752  | )                                      |  |   | 38,639      |   |  | 9   | %
|Credit default swaps                               |  |                                              |         |   |                                                      |   | 45,243   |                                        |  |   | 43,755      |   |  |    | %
|Total uninvested cash (D)                          |  |                                              | 72,373   |   |                                                      |   |         |                                        |  |   | 72,373      |   |  | 11  | %
|                                                   |  |                                              |          |   |                                                      |   |          |                                        |  |   |             |   |  |     |  
|Total capital                                      |  |                                              | 629,914  |   |                                                      |   | (107,684 | )                                      |  |   | 520,742     |   |  | 100 | %
|Recourse indebtedness                              |  |                                              | (188,125 | ) |                                                      |   |         |                                        |  |   | (188,125    | ) |  |     |  
|                                                   |  |                                              |          |   |                                                      |   |          |                                        |  |   |             |   |  |     |  
|Total net invested capital                         |  | $                                            | 441,879  |   |                                                      | $ | (107,684 | )                                      |  | $ | 332,617     |   |  |     |  
|                                                   |  |                                              |          |   |                                                      |   |          |                                        |  |   |             |   |  |     |  
|                                                   |  |                                              |          |  
|Common shares outstanding as of September 30, 2007 |  |                                              |          |   |                                                      |   |          |                                        |  |   | 59,176,082  |   |  |     |  
|                                                   |  |                                              |          |   |                                                      |   |          |                                        |  |   |             |   |  |     |  
|                                                   |  |                                              |          |  
|Adjusted Book Value per share (E)                  |  |                                              |          |   |                                                      |   |          |                                        |  | $ | 5.62        |   |  |     |  
|                                                   |  |                                              |          |   |                                                      |   |          |                                        |  |   |             |   |  |     |  

---

|(A) | Represents net cash invested through September 30, 2007.
|--- | --------------------------------------------------------

|(B) | Reflects cumulative gains and losses on invested capital. Excludes income earned, unrealized gains/(losses), realized losses in excess of invested capital, and other income
statement amounts.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Excludes $470 million of other-than-temporary impairments recorded in excess of our $120 million of capital invested in Kleros Real Estate CDOs.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(D) | Reduced for dividend payable at September 30, 2007.
|--- | ---------------------------------------------------

|(E) | A reconciliation of the Adjusted Book Value calculation, a non-GAAP measure, to book value calculated using GAAP stockholders deficit is included in the Adjusted Book Value
section of Managements Discussion and Analysis of Financial Condition and Results of Operations.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Subsequent to September 30, 2007, the Company has obtained long-term financing of TruPS investments through the closing of the following transaction:



| |  |  | On October 30, 2007, the Company completed Alesco Preferred Funding XVII, Ltd., a CDO securitization that provides up to 30-year financing for
banks or bank holding companies and insurance companies. Alesco Preferred Funding XVII, Ltd. received commitments for $372.7 million of CDO notes payable, all of which were issued to investors as of October 30, 2007. Alesco Preferred Funding
XVII, Ltd. also issued $36.8 million of preference shares upon closing. We retained approximately $27.6 million of common and preference shares of Alesco Preferred Funding XVII, Ltd., which results in a 75% interest in the common and preference
shares.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

The Company has also obtained long-term financing of certain investments in its target asset classes
through the closing of the following CDO transactions during the ninemonth period ended September 30, 2007:



| |  |  | On March 29, 2007, the Company closed Alesco Preferred Funding XV, Ltd., a CDO securitization that provides up to 30-year financing for banks or
bank holding companies and insurance companies. We retained approximately $28.8 million of the preference shares of Alesco Preferred Funding XV, Ltd., which results in a 74% interest in the preference shares. Alesco Preferred Funding XV, Ltd.
received commitments for $642.0 million of CDO notes, which are to be collateralized by approximately $667.0 million of TruPS and surplus notes.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On June 28, 2007, the Company closed Alesco Preferred Funding XVI, Ltd., a CDO securitization that provides up to 30-year financing for banks or
bank holding companies and insurance companies. We retained approximately $19.5 million of the preference shares of Alesco Preferred Funding XVI, Ltd., which results in a 75% interest in the preference shares. Alesco Preferred Funding XVI, Ltd.
received commitments for $482.8 million of CDO notes, which are to be collateralized by approximately $503 million of TruPS and surplus notes.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On February 28, 2007, the Company closed Kleros Real Estate CDO IV, Ltd., a CDO securitization that provides financing for investments in MBS. We
have retained $12.0 million of the preference shares of Kleros Real Estate CDO IV, Ltd. and $18.0 million in the Class D and Class E CDO notes, which results in a 100% interest in the preference shares. Kleros Real Estate CDO IV, Ltd. received
commitments for approximately $970.0 million of CDO notes, which are to be collateralized by approximately $1.0 billion of MBS.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On March 15, 2007, the Company closed Emporia Preferred Funding III, Ltd., a CDO securitization that provides financing for investments in
leveraged loans. We have retained $31.0 million of the preference shares of Emporia Preferred Funding III, Ltd., which results in a 79% interest in the preference shares. Emporia Preferred Funding III, Ltd. received commitments for $375.8 million of
CDO notes, which are to be collateralized by approximately $400 million of leveraged loans.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Mortgage Loans. As of
September 30, 2007, we owned approximately $1.1 billion aggregate principal amount of residential prime mortgage loans with a weighted-average FICO score of 735. We completed a securitization of substantially all of our existing residential
mortgage loans by contributing the assets to a pass-through securitization entity (or trust) that issued debt securities in the capital markets collateralized by the mortgage loans held by the trust. The residential mortgage loans held by the trust
are included in our consolidated financial statements. We used the proceeds of the securitization to repay in full a short-term repurchase agreement that we had used to finance the portfolio on a temporary basis. As of September 30, 2007, the
Company is not financing any residential mortgage loans with short-term repurchase agreements that subject the Company to margin calls or potential recourse obligations in excess of posted first loss deposits.

During the three-months ended September 30, 2007, the Company reclassified 14 residential prime mortgage loans with a fair value of $5.8 million to
real estate owned (REO). The Company records REO property at fair value within other assets in its consolidated balance sheet. During the three-months ended September 30, 2007, the Company recorded a charge-off of $1.5 million as a result of
foreclosing on these properties.

Mortgage-backed Securities. As of September 30, 2007, our investments in real estate
securities included approximately $4.0 billion in MBS collateralizing the consolidated Kleros Real Estate CDOs. The Company recorded other-than-temporary impairments of $521.3 million and $590.2 million, respectively, in its consolidated MBS
portfolio during the three-months and nine-months ended September 30, 2007. Additionally, during the three-months and nine-months ended September 30, 2007 the Company recorded $12.2 million and $17.8 million, respectively, of permanent
impairment on other non-consolidated CDO investments that are primarily collateralized by MBS. Although none of the securities which were written down has experienced a payment default, the Company recorded other-than-temporary impairments primarily
because of significant increases in the estimated cumulative default rates of the underlying collateral of the respective MBS, which resulted in significant decreases to the Companys estimates of the future cash flows of the respective MBS.
Other-than-temporary impairments are recorded within impairment on investments in the consolidated statement of income/(loss).

As of
September 30, 2007, the Company has recorded unrealized losses on MBS of approximately $579.7 million within accumulated other-comprehensive loss in its consolidated financial statements.



25



---

##### Table of Contents

The temporary and other-than-temporary impairments described above result primarily from investments in
MBS that are financed with long-term CDO notes payable. During the nine-months ended September 30, 2007, the Company has recorded $470 million of other-than-temporary impairments and $580 million of unrealized losses in excess of the
Companys $120 million economic exposure to these investments. The Companys maximum loss from investments in MBS is limited to the $120 million that the Company invested in the four Kleros Real Estate CDOs. The CDOs are governed by legal
indentures that provide the Company with no rights to the MBS assets and provide the CDO noteholders with no recourse to the Company. The four Kleros Real Estate CDOs are consolidated in accordance with FIN 46R, which requires that the Company
record the financial position and results of operations of the CDOs in its consolidated financial statements, without consideration that the Companys maximum economic exposure to loss is $120 million. Upon the maturity or deconsolidation of
the Kleros Real Estate CDOs, we anticipate that the Company would recognize a gain equal to the previously recognized losses in excess of $120 million.

The following table summarizes ratings of our available-for-sale MBS investments included in our Kleros Real Estate CDOs (categorized based on fair value as of September 30, 2007 as rated by S&P as of
October 30, 2007):



|                    |  |                              |           |                                    |       |   |                                          |   |                                  |  |       |                                         |  |                                     |         |  |       |  
|------------------- |  | ---------------------------- | --------- | ---------------------------------- | ----- | - | ---------------------------------------- | - | -------------------------------- |  | ----- | --------------------------------------- |  | ----------------------------------- | ------- |  | ----- | -
|S&P Rating Category |  | Total MBS perRating Category |           | % of Total MBS per Rating Category |       |   | Amount ofSubprime perRating Category (1) |   | % of Subprime perRating Category |  |       | Amount ofSecond-Lien perRating Category |  | % of Second-Lien perRating Category |        
|                    |  | (dollars in thousands)       |          
|AAA                 |  | $                            | 789,448   |                                    | 28.2  | % |                                          | $ | 9,438                            |  | 1.3   | %                                       |  | $                                   |        |  | 0.0   | %
|AA+                 |  |                              | 474,625   |                                    | 17.0  | % |                                          |   | 106,387                          |  | 14.3  | %                                       |  |                                     | 45,826  |  | 20.7  | %
|AA                  |  |                              | 416,779   |                                    | 14.9  | % |                                          |   | 63,093                           |  | 8.5   | %                                       |  |                                     | 54,696  |  | 24.8  | %
|AA                 |  |                              | 158,266   |                                    | 5.6   | % |                                          |   | 63,460                           |  | 8.6   | %                                       |  |                                     | 4,561   |  | 2.1   | %
|A+                  |  |                              | 262,893   |                                    | 9.4   | % |                                          |   | 139,666                          |  | 18.9  | %                                       |  |                                     | 21,481  |  | 9.7   | %
|A                   |  |                              | 228,800   |                                    | 8.2   | % |                                          |   | 116,171                          |  | 15.7  | %                                       |  |                                     | 26,979  |  | 12.2  | %
|A                  |  |                              | 106,847   |                                    | 3.8   | % |                                          |   | 53,625                           |  | 7.2   | %                                       |  |                                     | 10,696  |  | 4.8   | %
|BBB+                |  |                              | 114,139   |                                    | 4.1   | % |                                          |   | 61,162                           |  | 8.3   | %                                       |  |                                     | 8,791   |  | 4.0   | %
|BBB                 |  |                              | 67,406    |                                    | 2.4   | % |                                          |   | 34,578                           |  | 4.7   | %                                       |  |                                     | 1,815   |  | 0.8   | %
|BBB                |  |                              | 15,991    |                                    | 0.6   | % |                                          |   | 12,421                           |  | 1.7   | %                                       |  |                                     | 339     |  | 0.2   | %
|BB+ and below       |  |                              | 163,029   |                                    | 5.8   | % |                                          |   | 79,864                           |  | 10.8  | %                                       |  |                                     | 45,718  |  | 20.7  | %
|                    |  |                              |           |                                    |       |   |                                          |   |                                  |  |       |                                         |  |                                     |         |  |       |  
|Total               |  | $                            | 2,798,223 |                                    | 100.0 | % |                                          | $ | 739,865                          |  | 100.0 | %                                       |  | $                                   | 220,902 |  | 100.0 | %
|                    |  |                              |           |                                    |       |   |                                          |   |                                  |  |       |                                         |  |                                     |         |  |       |  

---

|(1) | We generally consider a loan to a borrower with a credit score of less than 625 to be a sub-prime loan.
|--- | -------------------------------------------------------------------------------------------------------

As of October 30, 2007, 414 Kleros Real Estate MBS, with an aggregate principal amount of $1.8 billion were downgraded by rating agencies and 40
Kleros Real Estate MBS with an aggregate principal amount of $166.8 million were placed on negative watch by rating agencies. These amounts represented 45.4% and 4.2%, respectively, of the aggregate principal amount of our Kleros Real Estate MBS
portfolio at September 30, 2007. As a result of the recent rating agencies downgrade activity the Company has 210 Kleros Real Estate MBS with an aggregate principal amount of $847.1 million or 21.3% of the aggregate principal amount of our
Kleros Real Estate MBS portfolio at September 30, 2007, that are below investment grade. Seventy-three percent of the MBS that have been downgraded to date are collateralized by loans to subprime borrowers and second lien loans. The Company is
not aware of any payment defaults in the MBS portfolio.

During the three-month period ended September 30, 2007, we purchased CDS
contracts totaling $64 million that are referenced to certain MBS and CDOs that are trading in the public markets. To date we have purchased approximately $123 million notional amount of CDS contracts. The risk management objective of the CDS
contracts is to potentially offset losses on MBS held in our consolidated CDO entities or offset CDO investments directly held by us. Under the terms of the CDS, we agree to make periodic payments, usually ratably over the swap term, in exchange for
the agreement by the other counterparty to pay an agreed upon value for a debt instrument of a specified issuer, should the issuer enter into an event of default as defined in each particular CDS contract during the swap term. During the
three-months and nine-months ended September 30, 2007, the Company recorded within earnings an approximate $31.9 million and $43.8 million, respectively, of unrealized gains on CDS contracts within its consolidated financial statements. During
the three-months ended September 30, 2007, the Company traded $8.4 million notional amount of CDS contracts and recognized a realized gain of $1.5 million.

Our MBS portfolio is financed on a long-term basis with CDO notes payable. We are not financing any MBS investments with short-term repurchase agreements at September 30, 2007.

TruPS and Surplus Notes. We finance our investments in banks, bank holding companies and insurance companies, primarily in the form of TruPS or
surplus notes, most of which are originated by Cohen through relationships with third party broker-dealers,



26



---

##### Table of Contents

with CDO vehicles. As of September 30, 2007, we had investments in approximately $4.8 billion of TruPS and subordinated debentures. As of
September 30, 2007, we recorded an unrealized loss within other comprehensive loss of approximately ($565.4) million on the TruPS and subordinated debentures that are consolidated in our financial statements. The unrealized change in fair value
is primarily attributable to increases in credit spreads due to the recent developments in the macro credit markets, net of amounts absorbed by minority interest investors. The Companys CDO financing typically results in match-funding between
the assets and liabilities of the CDO. Management expects that upon the adoption of SFAS No. 159 the match-funded nature of the assets and liabilities will result in changes in fair value of our assets being significantly offset by changes in
the fair value of our CDO notes payable liabilities. However, management is continuing to evaluate the impact that SFAS No. 159 may have on our reported financial position and results of operations.

Leveraged Loans. We invest in debt obligations of small and mid-sized corporations, partnerships and other entities in the form of participations
in first lien and other senior loans and mezzanine loans, which we collectively refer to as leveraged loans because of the high proportion of debt typically in the capital structure of the borrowing entities. As of September 30, 2007, we had
investments in approximately $851.2 million of leveraged loans.

Total Indebtedness. As of September 30, 2007 the
Companys consolidated financial statements included total indebtedness of $11.2 billion. Total indebtedness includes recourse indebtedness of $189.6 million and $11.0 billion of non-recourse debt relating to consolidated VIEs. The creditors of
each consolidated VIE have no recourse to the general credit of the Company. The Companys maximum exposure to loss as a result of its involvement with each consolidated VIE is the capital that the Company has invested in the preference shares
or debt of the CDO, CLO or other types of securitization structures.

Stockholders Deficit.As of September 30, 2007 the
Companys consolidated financial statements included total stockholders deficit of ($1.3) billion. During the three-month period ended September 30, 2007, the Company repurchased 420,800 shares of its common stock at a weighted
average price of $4.64 per share. As of September 30, 2007, accumulated other comprehensive loss includes unrealized losses of ($565.4) million relating to our TruPS portfolio and unrealized losses of ($579.7) million relating to our MBS
portfolio. During the nine-month period ended September 30, 2007, the Company reclassified $590.2 million of other-than-temporary impairments on our MBS portfolio from accumulated other comprehensive loss to earnings.

As mentioned above, the temporary and other-than-temporary impairments on MBS relate to MBS match-funded with long-term CDO notes payable. During the
nine-months ended September 30, 2007, the Company has recorded $470 million of other-than-temporary impairments and $580 million of unrealized losses in excess of the Companys $120 million potential recourse exposure to these investments.
The Companys maximum loss from the MBS is limited to the $120 million of capital that the Company invested into the Kleros Real Estate CDOs.

The Companys CDO financing typically results in match-funding between the assets and liabilities of the CDO. Management expects that upon the adoption of SFAS No. 159 the match-funded nature of the assets and liabilities will
result in changes in fair value of our assets being significantly offset by changes in the fair value of our CDO notes payable liabilities. However, management is continuing to evaluate the impact that SFAS No. 159 may have on our reported
financial position and results of operations.

Investors should also read Managements Discussion and Analysis of Financial
Condition and Results of Operations in our Annual Report on Form 10-K for the fiscal year ended December 31, 2006 for a detailed discussion of the following items:



| |  |  | interest rate trends,
| | - |  | ---------------------



| |  |  | rates of prepayment on mortgages underlying our mortgage portfolio,
| | - |  | -------------------------------------------------------------------



| |  |  | competition, and
| | - |  | ----------------



| |  |  | other market developments.
| | - |  | --------------------------

In
addition to the discussion above under Overview see discussion of trends affecting our business under Item 7  Managements Discussion and Analysis of Financial Condition and Results of Operations  Trends That
May Affect Our Business included in our Annual Report on Form 10-K for the year ended December 31, 2006.

Adjusted Book Value

We define Adjusted Book Value as stockholders equity (deficit), determined in accordance with GAAP, adjusted for the following
items: accumulated other comprehensive income (loss), permanent impairments recognized in the income statement that are in excess of our potential economic loss, deferred financing costs that we anticipate adjusting in connection with our expected
adoption of SFAS No. 159, non-cash adjustments to retained earnings (i.e. accrued interest receivable and accrued interest payable, among other items). Adjusted Book Value is a non-GAAP financial measurement and does not purport to be an alternative
to book value calculated using stockholders equity (deficit) determined in accordance with GAAP.

Management views Adjusted Book Value as a useful and appropriate supplement to financial measures calculated using GAAP amounts because it enables management to evaluate the intrinsic value of
the capital invested by the Company. Adjusted Book Value should not be considered as an alternative to other performance measures calculated using amounts determined in accordance using GAAP. The most significant GAAP adjustments that we exclude in
determining Adjusted Book Value are accumulated other comprehensive income (loss) and permanent impairments recognized in the income statement that are in excess of our potential economic loss. Management also excludes accumulated other
comprehensive income (loss) for the following primary reasons: (1) Assets are term-financed in static pool securitization vehicles and we expect to hold the securities for a period of time to recover the value of our initial investment; and (2) We
expect that upon the adoption of SFAS No. 159 the match-funded nature of the assets and liabilities will result in changes in fair value of our assets being significantly offset by changes in fair value of our CDO notes payable liabilities.
Management excludes certain impairment charges that are in excess of our capital invested in these assets to provide the true economic impact of losses on our invested capital. Management also excludes certain deferred financing costs, excluding
minority interest portions, which we expect to be adjusted upon the adoption of SFAS No. 159. By using Adjusted Book Value and other performance measures calculated with amounts determined in accordance with GAAP, we are able to evaluate the
intrinsic value of the Company both before and after giving effect to recurring GAAP adjustments such as those mentioned above.

Adjusted
Book Value and other supplemental performance measures are defined in various ways throughout the REIT industry. Investors should consider these differences when comparing our Adjusted Book Value to other REITs.

The table below reconciles the differences between reported stockholders deficit and Adjusted Invested Capital that is used in the numerator of the
Adjusted Book Value calculation as of September 30, 2007 (amounts in thousands, except share and per share information):



|                                                   |  |                          |            |  
|-------------------------------------------------- |  | ------------------------ | ---------- | -
|                                                   |  | As of September 30, 2007 |           
|Stockholders deficit, as reported                 |  | $                        | (1,260,930 | )
|Add (deduct):                                      |  |                          |            |  
|Accumulated other comprehensive loss               |  |                          | 1,159,091  |  
|Non-cash over-impairment on Kleros Real Estate MBS |  |                          | 470,345    |  
|Deferred financing costs                           |  |                          | (47,700    | )
|Other non-cash adjustments                         |  |                          | 11,811     |  
|                                                   |  |                          |            |  
|Adjusted Stockholders Equity                      |  | $                        | 332,617    |  
|Adjusted Book Value per share:                     |  |                          |            |  
|Adjusted Book Value per share                      |  | $                        | 5.62       |  
|                                                   |  |                          |            |  
|Common shares outstanding                          |  |                          | 59,176,082 |  
|                                                   |  |                          |            |  

Adjusted Earnings

We define Adjusted Earnings as net income/(loss) available to common stockholders, determined in accordance with GAAP, adjusted for the following items: non-cash equity compensation, provision for loan losses,
realized and unrealized (gains)/losses on investments and derivative contracts, amortization of deferred financing costs, and realized



27



---

##### Table of Contents

(gains)/losses on sale of capital assets, net of derivative contract gains or losses. Adjusted Earnings is a non-GAAP financial measurement and does not
purport to be an alternative to net income determined in accordance with GAAP, or as a measure of operating performance or cash flows from operating activities determined in accordance with GAAP as a measure of liquidity.

Management views Adjusted Earnings as a useful and appropriate supplement to net income/(loss) and earnings/(loss) per share because it enables
management to evaluate our performance without the effects of certain adjustments in accordance with GAAP that management believes may not have a direct financial impact on our current operating performance. The most significant GAAP adjustments
that we exclude in determining Adjusted Earnings are realized and unrealized gains and losses on investments and derivative contracts, provisions for loan losses, non-cash equity compensation, and amortization of deferred financing costs. Each of
these items is typically a non-cash charge or a measure that is not considered in determination of taxable income. As a specialty finance company that focuses on investing in TruPS, leveraged loans, residential mortgage loans and mortgage-backed
securities, we record significant amortization of deferred financing costs associated with our CDO financing strategy and significant provision for loan losses associated with our leveraged loans and residential mortgage loans. Additionally, GAAP
requires us to record in the income statement certain unrealized changes in the fair value of derivative contracts that hedge our indebtedness. Realized gains and losses on investments and derivative contracts and loan losses are typically not
recognized for tax purposes until such time that the investments are sold or otherwise disposed of. Unrealized gains and losses on investments and derivative contracts, provisions for loan losses, non-cash equity compensation, and amortization of
deferred financing costs do not affect our daily operations, but they do impact our financial results under GAAP. By measuring our performance using Adjusted Earnings and net income, we are able to evaluate how our business is currently performing
both before and after giving effect to recurring GAAP adjustments such as those mentioned above and excluding gains or losses from the sale of capital assets that will no longer be part of investment portfolio.

Adjusted Earnings should not be considered as an alternative to net income/(loss) or cash flows from operating activities (each computed in accordance
with GAAP). Instead, Adjusted Earnings should be reviewed in connection with net income/(loss) and cash flows from operating, investing and financing activities in our consolidated financial statements to help analyze how our business is currently
performing. Adjusted Earnings excludes certain economic gains and losses that were realized in our consolidated income statements during the quarter. Adjusted Earnings and other supplemental performance measures are defined in various ways
throughout the REIT industry. Investors should consider these differences when comparing our adjusted earnings to other REITs.

The table
below reconciles the differences between reported net income/(loss) and adjusted earnings for the following periods (amounts in thousands, except share and per share information):



|                                                                            |  |                                                    |            |   |                                                     |   |                                                    |  |   |                                                               |   |  |   |            |  
|--------------------------------------------------------------------------- |  | -------------------------------------------------- | ---------- | - | --------------------------------------------------- | - | -------------------------------------------------- |  | - | ------------------------------------------------------------- | - |  | - | ---------- | -
|                                                                            |  | For the Three-MonthPeriod Ended September 30, 2007 |            |   | For the Three-Month Period
Ended September 30, 2006 |   | For the Nine-Month Period
Ended September 30, 2007 |  |   | For the Period from January 31,2006 throughSeptember 30, 2006 |  
|Net income/(loss), as reported                                              |  | $                                                  | (496,604   | ) |                                                     | $ | 3,280                                              |  | $ | (532,043                                                      | ) |  | $ | 18,451     |  
|Add (deduct):                                                               |  |                                                    |            |   |                                                     |   |                                                    |  |   |                                                               |   |  |   |            |  
|Provision for loan losses                                                   |  |                                                    | 3,407      |   |                                                     |   | 281                                                |  |   | 7,827                                                         |   |  |   | 312        |  
|Non-cash equity compensation                                                |  |                                                    | 380        |   |                                                     |   | 286                                                |  |   | 1,398                                                         |   |  |   | 762        |  
|Realized and unrealized (gains)/losses on derivative contracts              |  |                                                    | (24,423    | ) |                                                     |   | 461                                                |  |   | (38,529                                                       | ) |  |   | (7,911     | )
|Impairment on investments                                                   |  |                                                    | 535,057    |   |                                                     |   |                                                   |  |   | 609,500                                                       |   |  |   |           |  
|Realized losses on sale of capital assets, net of realized derivative gains |  |                                                    | 11,182     |   |                                                     |   |                                                   |  |   | 12,051                                                        |   |  |   | (21        | )
|Gain on disposal of consolidated investment                                 |  |                                                    | (10,293    | ) |                                                     |   |                                                   |  |   | (10,293                                                       | ) |  |   |           |  
|Deferred tax benefits                                                       |  |                                                    | (2,051     | ) |                                                     |   |                                                   |  |   | (2,051                                                        | ) |  |   |           |  
|Amortization of deferred financing costs                                    |  |                                                    | 2,063      |   |                                                     |   | 525                                                |  |   | 5,036                                                         |   |  |   | 824        |  
|                                                                            |  |                                                    |            |   |                                                     |   |                                                    |  |   |                                                               |   |  |   |            |  
|Adjusted Earnings                                                           |  | $                                                  | 18,718     |   |                                                     | $ | 4,833                                              |  | $ | 52,896                                                        |   |  | $ | 12,417     |  
|Adjusting Earnings per sharediluted:                                       |  |                                                    |            |   |                                                     |   |                                                    |  |   |                                                               |   |  |   |            |  
|Diluted adjusted earnings per share                                         |  | $                                                  | 0.31       |   |                                                     | $ | 0.34                                               |  | $ | 0.94                                                          |   |  | $ | 0.88       |  
|                                                                            |  |                                                    |            |   |                                                     |   |                                                    |  |   |                                                               |   |  |   |            |  
|Weighted-average shares outstandingDiluted                                 |  |                                                    | 59,425,920 |   |                                                     |   | 14,076,162                                         |  |   | 56,315,293                                                    |   |  |   | 14,036,308 |  
|                                                                            |  |                                                    |            |   |                                                     |   |                                                    |  |   |                                                               |   |  |   |            |  



28



---

##### Table of Contents

Results of Operations

The merger transaction between Alesco Financial Trust and Sunset was accounted for as a reverse acquisition in accordance with GAAP, and Alesco Financial Trust was deemed to be the accounting acquirer and all of
Sunsets assets and liabilities were required to be revalued as of the acquisition date.

Comparison of the Three-Month Period Ended
September 30, 2007 to the Three-Month Period Ended September 30, 2006

Net income/(loss). Our net income
decreased approximately $499.9 million, to a net loss of approximately ($496.6) million for the three-month period ended September 30, 2007 from net income of approximately $3.3 million for the three-month period ended September 30, 2006.
Our net loss for the three-month period ended September 30, 2007 was primarily attributable to impairment charges on investments of approximately $535.0 million, which were offset by net investment income generated by our investments in TruPS,
MBS and leveraged loans, and investments in residential mortgages. Our net income for the three-month period ended September 30, 2006 was primarily attributable to net investment income generated by our investments in TruPS, residential
mortgages and leveraged loans, and MBS.

Net investment income. Our net investment income increased approximately $13.2
million to approximately $21.8 million for the three-month period ended September 30, 2007 from approximately $8.6 million for the three-month period ended September 30, 2006. The table below summarizes net investment income by investment
type for the following periods:

For the Three-Month Period Ended September 30, 2007



|                                                                       |  |                          |         |                           |   |          |                     |  |   |        |  
|---------------------------------------------------------------------- |  | ------------------------ | ------- | ------------------------- | - | -------- | ------------------- |  | - | ------ | -
|Investment Type                                                        |  | InvestmentInterestIncome |         | InvestmentInterestExpense |   |          | NetInvestmentIncome | 
|                                                                       |  | (in thousands)           |        
|Investment in residential and commercial mortgages and leveraged loans |  | $                        | 34,368  |                           | $ | (26,509  | )                   |  | $ | 7,859  |  
|Investments held by CDO entities and Trust VIEs                        |  |                          | 99,748  |                           |   | (85,470  | )                   |  |   | 14,278 |  
|Investments in mortgage-backed securities                              |  |                          | 60,533  |                           |   | (56,815  | )                   |  |   | 3,718  |  
|Provision for loan losses                                              |  |                          |        |                           |   |         |                     |  |   | (4,055 | )
|                                                                       |  |                          |         |                           |   |          |                     |  |   |        |  
|Total                                                                  |  | $                        | 194,649 |                           | $ | (168,794 | )                   |  | $ | 21,800 |  
|                                                                       |  |                          |         |                           |   |          |                     |  |   |        |  



29



---

##### Table of Contents

For the Three-Month Period Ended September 30, 2006



|                                                |  |                          |        |                           |   |         |                     |  |   |       |  
|----------------------------------------------- |  | ------------------------ | ------ | ------------------------- | - | ------- | ------------------- |  | - | ----- | -
|Investment Type                                 |  | InvestmentInterestIncome |        | InvestmentInterestExpense |   |         | NetInvestmentIncome | 
|                                                |  | (in thousands)           |       
|Investment in residential and leveraged loans   |  | $                        | 8,602  |                           | $ | (6,626  | )                   |  | $ | 1,976 |  
|Investments held by CDO entities and Trust VIEs |  |                          | 32,511 |                           |   | (27,206 | )                   |  |   | 5,305 |  
|Investments in mortgage-backed securities       |  |                          | 15,446 |                           |   | (13,581 | )                   |  |   | 1,865 |  
|Provision for loan losses                       |  |                          |       |                           |   |        |                     |  |   | (565  | )
|                                                |  |                          |        |                           |   |         |                     |  |   |       |  
|Total                                           |  | $                        | 56,559 |                           | $ | (47,413 | )                   |  | $ | 8,581 |  
|                                                |  |                          |        |                           |   |         |                     |  |   |       |  

Our investment interest income increased approximately $138.0 million to approximately $194.6
million for the three-month period ended September 30, 2007 from approximately $56.6 million for the three-month period ended September 30, 2006. The increase in investment interest income is attributable to the approximate $6.3 billion
increase in interest earning assets in our target asset classes since September 30, 2006. We had total investments in our target asset classes of approximately $9.6 billion as of September 30, 2007 as compared to approximately $3.3 billion
as of September 30, 2006.

Our investment interest expense increased approximately $121.4 million to approximately $168.8 million for
the three-month period ended September 30, 2007 from approximately $47.4 million for the three-month period ended September 30, 2006. The increase in investment interest expense is attributable to the approximate $8.0 billion increase in
interest bearing liabilities that are financing our interest earning assets acquired since September 30, 2006. We had total indebtedness of approximately $11.2 billion as of September 30, 2007 as compared to approximately $3.2 billion as
of September 30, 2006.

Our provision for loan losses relates to investments in residential and commercial mortgages and leveraged
loans. The provision for loan losses increased by approximately $3.5 million, to $4.1 million for the three-month period ended September 30, 2007 from approximately $0.6 million for the three-month period ended September 30, 2006. We
maintain an allowance for residential and commercial mortgages and leveraged loan losses based on managements evaluation of estimated losses and inherent risks in the portfolios. Specific allowances for losses are established for impaired
loans based on a comparison of the recorded carrying value of the loan to either the present value of the loans expected cash flow, the loans estimated market price or the estimated fair value of the underlying collateral.

Expenses. Our non-investment expenses increased by approximately $5.3 million to $8.0 million for the three-month period ended
September 30, 2007 from approximately $2.7 million for the three-month period ended September 30, 2006. During the same periods these non-investment expenses consisted of related party management compensation of $4.9 million and $2.0
million, respectively, and general and administrative expenses of $3.1 million and $0.7 million, respectively. During the three-month period ended September 30, 2007 and the three-month period ended September 30, 2006, the Company incurred
$1.9 million and $0.4 million in base management fees and $0.4 million and $0.4 million in incentive fees, respectively. During the same periods, the aggregate base management fees and incentive fees payable were reduced by collateral management fee
credits of $2.3 million and $0.7 million, respectively. The Company recognized share-based compensation expense related to shares of restricted common stock granted to the officers of the Company and key employees of the Manager and Cohen of $0.4
million and $0.3 million during the three-month period ended September 30, 2007 and the three-month period ended September 30, 2006, respectively.

During the three-month period ended September 30, 2007 and the three-month period ended September 30, 2006, the consolidated CDO entities that are included in the Companys consolidated financial
statements incurred collateral management fees that are payable to Cohen of $4.5 million and $1.6 million, respectively. The collateral management fees are expenses of consolidated CDO entities and relate to the on-going collateral management
services that Cohen provides for CDOs. The increase in related party management compensation is primarily attributable to the increase in investments financed through CDO transactions and the collateral manager fees incurred by these consolidated
CDO entities. We expect that non-investment expenses may increase as we continue to increase our operations.

Our general and
administrative expenses are primarily attributable to professional service expenses, including legal services, audit and audit-related fees, tax compliance services, and consulting fees relating to compliance with the Sarbanes-Oxley Act of 2002, as
amended (Sarbanes-Oxley).



30



---

##### Table of Contents

Interest and other income. Our interest and other income increased by approximately $3.6
million, to $4.3 million for the three-month period ended September 30, 2007 from approximately $0.7 million for the three-month period ended September 30, 2006. This increase is primarily attributable to $3.4 million of interest earned on
increased amounts of cash held on deposit with financial institutions.

Unrealized gains/(losses) on interest rate swaps.
During the three-month period ended September 30, 2007 and the three-month period ended September 30, 2006, we recorded unrealized gains/(losses) on interest rate swaps of ($5.7) million and ($0.7) million, respectively. Certain of our
interest rate swap contracts were not designated as interest rate hedges at inception, therefore the change in fair value during the period in which the interest rate swap contracts are not designated as hedges is recorded as an unrealized gain on
derivative contracts in the statement of income/(loss).

Realized and unrealized gains on credit default swaps. During the
three-month period ended September 30, 2007, we purchased $64.0 million notional amount of CDS contracts that are referenced to certain MBS and CDOs that are trading in the public markets. The risk management objective of the CDS contracts is
to potentially offset losses on MBS held in our consolidated CDO entities. Under the terms of the CDS, we agree to make periodic payments, usually ratably over the swap term, in exchange for the agreement by the other counterparty to pay an agreed
upon value for a debt instrument of a specified issuer, should the issuer enter into an event of default as defined in each particular CDS contract during the swap term. During the three-months ended September 30, 2007, the Company recorded an
approximate $31.9 million unrealized gain and a $1.5 million realized gain on CDS contracts within its consolidated financial statements.

Gain/(loss) on freestanding derivatives. In the three-month period ended September 30, 2007, net investment income included the impact of changes in the fair value of free-standing derivatives relating to our interests in
off-balance sheet warehouse facilities of approximately ($1.7) million. During the three-months ended September 30, 2007, the Company recognized a $1.8 million loss on its off-balance sheet warehouse facility. The loss was due to the decline in
fair value of the TruPS assets accumulated on the warehouse facility and the amount represents one-hundred percent of the Companys first loss deposit and accrued but not paid earnings on the warehouse arrangement. The change in fair value is
recorded within gain/(loss) on free-standing derivatives on the consolidated statement of income/(loss).

Impairment on
investments. During the three-month period ended September 30, 2007, the Company recorded other-than-temporary impairments of $521.3 million in its consolidated MBS portfolio. Additionally, during the three-month period ended
September 30, 2007, the Company recorded $12.2 million of impairments on other non-consolidated CDO investments that are primarily collateralized by MBS. The Company recorded other-than-temporary impairments primarily because of significant
increases in the estimated cumulative default rates of the underlying collateral of the respective MBS, which resulted in significant decreases to the Companys estimates of the future cash flows of the respective MBS. Other-than-temporary
impairments are recorded within impairment on investments in the consolidated statement of income/(loss).

During the three-months ended
September 30, 2007, the Company recognized a $2.7 million impairment of a first-loss warehouse deposit that was held by a consolidated VIE. The first-loss deposit related to a TruPS warehouse arrangement that the Company entered into during the
first quarter of 2007. The Company contributed the first-loss deposit amount to a special purpose entity or VIE that in turn pledged the cash to an investment bank in connection with the warehouse arrangement. The VIE received notice that on
September 29, 2007 it was in default on the terms of the warehouse arrangement and that the VIE and the Company no longer had decision making rights as it relates to the exit strategy of the assets accumulated in the warehouse. The stated maturity
date of the warehouse agreement was September 29, 2007. As of September 29, 2007, the Company has deconsolidated this VIE from its consolidated financial statements because the Company is no longer the primary beneficiary of the VIE. The Company
accounted for the deconsolidation of the VIE as a sale of the net assets of the entity and recorded a $10.3 million gain on disposition of a consolidated investment. Additionally, upon determining that the deconsolidation of the assets of the VIE
will be accounted for as a sale, the Company recognized an $11.2 million realized loss on the disposition of TruPS assets included in the VIE. The net cash and economic impact of this transaction was the loss of $2.7 million which includes the
first-loss deposit and accrued but unpaid interest.

Minority interests. Minority interests represent the portion of net
income generated by consolidated entities that are not attributable to our ownership interest in those entities. Minority interests increased approximately $1.9 million to approximately $4.5 million for the three-month period ended
September 30, 2007 as compared to approximately $2.6 million for the three-month period ended September 30, 2006. This increase is primarily attributable to our investment in additional CDO transactions. Our ownership of consolidated CDOs
ranged from 57.0% to 80.0% of the preferred shares issued by each CDO.

(Benefit)/Provision for income taxes. Our
domestic TRSs are subject to U.S. federal and state income and franchise taxes. An income tax benefit was recorded of ($1.8) million relating to net operating losses sustained by on-balance sheet warehouse arrangements for the three-month period
ended September 30, 2007 and income tax provision of less than $0.1 million for the three-month period ended September 30, 2006.



31



---

##### Table of Contents

Comparison of the Nine-Month Period Ended September 30, 2007 to the Period from January 31, 2006 through
September 30, 2006

Net income/(loss). Our net income decreased approximately $550.5 million to a net loss of
approximately ($532.0) million for the nine-month period ended September 30, 2007 from net income of approximately $18.5 million for the period from January 31, 2006 through September 30, 2006. Our net loss for the nine-month period
ended September 30, 2007 was primarily attributable to impairment on investments of approximately $609.5 million, which were offset by net investment income generated by our investments in TruPS, MBS and leveraged loans, investments in
residential mortgages, and realized gains on derivative contracts. Our net income for the period from January 31, 2006 through September 30, 2006 was primarily attributable to net investment income generated by our investments in TruPS,
residential mortgages and leveraged loans and MBS.

Net investment income. Our net investment income increased approximately
$41.7 million to approximately $57.6 million for the nine-month period ended September 30, 2007 from approximately $15.9 million for the period from January 31, 2006 through September 30, 2006. The table below summarizes net
investment income by investment type for the following periods:

For the Nine-Month Period Ended September 30, 2007



|                                                                       |  |                          |         |                           |   |          |                     |  |   |        |  
|---------------------------------------------------------------------- |  | ------------------------ | ------- | ------------------------- | - | -------- | ------------------- |  | - | ------ | -
|Investment Type                                                        |  | InvestmentInterestIncome |         | InvestmentInterestExpense |   |          | NetInvestmentIncome | 
|                                                                       |  | (in thousands)           |        
|Investment in residential and commercial mortgages and leveraged loans |  | $                        | 99,204  |                           | $ | (79,181  | )                   |  | $ | 20,023 |  
|Investments held by CDO entities and Trust VIEs                        |  |                          | 259,526 |                           |   | (224,056 | )                   |  |   | 35,470 |  
|Investments in mortgage-backed securities                              |  |                          | 170,569 |                           |   | (158,993 | )                   |  |   | 11,576 |  
|Provision for loan losses                                              |  |                          |        |                           |   |         |                     |  |   | (9,514 | )
|                                                                       |  |                          |         |                           |   |          |                     |  |   |        |  
|Total                                                                  |  | $                        | 529,299 |                           | $ | (462,230 | )                   |  | $ | 57,555 |  
|                                                                       |  |                          |         |                           |   |          |                     |  |   |        |  

For the Period from January 31, 2006 Through September 30, 2006



|                                                |  |                          |         |                           |   |         |                     |  |   |        |  
|----------------------------------------------- |  | ------------------------ | ------- | ------------------------- | - | ------- | ------------------- |  | - | ------ | -
|Investment Type                                 |  | InvestmentInterestIncome |         | InvestmentInterestExpense |   |         | NetInvestmentIncome | 
|                                                |  | (in thousands)           |        
|Investment in residential and leveraged loans   |  | $                        | 20,089  |                           | $ | (15,500 | )                   |  | $ | 4,589  |  
|Investments held by CDO entities and Trust VIEs |  |                          | 59,131  |                           |   | (50,214 | )                   |  |   | 8,917  |  
|Investments in mortgage-backed securities       |  |                          | 28,958  |                           |   | (25,927 | )                   |  |   | 3,031  |  
|Provision for loan losses                       |  |                          |        |                           |   |        |                     |  |   | (616   | )
|                                                |  |                          |         |                           |   |         |                     |  |   |        |  
|Total                                           |  | $                        | 108,178 |                           | $ | (91,641 | )                   |  | $ | 15,921 |  
|                                                |  |                          |         |                           |   |         |                     |  |   |        |  

Our investment interest income increased approximately $421.1 million to approximately $529.3
million for the nine-month period ended September 30, 2007 from approximately $108.2 million for the period from January 31, 2006 through September 30, 2006. The increase in investment interest income is attributable to the
approximate $6.3 billion increase in interest earning assets in our target asset classes since September 30, 2006. We had total investments in our target asset classes of approximately $9.6 billion as of September 30, 2007 as compared to
approximately $3.3 billion as of September 30, 2006.

Our investment interest expense increased approximately $370.6 million to
approximately $462.2 million for the nine-month period ended September 30, 2007 from approximately $91.6 million for the period from January 31, 2006 through September 30, 2006. The increase in investment interest expense is
attributable to the approximate $8.0 billion increase in interest bearing liabilities that are financing our interest earning assets acquired since September 30, 2006. We had total indebtedness of approximately $11.2 billion as of
September 30, 2007 as compared to approximately $3.2 billion as of September 30, 2006.

Our provision for loan losses relates to
investments in residential and commercial mortgages and leveraged loans. The provision for loan losses increased by approximately $8.9 million, to $9.5 million for the nine-month period ended September 30, 2007 from approximately $0.6 million
for the period from January 31, 2006 through September 30, 2006. We maintain an allowance for residential and commercial mortgages and leveraged loan losses based on managements evaluation of estimated losses and inherent



32



---

##### Table of Contents

risks in the portfolios. Specific allowances for losses are established for impaired loans based on a comparison of the recorded carrying value of the loan
to either the present value of the loans expected cash flow, the loans estimated market price or the estimated fair value of the underlying collateral.

Expenses. Our non-investment expenses increased by approximately $16.0 million, to $21.1 million for the nine-month period ended September 30, 2007 from approximately $5.1 million for the period
from January 31, 2006 through September 30, 2006. During the same periods, these non-investment expenses consisted of related party management compensation of $12.6 million and $4.0 million, respectively, and general and administrative
expenses of $8.5 million and $1.1 million, respectively. During the nine-month period ended September 30, 2007 and the period from January 31, 2006 through September 30, 2006, the Company incurred $5.5 million and $1.1 million in base
management fees and $0.5 million and $1.0 million in incentive fees, respectively. During the same periods, the aggregate base management fees and incentive fees payable were reduced by collateral management fee credits of $6.0 million and $1.1
million, respectively. The Company recognized share-based compensation expense related to shares of restricted common stock granted to the officers of the Company and key employees of the Manager and Cohen of $1.4 million and $0.8 million during the
nine-month period ended September 30, 2007 and the period from January 31, 2006 through September 30, 2006, respectively. During the nine-month period ended September 30, 2007, the Company granted 1,457,460 shares of restricted
common stock to employees of the Manager and Cohen under its 2006 Long-Term Incentive Plan.

During the nine-month period ended
September 30, 2007 and the period from January 31, 2006 through September 30, 2006, the consolidated CDO entities that are included in the Companys consolidated financial statements incurred collateral management fees that are
payable to Cohen of $11.2 million and $2.3 million, respectively. The collateral management fees are expenses of consolidated CDO entities and relate to the on-going collateral management services that Cohen provides for CDOs. The increase in
related party management compensation is primarily attributable to the increase in investments financed through CDO transactions and the collateral manager fees incurred by these consolidated CDO entities. We expect that non-investment expenses may
increase as we continue to increase our operations.

Our general and administrative expenses are primarily attributable to professional
service expenses, including legal services, audit and audit-related fees, tax compliance services, and consulting fees relating to Sarbanes-Oxley compliance.

Interest and other income. Our interest and other income increased by approximately $13.6 million, to $16.0 million for the nine-month period ended September 30, 2007 from approximately $2.4 million
for the period from January 31, 2006 through September 30, 2006. This increase is primarily attributable to $12.5 million of interest earned on increased amounts of cash held on deposit with financial institutions and interest earned on
restricted cash of our consolidated CDO entities. Additionally, during the nine-month period ended September 30, 2007, the Company entered into a warehouse risk-sharing agreement with a third party investment bank for short term investment
purposes. The warehouse risk-sharing agreement terminated during the period as a result of the transfer of accumulated warehoused asset-backed securities to a CDO that was structured by Cohen and its affiliates. The Company did not purchase an
interest in the CDO transaction, although in consideration of the benefits that Cohen and its affiliates received upon the closing of the asset-backed security CDO, Cohen paid a one-time capital commitment fee of $1.2 million to the Company for its
services as first loss provider during the warehouse period.

Realized gains on interest rate swaps. During the nine-month
period ended September 30, 2007, the Company realized a $0.5 million loss on a warehouse financing arrangement relating to off-balance sheet MBS assets that were acquired during the second quarter. Additionally, during the nine-month period
ended September 30, 2007, we recorded $3.5 million of gains as a result of the termination of interest rate swap contracts in connection with the sale of investments in residential mortgages during the period. During the period from
January 31, 2006 through September 30, 2006, the Company realized $7.7 million of gains on derivative contracts. The gains consisted of $6.8 million realized as a result of the Companys termination of its MBS credit agreement and
$0.9 million realized as a result of terminating an interest rate swap contract in connection with the residential mortgage loan sale. The Company has accounted for the interest rate swap contracts entered into by the lender of the MBS credit
agreement as an embedded derivative within the consolidated financial statements. These amounts were reclassified from unrealized gains on interest rate swaps during the three months ending September 30, 2006 as a result of the termination of
the respective interest rate swap contracts.

Unrealized gains/(loss) on interest rate swaps. During the nine-month period
ended September 30, 2007 and the period from January 31, 2006 through September 30, 2006, we recorded an unrealized (loss)/gain on interest rate swaps of ($2.7) million and $1.9 million, respectively. Certain of our interest rate swap
contracts were not designated as interest rate hedges at inception, therefore the change in fair value during the period in which the interest rate swap contracts are not designated as hedges is recorded as an unrealized gain on interest rate swaps
in the statement of income/(loss).



33



---

##### Table of Contents

Realized and unrealized gains on credit default swaps. During the nine-month period ended
September 30, 2007, we purchased CDS contracts that are referenced to certain MBS and CDOs that are trading in the public markets. To date, we have purchased $123 million notional amount of credit default swap contracts. The risk management
objective of the CDS contracts is to potentially offset losses on MBS held in our consolidated CDO entities. Under the terms of the CDS, we agree to make periodic payments, usually ratably over the swap term, in exchange for the agreement by the
other counterparty to pay an agreed upon value for a debt instrument of a specified issuer, should the issuer enter into an event of default as defined in each particular CDS contract during the swap term. During the nine-months ended
September 30, 2007, the Company recorded an approximate $43.8 million unrealized gain and a $1.5 million realized gain on CDS contracts within its consolidated financial statements.

Gain/(loss) on freestanding derivatives. In the nine-month period ended September 30, 2007, net investment income included the impact
of changes in the fair value of free-standing derivatives relating to our interests in off-balance sheet warehouse facilities of approximately $0.1 million. During the nine-months ended September 30, 2007, the Company recognized a $1.8 million loss
on its off-balance sheet warehouse facility. The loss was due to the decline in fair value of the TruPS assets accumulated on the warehouse facility and the amount represents one-hundred percent of the Companys first loss deposit and
accrued but not paid earnings on the warehouse arrangements. The change in fair value is recorded within gain/(loss) on free-standing derivatives on the consolidated statement of income/(loss). In the period from January 31, 2006 through
September 30, 2006, net investment income included the impact of changes in the fair value of free-standing derivatives relating to our interests in off-balance sheet warehouse facilities of approximately $2.0 million.

Impairment on investments. During the nine-month period ended September 30, 2007, the Company recorded other-than-temporary
impairments of $590.2 million in its consolidated MBS portfolio. Additionally, during the nine-month period ended September 30, 2007, the Company recorded $17.8 million of impairments on other non-consolidated CDO investments that are primarily
collateralized by MBS. The Company recorded other-than-temporary impairments primarily because of significant increases in the estimated cumulative default rates of the underlying collateral of the respective MBS, which resulted in significant
decreases to the Companys estimates of the future cash flows of the respective MBS. Other-than-temporary impairments are recorded within impairment on investments in the consolidated statement of income/(loss).

During the nine-months ended September 30, 2007, the Company recognized a $2.7 million impairment of a first-loss warehouse deposit that was held by a
consolidated VIE. The first-loss deposit related to a TruPS warehouse arrangement that the Company entered into during the first quarter of 2007. The Company contributed the first-loss deposit amount to a special purpose entity or VIE that in turn
pledged the cash to an investment bank in connection with the warehouse arrangement. The VIE received notice that on September 29, 2007 it was in default on the terms of the warehouse arrangement and that the VIE and the Company no longer had
decision making rights as it relates to the exit strategy of the assets accumulated in the warehouse. The stated maturity date of the warehouse agreement was September 29, 2007. As of September 29, 2007, the Company has deconsolidated this VIE from
its consolidated financial statements because the Company is no longer the primary beneficiary of the VIE. The Company accounted for the deconsolidation of the VIE as a sale of the net assets of the entity and recorded a $10.3 million gain on
disposition of a consolidated investment. Additionally, upon determining that the deconsolidation of the assets of the VIE will be accounted for as a sale, the Company recognized an $11.2 million realized loss on the disposition of TruPS assets
included in the VIE. The net cash and economic impact of this transaction was the loss of $2.7 million which includes the first-loss deposit and accrued but unpaid interest.

Realized loss on sale of investments. During the nine-month period ended
September 30, 2007, we recorded losses on the sale of investments of approximately $4.4 million. During the period we sold approximately $517.6 million of adjustable rate residential mortgages at a loss of approximately $2.0 million.
Additionally, during the period our consolidated CDO entities that are collateralized by MBS sold approximately $85.7 million of investment securities and realized a net loss of approximately $2.4 million. During the nine-month period ended
September 30, 2006, the Company sold approximately $87 million of 7/1adjustable rate residential mortgages
at a loss of $0.9 million. In connection with the sale of the residential mortgages, the Company terminated an interest rate swap contract and recorded a gain of $0.9 million in earnings.

Minority interests. Minority interests represent the portion of net income generated by consolidated entities that are not attributable to
our ownership interest in those entities. Minority interests increased approximately $9.2 million to approximately $14.2 million for the nine-month period ended September 30, 2007 as compared to approximately $5.0 million for the period from
January 31, 2006 through September 30, 2006. This increase is primarily attributable to our investment in additional CDO transactions. Our ownership of consolidated CDOs ranged from 57.0% to 80.0% of the preferred shares issued by each
CDO.

(Benefit)/provision for income taxes. Our domestic TRSs are subject to U.S. federal and state income and franchise
taxes. Provision for income taxes decreased approximately $1.7 million to approximately ($1.2) million for the nine-month period ended September 30, 2007 as compared to approximately $0.5 million for the period from January 31, 2006
through September 30, 2006. This decrease is primarily attributable to net operating losses generated at our domestic TRSs during the nine-month period ended September 30, 2007 as compared to the period from January 31, 2006 through
September 30, 2006.



34-



---

##### Table of Contents

Liquidity and Capital Resources

Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, pay dividends and other general business needs. We believe
our available cash balances, other financing arrangements and cash flows from operations will be sufficient to fund our liquidity requirements for the next twelve months, but our ability to grow our business will be limited by our ability to obtain
future financing, as discussed below. Management has evaluated our current and forecasted liquidity and continues to monitor evolving market conditions. Future investment alternatives and operating activities will continue to be evaluated against
anticipated current and longer term liquidity demands. Over the next twelve months, we expect that our external management fees payable to our Manager under the Management Agreement will be substantially offset by the collateral management fee
credits that we earn. We do not anticipate incurring significant costs payable under the Management Agreement. We are currently financing our TruPS, MBS and leveraged loan portfolio with warehouse facilities and CDO notes payable. We completed a
securitization of our existing residential mortgage loans by contributing the assets to a pass-through securitization entity (or trust) that issued debt securities in the capital markets collateralized by the mortgage loans held by the trust. The
residential mortgage loans held by the trust are included in our consolidated financial statements. As of September 30, 2007, the Company is not financing any investments with short-term repurchase agreements that subject the Company to margin
calls or potential recourse obligations in excess of posted first loss deposits. Should our liquidity needs exceed our available sources of liquidity, we believe that certain securities in which we have invested could be sold to raise additional
cash. We currently have no commitments for any additional financings, and we may not be able to obtain any additional financing at the times required and on terms and conditions acceptable to us. If we fail to obtain needed additional financing, the
pace of our growth would be adversely affected.

Subsequent to September 30, 2007, the Company has obtained long-term financing of
TruPS investments through the closing of the following transaction:



| |  |  | On October 30, 2007, the Company completed Alesco Preferred Funding XVII, Ltd., a CDO securitization that provides up to 30-year financing for
banks or bank holding companies and insurance companies. Alesco Preferred Funding XVII, Ltd. received commitments for $372.7 million of CDO notes payable, all of which were issued to investors as of October 30, 2007. Alesco Preferred Funding
XVII, Ltd. also issued $36.8 million of preference shares upon closing. The Company retained approximately $27.6 million of common and preference shares of Alesco Preferred Funding XVII, Ltd., which results in a 75% interest in the common and
preference shares.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

During the nine-month period ended September 30, 2007, the Company completed the following debt
and equity transactions:



| |  |  | On May 15, 2007 and June 13, 2007, the Company sold $140 million aggregate principal amount of contingent convertible senior notes. The notes are senior,
unsecured obligations of the Company and rank equally in right of payment with all of the Companys existing and future unsubordinated, unsecured indebtedness. The notes are subordinated in right of payment to the Companys existing and
future secured indebtedness to the extent of such security, and structurally subordinated to any liabilities and other indebtedness of the Companys subsidiaries. The notes will bear interest at an annual rate of 7.625%. The notes will mature
on May 15, 2027. The Company received net proceeds of approximately $136.6 million from this transaction.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On June 25, 2007, the Company completed the issuance and sale of $28.1 million in aggregate principal amount of TruPS issued by the Companys wholly-owned
subsidiary, Alesco Capital Trust I (the Trust). The TruPS mature on July 30, 2037 and may be called by the Company at par any time after July 30, 2012. The TruPS require quarterly distributions of interest by the Trust to the
holders of the TruPS. Distributions will be payable quarterly at a fixed interest rate equal to 9.495% per annum through the distribution payment date on July 30, 2012 and thereafter at a floating interest rate equal to LIBOR plus 400
basis points per annum through July 30, 2037. The Company received net proceeds of approximately $26.6 million from this transaction.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On June 25, 2007, the Company closed a public offering of 8,000,000 shares of the Companys common stock, par value $0.001 per share, at a public offering
price of $9.25 per share, before placement fees and offering costs. The Company received net proceeds of approximately $72.0 million from this transaction.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On June 29, 2007, the Company completed a securitization of substantially all of its existing residential mortgage loans by contributing the assets to a
pass-through securitization entity (or trust) that issued debt securities in the capital markets collateralized by the mortgage loans held by the trust. The residential mortgage loans held by the trust are included in our consolidated financial
statements. We used $1.1 billion of proceeds from the securitization to repay in full short-term repurchase agreements that we had used to finance the portfolio on a temporary basis. As of September 30, 2007, the Company is not financing any
residential mortgage loans with short-term repurchase agreements.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



35



---

##### Table of Contents

As further described in the Overview section, we received written notice from the trustee of
each of the Kleros Real Estate CDOs that we would not receive any cash flow distributions on the subordinated note and equity investments that we own in these transactions. Each of the Kleros Real Estate CDOs failed OC trigger tests which resulted
in a change to the priority of payments to the debt and equity holders of the Kleros Real Estate CDOs. Upon the failure of an OC test, the indenture of each Kleros Real Estate CDO requires cash flows that would otherwise have been distributed to us
to be used to sequentially paydown the outstanding principal balance of the most senior noteholders. The failure of the OC tests were due to cumulative ratings agency downgrades on certain MBS collateralizing the Kleros Real Estate CDOs.

The Kleros Real Estate transactions continue to generate taxable income for us despite the fact that we are not receiving cash distributions from
these CDOs. Taxable income will continue to be recognized on each underlying MBS in the portfolio until a payment default occurs on the underlying MBS. The taxable income from these transactions continues to factor into our compliance with the REIT
income test requirements and we must continue to distribute ninety percent of its taxable income to ensure continued qualification as a REIT. The OC tests in the indentures governing the CDO and CLO notes payable on our Alesco TruPS and Emporia
leveraged loan portfolios are based on actual defaults on the underlying assets rather than rating agency downgrades that are not accompanied by actual defaults. There can be no assurance that in the future other CDO investments will not fail OC
tests or otherwise trigger contractual events that would limit the cash distributions received by the Company.

As of September 30,
2007, the Companys consolidated financial statements include $91.1 million of cash and cash equivalents. This amount does not include $18.8 million of cash dividends that were paid to the Companys shareholders on October 1, 2007.
The Company utilized approximately $53 million of the net proceeds from the debt and equity transactions described above to pay down previously existing short-term debt arrangements. Additionally, in connection with the $140 million convertible debt
offering the Company utilized $32.6 million of the proceeds to repurchase 3,410,600 shares of its common stock at $9.55 per share. The Company has utilized and plans to continue to utilize the net proceeds from these offerings to opportunistically
invest in the target asset classes.

As of September 30, 2007, the Companys consolidated financial statements included total
indebtedness of $11.2 billion. Total indebtedness includes recourse indebtedness of $189.6 million and $11.0 billion of non-recourse debt relating to consolidated VIEs. The creditors of each consolidated VIE have no recourse to the general credit of
the Company. The Companys maximum exposure to loss as a result of its involvement with each consolidated VIE is the equity that the Company has invested in the preference shares or debt of the CDO, CLO or other types of securitization
structures.

Our primary cash needs include the ability to:



| |  |  | distribute earnings to maintain our qualification as a REIT;
| | - |  | ------------------------------------------------------------



| |  |  | pay costs of borrowings, including interest on such borrowings and expected CDO, CLO and other securitization debt;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | pay base and incentive fees to our Manager and pay other operating expenses;
| | - |  | ----------------------------------------------------------------------------



| |  |  | fund investments; and
| | - |  | ---------------------



| |  |  | pay federal, state and local taxes of our domestic TRSs.
| | - |  | --------------------------------------------------------

We intend to meet these short-term requirements through the following:



| |  |  | revenue from operations, including interest income from our investment portfolio;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | interest income from temporary investments and cash equivalents;
| | - |  | ----------------------------------------------------------------



| |  |  | borrowings under warehouse facilities; and
| | - |  | ------------------------------------------



| |  |  | proceeds from future borrowings or offerings of our common stock.
| | - |  | -----------------------------------------------------------------

We intend to generate suitable investments that can be financed on a long-term basis through CDOs and CLOs, and other types of securitizations to finance our assets with more long-term capital. Our liquidity will be
dependent in part upon our ability to successfully implement our securitization strategy. Factors that could affect our future ability to complete securitizations include conditions in the securities markets generally, conditions in the asset-backed
securities markets specifically and the performance of our portfolio of securitized assets.



36



---

##### Table of Contents

Commitments

On March 27, 2007, the Company entered into a $40.0 million secured revolving credit agreement. The $40 million secured revolving credit agreement replaces the Companys prior $10.0 million credit agreement, dated as of
September 27, 2006. The credit agreement matured on September 27, 2007. As of the maturity date the Company no longer has any rights or obligations under this credit agreement.

Inflation

We believe that the principal risk to us from inflation is the effect that market interest
rates may have on our floating rate debt instruments as a result of future increases caused by inflation. We mitigate against this risk through our financing strategy to match the terms of our investment assets with the terms of our liabilities and,
to the extent necessary, through the use of hedging instruments.

Off-Balance Sheet Arrangements

We may maintain arrangements with various investment banks regarding CDO securitizations and off-balance sheet warehouse facilities. Prior to the
completion of a CDO securitization, our off-balance sheet warehouse providers acquire investments in accordance with the terms of the warehouse facility agreements. Pursuant to the terms of the warehouse agreements, we receive all or a portion of
the difference between the interest earned on the investments acquired under the warehouse facilities and the interest accrued on the warehouse facilities from the date of the respective acquisitions. Under the warehouse agreements, we are required
to deposit cash collateral with the warehouse providers, and as a result, we bear the first dollar risk of loss up to our warehouse deposit if an investment held under the warehouse facility is liquidated at a loss. Upon the completion of a CDO
securitization, the cash collateral held by the warehouse provider is returned to us. In the event that we are unable to obtain long-term CDO financing for the accumulated warehouse collateral our cash collateral is at risk and may not be returned
to the Company. The duration of a warehouse facility is generally at least nine-months. These arrangements are deemed to be derivative financial instruments and are recorded by us at fair value in each accounting period with the change in fair value
recorded in earnings. As of September 30, 2007, we had approximately $1.8 million of cash collateral held by a warehouse provider pursuant to a warehouse facility. During the three-months ended September 30, 2007, the Company recognized a
$1.8 million loss on its off-balance sheet warehouse facility arrangement. The loss was due to the decline in fair value of the TruPS assets accumulated on the warehouse facility and the amount represents one-hundred percent of the Companys
first loss deposit and earnings accrued but not paid on the warehouse arrangement. The warehouse arrangement is with a third-party investment bank and there were $67.4 million of assets on the warehouse as of September 30, 2007. As of September
30, 2007, assets were no longer being accumulated in this facility, however the Company is working with the counterparty on the ultimate disposition of the assets. The Companys maximum loss exposure is $1.8 million. The change in fair value is
recorded within gain/(loss) on free-standing derivatives on the consolidated statement of income/(loss).

Critical Accounting Policies

Our Annual Report on Form 10-K for the year ended December 31, 2006 contains a discussion of our critical accounting policies. See Item
7Managements Discussion and Analysis of Financial Condition and Results of OperationsCritical Accounting Policies included in our Annual Report on Form 10-K for the year ended December 31, 2006. There have been no
significant changes in our critical accounting policies since December 31, 2006. See also Note 2 in our unaudited consolidated interim financial statements as of September 30, 2007, as set forth herein.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|------- | -----------------------------------------------------------

Our exposure to market risk pertains to losses resulting from changes in interest rates and equity security prices. We are exposed to credit risk and interest rate risk related to our investments in debt instruments, TruPS, debt securities,
real estate securities and residential mortgages and leveraged loans. Interest rates may be affected by economic, geopolitical, monetary and fiscal policy, market supply and demand and other factors generally outside our control, and such factors
may be highly volatile. Our interest rate risk sensitive assets and liabilities and financial derivatives typically will be held for long-term investment and not held for sale purposes. Our intent in structuring CDO and CLO transactions and other
securitizations will be to limit interest rate risk with a financing strategy that matches the terms of our investment assets with the terms of our liabilities and, to the extent necessary, through the use of hedging instruments. In the event of a
significant rising interest rate environment and/or economic downturn, defaults could increase and result in additional losses to us which would adversely affect our operating results and liquidity.



37



---

##### Table of Contents

There have been no material changes in quantitative and qualitative disclosures in 2007 from the
disclosures included in our Annual Report on Form 10-K for the year ended December 31, 2006. See discussion of quantitative and qualitative disclosures about market risk under Item 7Managements Discussion and Analysis of
Financial Condition and Results of OperationsQuantitative and Qualitative Disclosures About Market Risk included in our Annual Report on Form 10-K for the year ended December 31, 2006. See also Note 2 in our unaudited
consolidated financial statements, as set forth herein.



|ITEM 4. | CONTROLS AND PROCEDURES.
|------- | ------------------------

Evaluation of Disclosure Controls and
Procedures

We have established disclosure controls and procedures to ensure that material information relating to the Company,
including our consolidated subsidiaries, is made known to the officers who certify our financial reports and to other members of senior management and the board of directors. Under the supervision, and with the participation of our Chief Executive
Officer and Chief Financial Officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Securities and Exchange Act of 1934, as amended
(Exchange Act) as of September 30, 2007. Based on that evaluation, the principal executive officer and the principal financial officer concluded that our disclosure controls and procedures were effective at September 30, 2007,
to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting during the quarter ended September 30, 2007 that have materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting.

PART II. OTHER INFORMATION



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

On June 8, 2006, our loan
to Beech Thicket Spring, Inc., Communities of Penland, LLC, COP Preservation Partners, LLC, F.W., Inc., The Penland Reserve Tract, LLC, and Triad Apartment Group, LLC in the original principal amount of $16.7 million (the Penland Loan)
matured. The outstanding balance was $11,745,589.50. The Penland Loan was guaranteed by five individuals, Anthony R. Porter, Dorothy M. Porter, Frank A. Amelung, Eugenia Amelung and Richard L. Amelung (collectively Guarantors). On
October 23, 2006, we caused to be filed a foreclosure action styled In the Matter of Foreclosure of the Deed of Trust Executed by COP Preservation Partners, LLC to Leon M. Killian, III, Trustee, for Alesco Financial, Inc. f/k/a Sunset
Financial Resources, Inc. Beneficiary, Recorded at Book 391, Page 810 in the Avery County Register of Deeds, Case No. 06 SP 72, in the Superior Court of North Carolina. This is an action against COP Preservation Partners, LLC and RC Land
Holdings, LLC to foreclose a portion of the North Carolina real property collateral of the Penland Loan. A foreclosure sale of November 15, 2007, has been set for two parcels containing approximately 413 acres in the aggregate. We intend to
seek to recover any balance on the promissory note plus accrued interest, attorney fees and costs from the sale of Guarantors assets (see below), if any, subject to limitations imposed by law, and foreclosure of some or all the other real
property in the North Carolina Mountains that collateralizes the Penland Loan.

On January 12, 2007, we commenced an action in the
United Stated District Court to confirm a $13,035,243.12 arbitration award against the Guarantors. The case is styled Alesco Financial Inc. v. Anthony R. Porter, Dorothy M. Porter, Frank Amelung, Eugenia Amelung and Richard Amelung, in the
United States District Court in the Middle District of Florida, Case No.: 3:07-cv-00032-HWM-HTS. On March 29, 2007, the court entered judgment (the Judgment) for us in the amount of $13,060,614.63. We registered the Judgment in the
states of Arkansas (Western District, Case No. 07 MC 00011), Georgia (Savannah Division, Case No. MC 407-002), New Mexico (Case No. MC 07-03), North Carolina (Eastern District, Case No. 1:07 MC 15), South Carolina (Case No. 9:0 MC 42)
and Wyoming (Case No. 07 MC 21). Frank A. Amelung, Eugenia Amelung and Richard L. Amelung have sought protection in the United States Bankruptcy Court in the Southern District of Florida, West Palm Beach Division, In Re: Frank A. Amelung,
Jr. and Eugenia Marie Amelung, Chapter 7 Debtors, Case No.: 07-15492-BKC-PGH, and In Re: Richard L. Amelung, Debtor Chapter 7, Case No.: 07-15493-BKC-PGH, respectively. We are continuing to pursuing collection of the Judgment in the
various jurisdictions, subject to limitations imposed by law.



38



---

##### Table of Contents

The Attorney General of North Carolina on June 6, 2007, filed suit against one or more of the
Borrowers and Guarantors of the Penland Loan described above, among others, in the case styled State of North Carolina ex rel, Roy Cooper, Attorney General vs. Peerless Real Estate Services, Inc., Village of Penland, L.L.C., MFSL Landholdings,
L.L.C., Communities of Penland, L.L.C., COP Land Holdings, L.L.C., PG Capital Holdings, L.L.C., Anthony Porter, Frank Amelung, Richard Amelung, J. Kevin Foster, Neil ORourke, Michael Yeomans, and A. Greg Anderson, General Court of Justice,
Superior Court Division, State of North Carolina, Wake County, Case No.: 07-CVS-9006. The North Carolina Attorney General alleged that the defendants in the case obtained monies from consumers in violation of North Carolina law relating to unfair or
deceptive practices affecting commerce. The court in this case has issued an order appointing a receiver for the assets of the corporate defendants in the case, Peerless Real Estate Services, Inc., Village of Penland, L.L.C., MFSL Landholdings,
L.L.C., Communities of Penland, L.L.C., COP Land Holdings, L.L.C., PG Capital Holdings, L.L.C. We are not a named party in this action, but the receivership includes a substantial part of the real property collateral held by us to secure the Penland
Loan. The complaint filed by the North Carolina Attorney General seeks to void all contracts (although yet unidentified) between the named defendants and consumers relating to the alleged deceptive scheme identified in the complaint, the return of
all monies obtained by the named defendants in the alleged deceptive scheme, civil penalties against the named defendants and attorney fees from the named defendants. The Order Appointing Receiver authorizes the Receiver, among other things, to sell
and dispose of property of the Borrowers in the receivership free and clear of all liens and other collateral interests, which liens or other collateral interests will then attach to the proceeds. We have not received notice of any such sale or
disposition of our collateral, and we plan to protect vigorously any and all liens and other collateral interests in the collateral for the Penland Loan. We intend to continue to foreclose some or all our collateral, which may require this
courts approval, and pursue collection by all other available means.

In April 2005, we filed a lawsuit against Redevelopment Group
V, LLC, a Pennsylvania limited liability company, in the Camden County Superior Court of New Jersey for collection of a $4.7 million loan receivable. The case was removed to United States District Court as Sunset Financial Resources, Inc., vs.
Redevelopment Group V, a Pennsylvania Limited Liability Company and Dawn Staley, Redevelopment Group V, a Pennsylvania Limited Liability Company and Dawn Staley vs. Sunset Financial Resources, Inc., and Jay Phillips, Sunset Commercial Group, L.L.C.,
Sunset Mortgage Company, L.P., Steven Forman, Barry Roberts, Redevelopment Group V, Property Management, LLC, and Flynn Appraisal Associates, Inc., United States District Court for the District of New Jersey, Case No.: 05-2915(JBS). On
January 31, 2006, the property collateralizing the loan was sold in a court-supervised transaction for $3.5 million. In March 2006, the court released $3.4 million of the proceeds to us. Although the collateral underlying the note has been
sold, we retained all of our rights and remedies under the original note and other loan documents against the guarantor of the loan for the collection deficiency, including default interest, legal and other collection costs. On July 6, 2005,
Redevelopment Group V and the guarantor filed countersuits against us seeking rescission of the loan documents, and the guarantor is seeking damages, all of which we are defending vigorously. In the same action, we have filed claims against
numerous other parties involved in the original loan. The case tentatively has been settled, with the tentative settlement calling for payments to us by each defendant. Until the settlement agreement is signed by all parties, all settlement payments
made and the counterclaims against us are dismissed, we will treat the case as continuing.



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

The risks described under
Item 1ARisk Factors included in our Annual Report on Form 10-K for the year ended December 31, 2006, could materially and adversely affect our business, financial condition and results of operations. The risk factors
discussed in that Form 10-K and in this Quarterly Report on Form 10-Q do not identify all risks that we face because our business operations could also be affected by additional factors that are not presently known to us or that we currently
consider to be immaterial to our operations.



39



---

##### Table of Contents

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

On May 15, 2007 and June 13, 2007, we sold $140 million aggregate principal amount of our contingent convertible senior notes due 2027 to RBC Capital Markets Corporation. The notes will bear interest at an annual rate of 7.625%
and mature on May 15, 2027 (incorporated by reference on Form 8-Ks filed with the SEC on May 21, 2007 and June 8, 2007).

On
June 25, 2007, we completed the issuance and sale of $28.1 million in aggregate principal amount of TruPS issued by our wholly-owned subsidiary, Alesco Capital Trust I, in a private placement under Rule 144A of the Securities Act of 1933, as
amended (incorporated by reference on Form 8-Ks filed with the SEC on June 25, 2007 and June 8, 2007).

On May 9, 2007, our
board of directors authorized us to use the proceeds from the $140.0 million convertible debt offering to repurchase up to $50.0 million of our outstanding common stock, such repurchases to be effected from time to time in the open market. On
May 15, 2007, we utilized $32.6 million of the proceeds from the convertible debt offering to repurchase 3,410,600 shares of our common stock at $9.55 per share, the closing price of our common stock on May 9, 2007.

On August 3, 2007, our board of directors authorized us to repurchase up to $50.0 million of our outstanding common stock, such repurchases to be
effected from time to time in the open market or through privately negotiated transactions. In August 2007, we utilized $2.0 million to repurchase an additional 420,800 shares of our common stock at a weighted average price of $4.64 per share.



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

None.



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

None.



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

On November 1, 2007, the
Company received written notice from the trustee of each of Kleros Real Estate CDO III, Ltd. (KRE III) and Kleros Real Estate CDO IV, Ltd. (KRE IV), in accordance with the Indenture of each of KRE III and KRE IV, that on the
November 1, 2007 payment date, the Company will not receive any cash flow distributions on the subordinated note and equity investments owned in these transactions. KRE III and KRE IV provide long-term financing for approximately $2.0 billion
of the Companys mortgage-backed securities (MBS) portfolio. During the three-month period ended September 30, 2007, the Company had net investment income of $21.8 million or $0.37 per diluted common share, of which an
aggregate of approximately $1.9 million or $0.03 per diluted common share was earned through its investments in KRE III and KRE IV. KRE III and KRE IV failed overcollateralization (OC) trigger tests which resulted in a change to the
priority of payments to the debt and equity holders of KRE III and KRE IV, respectively. Upon the failure of an OC test, the Indenture of each of KRE III and KRE IV require cash flows that would otherwise have been distributed to the Company to be
used to sequentially paydown the outstanding principal balance of the most senior noteholders. The failure of the OC test were due to cumulative ratings agency downgrades on certain MBS collateralizing the KRE III and KRE IV transactions.



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

(a) Exhibits  see Exhibit
Index.



40



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                       |  |                       |  |                          
|---------------------- |  | --------------------- |  | -------------------------
|                       |  | ALESCO FINANCIAL INC.
|                       |  |                      
|                       |  | By:                   |  | /s/ James J. McEntee, III
|                       |  |                       |  | James J. McEntee, III    
|Date: November 8, 2007 |  |                       |  | Chief Executive Officer  
|                       |  |                      
|                       |  | By:                   |  | /s/ John J. Longino      
|                       |  |                       |  | John J. Longino          
|Date: November 8, 2007 |  |                       |  | Chief Financial Officer  



41



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                                                                                                                                                                                                                                                                          
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                              
|2.1         |  | Amended and Restated Agreement and Plan of Merger, dated as of July 20, 2006, by and among Alesco Financial Inc., Alesco Financial Trust and Jaguar Acquisition Inc. (incorporated by reference to
Annex A to our Proxy Statement on Schedule 14A filed with the SEC on September 8, 2006).                                                                              
|            | 
|2.2         |  | Letter Agreement dated September 5, 2006 by and among Alesco Financial Inc., Alesco Financial Trust and Jaguar Acquisition Inc. and the attached Registration Rights Provisions (incorporated by
reference to Exhibit 2.1 to our Current Report on Form 8-K filed with the SEC on September 5, 2006).                                                                    
|            | 
|2.3         |  | Letter Agreement dated September 29, 2006 by and among Alesco Financial Inc., Alesco Financial Trust and Jaguar Acquisition Inc. (incorporated by reference to Exhibit 3.1 to our Current Report
on Form 8-K filed with the SEC on September 29, 2006).                                                                                                                  
|            | 
|3.1         |  | Second Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to Amendment No. 1 to our Registration Statement on Form S-11 (Registration No. 333-111018) filed with
the SEC on February 6, 2004).                                                                                                                                              
|            | 
|3.2         |  | Articles of Amendment changing our name to Alesco Financial Inc. (incorporated by reference to Exhibit 3.1 to our Registration Statement on Form S-3 (Registration No. 333-138136) filed with
the SEC on October 20, 2006).                                                                                                                                              
|            | 
|3.3         |  | By-laws, as amended (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K filed with the SEC on October 11, 2005).                                                                                                                                                                                                                                 
|            | 
|4.1         |  | Form of Specimen Stock Certificate (incorporated by reference to Exhibit 4.1 to our Quarterly Report on Form 10-Q filed with the SEC on August 9, 2007).                                                                                                                                                                                                                 
|            | 
|4.2         |  | Form of 7.625% Contingent Convertible Senior Notes due 2027 (incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed with the SEC on May 21, 2007).                                                                                                                                                                                             
|            | 
|4.3         |  | Registration Rights Agreement, dated as of May 15, 2007, by and between Alesco Financial Inc. and RBC Capital Markets Corporation (incorporated by reference to Exhibit 4.3 to our Current Report
on Form 8-K filed with the SEC on May 21, 2007).                                                                                                                       
|            | 
|4.4         |  | Indenture, dated as of May 15, 2007, by and between Alesco Financial Inc. and U.S. Bank National Association (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed
with the SEC on May 21, 2007).                                                                                                                                            
|            | 
|4.5         |  | Junior Subordinated Indenture, dated as of June 25, 2007, by and between Alesco Financial Inc. and Wells Fargo Bank, N.A. (incorporated by reference to Exhibit 4.1 to our Current Report on Form
8-K filed with the SEC on June 29, 2007).                                                                                                                              
|            | 
|4.6         |  | Indenture, dated as of June 29, 2007, by and among Bear Stearns ARM Trust 2007-2, Citibank, N.A. and Wells Fargo Bank, N.A. (incorporated by reference to Exhibit 4.6 to our Quarterly Report on
Form 10-Q filed with the SEC on August 9, 2007)                                                                                                                         
|            | 
|10.1        |  | Management Agreement, dated as of January 31, 2006, by and between Alesco Financial Trust and Cohen Brothers Management, LLC (incorporated by reference to Annex E to our Proxy Statement on
Schedule 14A filed with the SEC on September 8, 2006).                                                                                                                      
|            | 
|10.2        |  | Assignment and Assumption Agreement, dated as of October 6, 2006, by and between the Company and Cohen Brothers Management, LLC, transferring the agreement referred to in Exhibit 10.1 hereto to
the Company (incorporated by reference to Exhibit 10.2 to our Registration Statement on Form S-3 (Registration No. 333-138136) filed with the SEC on October 20, 2006).



42



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|10.3        |  | Letter Agreement, dated January 31, 2006, by and between Alesco Financial Trust and Cohen Brothers, LLC, relating to certain rights of first refusal and non-competition arrangements between
the parties (incorporated by reference to Exhibit 10.4 to Amendment No. 1 to our Registration Statement on Form S-3 (Registration No. 333-137219) filed with the SEC on October 5, 2006).                                                                                                                            
|            | 
|10.4        |  | Letter Agreement, dated October 18, 2006, by and between the Company and Cohen & Company, LLC, transferring the agreement referred to in Exhibit 10.1 hereto to the Company (incorporated by
reference to Exhibit 10.5 to our Registration Statement on Form S-3 (Registration No. 333-138136) filed with the SEC on October 20, 2006).                                                                                                                                                                            
|            | 
|10.5        |  | Shared Facilities and Services Agreement, dated as of January 31, 2006, by and between Cohen Brothers Management, LLC and Cohen Brothers, LLC (incorporated by reference to Exhibit 10.3 to
Amendment No. 1 to our Registration Statement on Form S-3 (Registration No. 333-137219) filed with the SEC on October 5, 2006).                                                                                                                                                                                        
|            | 
|10.6        |  | Master Repurchase Agreement, dated as of February 28, 2006, by and between Bear Stearns Mortgage Capital Corporation and Alesco Loan Holdings Trust (incorporated by reference to Exhibit 10.10 to
our Annual Report on Form 10-K filed with the SEC on March 16, 2007).                                                                                                                                                                                                                                           
|            | 
|10.7        |  | Letter Agreement, dated April 10, 2007, by and among Alesco Financial Inc., Alesco Warehouse Conduit, LLC, Cohen & Company Financial Management, LLC and Cohen & Company, in relation to
the Note Purchase Agreement, dated December 5, 2006, by and among PFW III, Ltd., the investors party thereto, Alesco Warehouse Conduit LLC, as initial subordinated noteholder and ABN Amro Bank N.V. (incorporated by reference to Exhibit 10.2 to our
Quarterly Report on Form 10-Q filed with the SEC on May 10, 2007).
|            | 
|10.8        |  | Letter Agreement, dated April 23, 2007, by and among Alesco Financial Inc., Alesco Holdings, Ltd., Strategos Capital Management, LLC and Cohen & Company, in relation to the Warehouse Risk
Sharing Agreement, dated as of February 7, 2007, between Merrill Lynch and Alesco Holdings, Ltd. (incorporated by reference to Exhibit 10.3 to our Quarterly Report on Form 10-Q filed with the SEC on May 10, 2007).                                                                                                  
|            | 
|10.9        |  | Credit Agreement, dated as of March 27, 2007, by and among Alesco Financial Holdings, LLC, Alesco Financial Inc., Royal Bank of Canada, U.S. Bank National Association and Royal Bank of Canada
(incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on April 3, 2007).                                                                                                                                                                                                 
|            | 
|10.10       |  | Purchase Agreement, dated as of May 9, 2007, by and between Alesco Financial Inc. and RBC Capital Markets Corporation) (incorporated by reference to Exhibit 1.1 to our Current Report on Form 8-K
filed with the SEC on May 10, 2007).                                                                                                                                                                                                                                                                            
|            | 
|10.11       |  | Underwriting Agreement, dated June 20, 2007, by and between Alesco Financial Inc. and RBC Capital Markets Corporation (incorporated by reference to Exhibit 1.1 to our Current Report on Form
8-K filed with the SEC on June 22, 2007).                                                                                                                                                                                                                                                                            
|            | 
|10.12       |  | Amended and Restated Trust Agreement, dated as of June 25, 2007, by and among Alesco Financial Inc., Wells Fargo Bank, N.A., Wells Fargo Delaware Trust Company and the administrative trustees
named therein (incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed with the SEC on June 29, 2007).                                                                                                                                                                                    
|            | 
|10.13       |  | Amended and Restated Trust Agreement, dated as of June 29, 2007, by and among Structured Asset Mortgage Investments II Inc., Wilmington Trust Company, Wells Fargo Bank, N.A. and acknowledged by
Alesco Financial Inc. (incorporated by reference to Exhibit 10.13 to our Quarterly Report on Form 10-Q filed with the SEC on August 9, 2007)                                                                                                                                                                     
|            | 
|10.14       |  | Mortgage Loan Purchase Agreement, dated as of June 29, 2007, by and between Alesco Financial Inc. and Structured Asset Mortgage Investments II Inc. (incorporated by reference to Exhibit 10.14 to
our Quarterly Report on Form 10-Q filed with the SEC on August 9, 2007)                                                                                                                                                                                                                                         
|            | 
|10.15       |  | Sale and Servicing Agreement, dated as of June 29, 2007, by and among Structured Asset Mortgage Investments II Inc., Bear Stearns ARM Trust 2007-2, Alesco Financial Inc., Citibank, N.A. and
Wells Fargo Bank, N.A., as securities administrator and master servicer (incorporated by reference to Exhibit 10.15 to our Quarterly Report on Form 10-Q filed with the SEC on August 9, 2007).                                                                                                                      
|            | 
|10.16       |  | Guarantee Agreement, dated as of June 29, 2007, by and between Alesco Financial Inc. and Alesco Loan Holdings Trust (incorporated by reference to Exhibit 10.16 to our Quarterly Report on Form
10-Q filed with the SEC on August 9, 2007).                                                                                                                                                                                                                                                                        
|            | 
|10.17       |  | 2006 Long-Term Incentive Plan, as amended (incorporated by reference to Appendix A to our definitive proxy statement on Schedule 14A filed with the SEC on April 30, 2007).                                                                                                                                                                                                                                                                                                                                        
|            | 
|10.18       |  | Form of Restricted Share Award Agreement (incorporated by reference to Exhibit 10.7 to our Annual Report on Form 10-K filed with the SEC on March 16, 2007).                                                                                                                                                                                                                                                                                                                                                       



43



---

##### Table of Contents

|      |  |                                                                                                                                                                                                                          
|----- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|10.19 |  | Form of Indemnification Agreement by and between the Company and each of its directors and officers (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the
SEC on October 20, 2006).
|      | 
|11.1  |  | Statement Regarding Computation of Earnings.***                                                                                                                                                                          
|      | 
|31.1  |  | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.*                                                                                          
|      | 
|31.2  |  | Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.*                                                                                          
|      | 
|32    |  | Certification pursuant to 18 U.S.C. Section 1350.**                                                                                                                                                                      

---

|* | Filed herewith.
|- | ---------------

|** | Furnished herewith.
|-- | -------------------

|*** | Data required by Statement of Financial Accounting Standard No. 128, Earnings per Share, is provided in Note 7 to the consolidated financial statements included in this
report.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



44